Applied Statements
AP
Applied 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
0.144
100
—
0
—
0
10.004
6947.2
10.58
7347.2
20.584
14294.4
-20.44
-14194.4
0.628
436.1
22.71
15770.8
2.898
2012.5
—
0
2.898
2012.5
0.019
152.39
0.19
100
—
0
—
0
12.217
6430
9.066
4771.6
21.283
11201.6
-21.093
-11101.6
0.586
308.4
-63.431
-33384.7
-83.938
-44177.9
—
0
-83.938
-44177.9
-0.67
125.32
9.993
100
—
0
—
0
53.905
539.4
20.623
206.4
74.528
745.8
-64.535
-645.8
1.372
13.7
-56.6
-566.4
-119.76
-1198.5
—
0
-119.76
-1198.5
-1.422
84.244
—
100
—
0
—
0
10.79
0
4.71
0
15.5
0
-15.5
0
0.39
0
-27.27
0
-42.37
0
—
0
-42.37
0
-0.47
90.67
—
100
—
0
—
0
11.88
0
5.29
0
17.18
0
-17.18
0
0.41
0
-12.81
0
-29.58
0
—
0
-29.58
0
-0.37
79.04
10.66
100
—
0
—
0
15.94
149.5
5.58
52.3
21.52
201.9
-10.86
-101.9
0.22
2.1
0.5
4.7
-10.14
-95.1
—
0
-10.14
-95.1
-0.18
56.36
—
100
—
0
—
0
12.09
0
6.88
0
18.97
0
-18.97
0
0.27
0
4.27
0
-14.43
0
—
0
-14.43
0
-0.29
49.95
—
100
—
0
—
0
13.12
0
6.24
0
19.36
0
-19.36
0
0.23
0
0.03
0
-19.1
0
—
0
-19.1
0
-0.4
48
—
100
—
0
—
0
15.4
0
6.13
0
21.52
0
-21.52
0
0.11
0
-4.45
0
-25.86
0
—
0
-25.86
0
-0.96
26.9
—
100
—
0
—
0
15.03
0
8.07
0
23.1
0
-23.1
0
0.08
0
-0.1
0
-23.12
0
—
0
-23.12
0
-0.88
26.22
—
100
—
0
—
0
15.72
0
11.39
0
27.11
0
-27.11
0
0.23
0
-0.28
0
-27.16
0
—
0
-27.16
0
-1.05
25.97
—
100
—
0
—
0
17.6
0
10.83
0
28.43
0
-28.43
0
0.08
0
-0.06
0
-28.42
0
—
0
-28.42
0
-1.09
26.18
—
100
—
0
—
0
14.8
0
11.07
0
25.88
0
-25.88
0
0.17
0
-0.12
0
-25.83
0
—
0
-25.83
0
-0.99
26.08
—
100
—
0
—
0
14.45
0
9.75
0
24.2
0
-24.2
0
0.08
0
-0.06
0
-24.18
0
—
0
-24.18
0
-1
24.14
—
100
—
0
—
0
13.81
0
9.93
0
23.75
0
-23.75
0
0.12
0
-0.07
0
-23.69
0
—
0
-23.69
0
-1.05
22.49
—
100
—
0
—
0
19.95
0
10.02
0
29.97
0
-29.97
0
0.13
0
-0.01
0
-29.84
0
—
0
-29.84
0
-1.33
22.43
—
100
—
0
—
0
20.76
0
7.52
0
28.28
0
-28.28
0
0.18
0
0.04
0
-28.06
0
—
0
-28.06
0
-1.27
22.06
—
100
—
0
—
0
7.27
0
5.2
0
12.47
0
-12.47
0
0.12
0
-0.02
0
-12.37
0
—
0
-12.37
0
-0.59
20.84
—
100
—
0
—
0
13.77
0
3.9
0
17.67
0
-17.67
0
0.06
0
-0.02
0
-17.63
0
—
0
-17.63
0
-1.94
9.07
—
100
—
0
—
0
7.45
0
3.29
0
10.75
0
-10.75
0
0.03
0
—
0
-10.71
0
—
0
-10.71
0
-0.63
17.1
—
100
—
0
—
0
4.25
0
4.18
0
8.44
0
-8.44
0
—
0
—
0
-8.44
0
—
0
-8.44
0
-0.6
13.95
—
100
—
0
—
0
6.87
0
1.86
0
8.73
0
-8.73
0
—
0
—
0
-8.73
0
—
0
-8.73
0
-0.51
17.05
—
100
—
0
—
0
1.94
0
0.4
0
2.34
0
-2.34
0
-0.85
0
—
0
-3.19
0
—
0
-3.19
0
-0.19
17.05
—
100
—
0
—
0
1.45
0
0.42
0
1.87
0
-1.87
0
-0.47
0
—
0
-2.34
0
—
0
-2.34
0
-0.14
17.05