Blueprint Statements
BP
Blueprint 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
138.16
100
7.593
5.5
130.56
94.5
84.27
61
89.339
64.7
173.61
125.7
-43.045
-31.2
-6.864
-5
-0.001
-0.0007
-49.892
-36.1
0.102
0.07
-49.994
-36.2
-0.795
62.854
96.116
100
3.191
3.3
92.925
96.7
88.191
91.8
83.557
86.9
171.75
178.7
-78.823
-82.008
-5.895
-6.1
0.376
0.4
89.316
92.9
0.18
0.2
89.136
92.7
1.397
63.802
71.957
100
0.26
0.4
71.697
99.6
97.536
135.5
79.315
110.2
176.81
245.7
-105.11
-146.07
-5.169
-7.2
-0.577
-0.8
-110.86
-154.06
0.061
0.08
-110.92
-154.1
-1.821
60.897
56.6
100
2.8
4.9
53.8
95.1
110.3
194.9
70.7
124.9
182.7
322.8
-129
-227.9
-3.8
-6.7
-0.7
-1.2
-133.5
-235.9
0.2
0.4
-133.7
-236.2
-2.2
60.7
57.6
100
2.3
4
55.2
95.8
110.1
191.1
71.9
124.8
183.3
318.2
-128
-222.2
-4
-6.9
-0.6
-1.04
-132.6
-230.2
0.2
0.3
-132.8
-230.6
-2.19
60.5
63.3
100
3.2
5.1
60.1
94.9
112.1
177.1
71
112.2
184.3
291.2
-124.2
-196.2
-5.8
-9.2
1
1.6
-129
-203.8
0.5
0.8
-129.6
-204.7
-2.15
60.1
38.8
100
4.8
12.4
33.9
87.4
117.8
303.6
64
164.9
183.8
473.7
-149.8
-386.08
-9.2
-23.7
1.4
3.6
-157.6
-406.2
1
2.6
-158.6
-408.8
-2.65
59.9
66
100
3
4.5
63
95.5
128
193.9
57.6
87.3
187.3
283.8
-124.3
-188.3
-8.4
-12.7
0.4
0.6
-132.3
-200.5
0.9
1.4
-133.2
-201.8
-2.23
59.8
36.5
100
4.9
13.4
31.7
86.8
128.5
352.1
58.7
160.8
189.3
518.6
-157.6
-431.8
0.4
1.1
0.6
1.6
-156.6
-429.04
3.1
8.5
-159.7
-437.5
-2.68
59.6
62.7
100
5.1
8.1
57.7
92
103.1
164.4
57.1
91.1
163.4
260.6
-105.8
-168.7
0.4
0.6
-0.5
-0.8
-105.8
-168.7
0.2
0.3
-106
-169.06
-1.79
59.3
107
100
7.5
7
99.5
93
356.9
333.6
54.2
50.7
415.7
388.5
-316.1
-295.4
0.5
0.5
-0.4
-0.4
-316.1
-295.4
2.6
2.4
-318.7
-297.9
-5.4
59
24.2
100
3.8
15.7
20.4
84.3
84.4
348.8
49.8
205.8
137.5
568.2
-117.1
-483.9
0.6
2.5
-0.5
-2.07
-117.1
-483.9
0.2
0.8
-117.2
-484.3
-2
58.6
27.3
100
6.5
23.8
20.8
76.2
80
293
49.3
180.6
129.3
473.6
-108.5
-397.4
0.6
2.2
-0.4
-1.5
-108.3
-396.7
0.2
0.7
-108.4
-397.07
-1.86
58.4
21.6
100
0.1
0.5
21.5
99.5
79.7
369
42
194.4
121.7
563.4
-100.2
-463.9
0.7
3.2
-0.2
-0.9
-99.7
-461.6
—
0
-99.7
-461.6
-1.72
58
34.1
100
0.1
0.3
34
99.7
77.4
227
42.5
124.6
120
351.9
-86
-252.2
0.9
2.6
0.1
0.3
-85
-249.3
0.7
2.1
-85.7
