Northern Statements
NT
Northern Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
4 504
100
1 788.5
39.7
2 715.5
60.3
—
0
894.3
19.9
1 457.8
32.4
1 257.7
27.9
—
0
—
0
1 173.6
26.1
277.5
6.2
884.3
19.6
4.34
203.74
3 376
100
1 729.2
51.2
1 646.8
48.8
—
0
925.5
27.4
1 343.7
39.8
303.1
9
—
0
—
0
290.6
8.6
75.9
2.2
196.1
5.8
0.956
205.13
3 065.2
100
1 519.9
49.6
1 545.3
50.4
—
0
866.5
28.3
1 314.9
42.9
230.4
7.5
—
0
—
0
145.8
4.8
32.7
1.1
106.5
3.5
0.516
206.47
2 974.6
100
1 248.1
42
1 726.5
58
—
0
850.6
28.6
1 292.2
43.4
434.3
14.6
—
0
—
0
434.3
14.6
106.5
3.6
308.5
10.4
1.49
207.3
2 751.6
100
994.5
36.1
1 757.1
63.9
—
0
877.9
31.9
1 279.7
46.5
477.4
17.3
—
0
—
0
440.7
16
108.9
4
323.7
11.8
1.56
207.8
2 465.4
100
720.8
29.2
1 744.6
70.8
—
0
891.9
36.2
1 300.6
52.8
444
18
—
0
—
0
444
18
109.4
4.4
315.2
12.8
1.51
208.7
2 017.5
100
498.5
24.7
1 519
75.3
—
0
1 021.6
50.6
1 321.8
65.5
197.2
9.8
—
0
—
0
190.4
9.4
34.7
1.7
148.7
7.4
0.71
208.9
1 967.5
100
212.7
10.8
1 754.8
89.2
—
0
937.8
47.7
1 213.3
61.7
541.5
27.5
—
0
—
0
524.5
26.7
129.7
6.6
375.4
19.1
1.8
208.9
1 800.7
100
32
1.8
1 768.7
98.2
—
0
924.6
51.3
1 207.8
67.1
560.9
31.1
—
0
—
0
540.6
30
144.4
8
388.3
21.6
1.86
208.9
1 703.1
100
-15.6
-0.9
1 718.7
100.9
—
0
926.5
54.4
1 207.9
70.9
510.8
30
—
0
—
0
510.8
30
121.5
7.1
370
21.7
1.77
208.8
1 650.4
100
-16.6
-1.006
1 667
101
—
0
866.6
52.5
1 129.5
68.4
537.5
32.6
—
0
—
0
509.6
30.9
103.2
6.3
398.7
24.2
1.91
208.6
1 618.1
100
-15.7
-1
1 633.8
101
—
0
874.3
54
1 115.7
69
518.1
32
—
0
—
0
518.1
32
122.4
7.6
376.5
23.3
1.8
208.9
1 565.5
100
-14.8
-0.9
1 580.3
100.9
—
0
853.9
54.5
1 093.8
69.9
486.5
31.1
—
0
—
0
486.5
31.1
118.4
7.6
360.2
23
1.72
209.1
1 570.7
100
-12.7
-0.8
1 583.4
100.8
—
0
864.1
55
1 087.5
69.2
495.9
31.6
—
0
—
0
495.9
31.6
120.8
7.7
355.2
22.6
1.7
208.9
1 522.6
100
0.7
0.05
1 521.9
100
—
0
888.8
58.4
1 148.5
75.4
373.4
24.5
—
0
—
0
373.4
24.5
132.5
8.7
234.7
15.4
1.12
209
1 482.1
100
-3
-0.2
1 485.1
100.2
—
0
816.9
55.1
1 095.2
73.9
389.9
26.3
—
0
—
0
389.9
26.3
95.4
6.4
275
18.6
1.32
208.7
1 506.9
100
0.8
0.05
1 506.1
99.9
—
0
795
52.8
1 102.9
73.2
403.2
26.8
—
0
—
0
403.2
26.8
89.9
6
305.1
20.2
1.46
208.6
1 653.3
100
65.6
4
1 587.7
96
—
0
826.3
50
1 126.6
68.1
461.1
27.9
—
0
—
0
461.1
27.9
100.5
6.1
326.2
19.7
1.55
209.8
1 639
100
91.3
5.6
1 547.7
94.4
—
0
818.5
