Beam Statements
BE
Beam 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
11.772
100
—
0
—
0
87.041
739.4
29.626
251.7
116.67
991.1
-104.89
-891.06
12.104
102.8
1.779
15.1
-91.012
-773.1
0.039
0.3
-91.051
-773.5
-1.106
82.312
7.41
100
—
0
—
0
84.818
1144.6
26.724
360.6
111.54
1505.3
-104.13
-1405.3
5.596
75.5
-0.133
-1.8
-98.669
-1331.6
—
0
-98.669
-1331.6
-1.208
81.699
316.19
100
—
0
—
0
140.08
44.3
43.257
13.7
183.33
58
132.86
42
9.442
3
1.863
0.6
144.16
45.6
1.366
0.4
142.8
45.2
1.765
80.899
17.19
100
—
0
—
0
100.05
582
25.41
147.8
125.46
729.8
-108.27
-629.8
6.18
36
6
34.9
-96.09
-559
—
0
-96.09
-559
-1.22
79.02
20.12
100
—
0
—
0
97.61
485.1
24.66
122.6
122.26
607.7
-102.15
-507.7
17.2
85.5
2.17
10.8
-82.78
-411.4
—
0
-82.78
-411.4
-1.08
76.34
24.21
100
—
0
—
0
99.65
411.6
23.49
97
123.14
508.6
-98.93
-408.6
2.76
11.4
-0.3
-1.2
-96.46
-398.4
—
0
-96.46
-398.4
-1.33
72.27
20.04
100
—
0
—
0
86.34
430.8
22.68
113.2
109.02
544
-88.99
-444.06
32.19
160.6
19.45
97.1
-37.35
-186.4
1
5
-38.35
-191.4
-0.54
70.79
15.8
100
—
0
—
0
85.29
539.8
21.82
138.1
107.1
677.8
-91.3
-577.8
10.51
66.5
-0.88
-5.6
-81.67
-516.9
2.41
15.3
-109.58
-693.5
-1.56
70.34
16.65
100
—
0
—
0
74.56
447.8
24.06
144.5
98.62
592.3
-81.97
-492.3
10.14
60.9
-0.12
-0.7
-71.95
-432.1
—
0
-71.95
-432.1
-1.02
70.21
8.43
100
—
0
—
0
65.41
775.9
19.25
228.4
84.66
1004.3
-76.23
-904.3
6.56
77.8
0.45
5.3
-69.21
-821
—
0
-69.21
-821
-1.01
68.7
51.07
100
—
0
—
0
96.78
189.5
17.77
34.8
114.55
224.3
-63.48
-124.3
-14.51
-28.4
13.28
26
-64.71
-126.7
—
0
-64.71
-126.7
-0.95
68.03
0.76
100
—
0
—
0
54.62
7186.8
15.77
2075
70.4
9263.2
-69.63
-9161.8
30.92
4068.4
10.6
1394.7
-28.12
-3700
—
0
-28.12
-3700
-0.42
66.38
0.01
100
—
0
—
0
45.58
455800
13.4
134000
58.98
589800
-58.97
-589700
-16.54
-165400
-0.74
-7400
-76.25
-762500
—
0
-76.25
-762500
-1.23
62.21
0.01
100
—
0
—
0
190.11
1901100
10.27
102700
200.38
2003800
-200.37
-2003700
-0.88
-8800
-0.31
-3100
-201.56
-2015600
—
0
-201.56
-2015600
-3.35
60.21
0.01
100
—
0
—
0
32.45
324500
8.35
83500
40.81
408100
-40.8
-408000
-54.67
-546700
—
0
-95.46
-954600
—
0
-95.46
-954600
-1.69
56.62
0.01
100
—
0
—
0
29.83
298300
7.5
75000
37.33
373300
-37.32
-373200
2.87
28700
—
0
-34.45
-344500
—
0
-34.45
-344500
-0.69
50.09
0.01
100
—
0
—
0
19.35
193500
6.94
69400
26.29
262900
-26.29
-262900
-7.93
-79300
—
0
-34.22
-342200
—
0
-34.22
-342200
-0.69
49.43
0.01
100
—
0
—
0
21.55
215500
6.81
68100
28.36
283600
-28.36
-283600
-2.1
-21000
—
0
-30.46
-304600
—
0
-31.74
-317400
-1.03
30.73
0.01
100
—
0
—
0
20.22
202200
6.16
61600
26.38
263800
-26.37
-263700
-1.42
-14200
-0.06
-600
-27.85
-278500
—
0
-31.11
-311100
-0.69
45.32
0.01
100
—
0
—
0
12.54
125400
5.49
54900
18.03
180300
-18.02
-180200
-0.98
-9800
—
0
-19.01
-190100.00000000003
—
0
-22.27
-222700
-0.49
45.32
0.01
100
—
0
—
0
12.68
126800
4.98
49800
17.66
176600
-17.65
-176500
-0.21
-2100
-0.01
-100
-17.86
-178600
—
0
-21.09
-210900
-0.47
45.32
—
100
—
0
—
0
9.18
0
3.93
0
13.11
0
-13.11
0
-0.5
0
—
0
-13.61
0
—
0
-16.57
0
-0.37
45.32
—
100
—
0
—
0
9.85
0
3.71
0
13.56
0
-13.56
0
-5.98
0
-5.65
0
-25.19
0
—
0
-26.3
0
-0.58
45.32
—
100
—
0
—
0
9.85
0
2.83
0
12.69
0
-12.69
0
-4.96
0
-53.5
0
-71.15
0
—
0
-70.41
0
-1.55
45.32