-251.3
-1.53
56.1
745.1
100
0.1
0.01
745
100
74.2
10
37.4
5
111.7
15
633.4
85
1.2
0.2
-0.2
-0.03
634.3
85.1
0.4
0.05
634
85.1
11.16
56.8
8.3
100
0.1
1.2
8.2
98.8
91.1
1097.6
42.2
508.4
133.3
1606
-125
-1506.02
1.6
19.3
—
0
-123.5
-1488
—
0
-123.5
-1488
-2.28
54.2
6.2
100
—
0
6.1
98.4
84.1
1356.5
35.7
575.8
119.8
1932.3
-113.7
-1833.9
2.9
46.8
-0.2
-3.2
-111
-1790.3
—
0
-111
-1790.3
-2.11
52.7
51.5
100
—
0
—
0
88.6
172
32.3
62.7
120.9
234.8
-69.4
-134.8
—
0
3
5.8
-66.3
-128.7
—
0
-66.3
-128.7
-1.35
49.2
9.1
100
—
0
—
0
81.5
895.6
25.6
281.3
107.1
1176.9
-98
-1076.9
—
0
3.7
40.7
-94.3
-1036.3
—
0
-94.3
-1036.3
-1.93
48.9
5.1
100
—
0
—
0
87.1
1707.8
21.9
429.4
109
2137.3
-103.9
-2037.3
—
0
4.2
82.4
-99.7
-1954.9
—
0
-99.7
-1954.9
-2.04
48.8
0.7
100
—
0
—
0
74.3
10614.3
16.6
2371.4
90.8
12971.4
-90.1
-12871.4
—
0
2.7
385.7
-87.4
-12485.7
—
0
-87.4
-12485.7
-1.98
44.1
1
100
—
0
—
0
70.5
7050
13.6
1360
84.2
8420
-83.1
-8310
—
0
2.8
280
-80.3
-8030
—
0
-80.3
-8030
-1.83
44
1.1
100
—
0
—
0
64.6
5872.7
12
1090.9
76.6
6963.6
-75.5
-6863.6
—
0
2.8
254.5
-72.7
-6609.09
—
0
-72.7
-6609.09
-1.66
43.9
41.4
100
—
0
—
0
58.6
141.5
12.3
29.7
70.9
171.3
-29.5
-71.3
—
0
2.4
5.8
-27
-65.2
—
0
-27
-65.2
-0.62
43.9
1
100
—
0
—
0
50
5000
9.9
990
59.9
5990
-58.9
-5890
—
0
2.4
240
-56.5
-5650
—
0
-56.5
-5650
-1.29
43.7
1.6
—
—
43.6
8.1
51.7
-50.1
—
1.1
-49
—
-49
-1.23
40
8.1
—
—
39.3
7.4
46.7
-38.6
—
1
-37.7
—
-37.7
-0.96
39.1
5.9
—
—
33.3
6.8
40.1
-34.2
-0.1
0.9
-33.4
—
-33.4
-0.86
38.8
5.8
—
—
28.5
5.7
34.2
-28.3
-0.1
0.4
-28
—
-28
-0.84
33.2
7.7
—
—
24.1
5
29.1
-21.4
-0.1
0.2
-21.3
—
-21.3
-0.75
28.5
6.2
—
—
18.2
4.9
23
-16.9
-0.1
0.2
-16.8
—
-16.8
-0.62
27.3
7.1
—
—
21.3
4.7
26
-18.9
-0.1
0.1
-18.9
—
-18.9
-0.7
27.2
6.9
—
—
17.6
4.6
22.3
-15.4
-0.1
0.1
-15.5
—
-15.5
-0.57
27.1
4.6
—
—
16.4
3.6
20.1
-15.4
-0.2
—
-15.6
—
-15.6
-0.58
27.1
3.4
—
—
11.7
4.2
15.9
-12.5
-0.2
—
-12.6
—
-12.6
-0.47
26.8
2.7
—
—
11.2
3.8
15.1
-12.4
-0.2
-0.4
-13
—
-13.9
-0.81
17.1
0.7
—
—
9.2
2.8
12
-11.4
-0.2
—
-11.6
—
-13.8
-8.11
1.7
—
—
—
8.4
1.9
10.3
-10.3
-0.1
-0.1
-10.5
—
-11.8
-7.86
1.5
—
—
—
6.8
1.4
8.2
-8.2
-0.1
—
-8.3
—
-9.6
-6.85
1.4
—
—
—
5.4
1.6
7
-7
-0.1
—
-7
—
-8.3
-6.38
1.3