49.9
1 071.3
65.4
476.4
29.1
—
0
—
0
476.4
29.1
105.3
6.4
361
22
1.7
211.8
1 666
100
128.1
7.7
1 537.9
92.3
—
0
800.6
48.1
1 029.3
61.8
508.6
30.5
—
0
—
0
508.6
30.5
124
7.4
362.7
21.8
1.69
214.2
1 651.8
100
145.2
8.8
1 506.6
91.2
—
0
773.2
46.8
999.7
60.5
506.9
30.7
—
0
—
0
506.9
30.7
117.5
7.1
379.7
23
1.75
217.2
1 645.9
100
165
10
1 480.9
90
—
0
793.9
48.2
1 028.7
62.5
452.2
27.5
—
0
—
0
452.2
27.5
105.1
6.4
325.5
19.8
1.48
219.3
1 661.7
100
157.9
9.5
1 503.8
90.5
—
0
767.1
46.2
1 017.9
61.3
485.9
29.2
—
0
—
0
485.9
29.2
91.1
5.5
398.2
24
1.79
221.5
1 599.3
100
125
7.8
1 474.3
92.2
—
0
766.8
47.9
988.3
61.8
486
30.4
—
0
—
0
481
30.1
112
7
353.1
22.1
1.57
223.9
1 600.9
100
94.8
5.9
1 506.1
94.1
—
0
764.6
47.8
991.9
62
514.2
32.1
—
0
—
0
507.2
31.7
116.8
7.3
379.5
23.7
1.68
225.6
1 548.6
100
72.6
4.7
1 476
95.3
—
0
770.3
49.7
986.2
63.7
489.8
31.6
—
0
—
0
483.7
31.2
86.3
5.6
359.1
23.2
1.58
227
1 490.9
66.4
1 424.5
—
753
973.7
450.8
—
—
435.6
132.1
345.2
1.51
228
1 407.8
62.6
1 345.2
—
711
922
423.2
—
—
416.6
118.2
276.7
1.21
229.3
1 365.5
44.3
1 321.2
—
698.7
907.6
413.6
—
—
390.8
122.9
257.6
1.12
230.6
1 314.5
30.1
1 284.4
—
701.1
893.5
390.9
—
—
390.9
114.8
250.9
1.09
230.6
1 263.8
22.4
1 241.4
—
661.8
851.9
389.5
—
—
389.5
123
255.7
1.11
229.5
1 235.5
21.8
1 213.7
—
644.7
840
373.7
—
—
373.7
116.1
246.9
1.08
228.1
1 339.6
22.9
1 316.7
—
659.4
922
394.7
—
—
394.7
131.7
252.4
1.1
229.3
1 213.7
23.7
1 190
—
637.3
830.8
359.2
—
—
359.2
113.8
235.4
1.02
229.8
1 179.1
22.4
1 156.7
—
631.4
806.3
350.4
—
—
350.4
111.1
229.6
0.99
232.2
1 174.1
18.6
1 155.5
—
618
802.3
353.2
—
—
353.2
118.6
225
0.96
234.2
1 275
19.1
1 255.9
—
619.1
844.5
411.4
—
—
411.4
142.2
259.3
1.1
235.2
1 152.1
17.6
1 134.5
—
618.6
784.5
350
—
—
350
119.3
221.1
0.94
235.3
1 148.5
18.4
1 130.1
—
597.2
784.3
345.8
—
—
345.8
101.8
230.7
0.98
236.4
1 101.7
22.8
1 078.9
—
592.8
774.7
304.2
—
—
304.2
99.7
201
0.85
237.7
1 105
23.3
1 081.7
—
628
811
270.7
—
—
270.7
88.8
178.8
0.75
237.8
1 061.6
21.1
1 040.5
—
592
771
269.5
—
—
269.5
88.1
178.5
0.75
239.1
1 069.8
24.6
1 045.2
—
543.7
799.5
245.7
—
—
245.7
76
166.9
0.7
239.7
1 101.3
54.1
1 047.2
—
526.9
745.7
301.5
—
—
301.5
95
203
0.84
241.3
1 075.7
55.2
1 020.5
—
526.7
734.7
285.8
—
—
285.8
94.7
187.9
0.78
241
1 037
60.6
976.4
—
518.2
733.9
242.5
—
—
242.5
78.5
161.5
0.67
240.2