Henry Statements
HS
Henry 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
3 136
100
2 118
67.5
1 018
32.5
—
0
780
24.9
843
26.9
175
5.6
-26
-0.8
-1
-0.03
132
4.2
33
1.1
104
3.3
0.808
128.65
3 172
100
2 160
68.1
1 012
31.9
—
0
789
24.9
850
26.8
162
5.1
-25
-0.8
2
0.06
127
4
32
1
93
2.9
0.717
129.77
3 017
100
2 092
69.3
925
30.7
—
0
803
26.6
861
28.5
64
2.1
-24
-0.8
-1
-0.03
14
0.5
1
0.03
18
0.6
0.138
130.55
3 162
100
2 167
68.5
995
31.5
—
0
720
22.8
779
24.6
216
6.8
-19
-0.6
-2
-0.06
179
5.7
39
1.2
137
4.3
1.042
131.44
3 100
100
2 125
68.5
975
31.5
—
0
707
22.8
756
24.4
219
7.1
-16
-0.5
1
0.03
186
6
41
1.3
140
4.5
1.06
131.9
3 060
100
2 094
68.4
966
31.6
—
0
717
23.4
761
24.9
205
6.7
-11
-0.4
-1
-0.03
163
5.3
39
1.3
121
4
0.91
133
3 371
100
2 372
70.4
999
29.6
—
0
761
22.6
806
23.9
193
5.7
-9
-0.3
—
0
63
1.9
15
0.4
47
1.4
0.35
135.6
3 067
100
2 153
70.2
914
29.8
—
0
648
21.1
693
22.6
221
7.2
-7
-0.2
1
0.03
205
6.7
46
1.5
150
4.9
1.09
137.1
3 030
100
2 085
68.8
945
31.2
—
0
680
22.4
725
23.9
220
7.3
-6
-0.2
—
0
214
7.1
52
1.7
160
5.3
1.15
138.9
3 179
100
2 206
69.4
973
30.6
—
0
682
21.5
729
22.9
244
7.7
-5
-0.2
—
0
239
7.5
57
1.8
181
5.7
1.3
139.2
3 330.5
100
2 351
70.6
979.5
29.4
—
0
774.4
23.3
774.4
23.3
205.2
6.2
-6.5
-0.2
-1
-0.03
193
5.8
43.4
1.3
147.2
4.4
1.05
140.6
3 178.3
100
2 266.2
71.3
912.1
28.7
—
0
701.5
22.1
701.5
22.1
210.6
6.6
-5.1
-0.2
0.4
0.01
206.1
6.5
49.3
1.6
162.3
5.1
1.15
141.1
2 967.2
100
2 077.5
70
889.8
30
—
0
678.8
22.9
678.8
22.9
210.9
7.1
-5
-0.2
0.4
0.01
205.7
6.9
48
1.6
155.7
5.2
1.1
141.7
2 925
100
2 034.1
69.5
890.9
30.5
—
0
658
22.5
658
22.5
232.8
8
-4.5
-0.2
0.3
0.01
225.7
7.7
56.7
1.9
166
5.7
1.16
143.4
3 165.7
100
2 306.1
72.8
859.6
27.2
—
0
674
21.3
674
21.3
185.6
5.9
-9.6
-0.3
-1.7
-0.05
169.9
5.4
29.4
0.9
142.6
4.5
0.99
143.7
2 840.1
100
2 085.9
73.4
754.3
26.6
—
0
559.6
19.7
559.6
19.7
194.7
6.9
-8.8
-0.3
-1.7
-0.06
177.2
6.2
29
1
141.7
5
0.99
143.1
1 684.4
100
1 230.1
73
454.3
27
—
0
445.8
26.5
445.8
26.5
8.5
0.5
-8.5
-0.5
-0.3
-0.02
-16.2
-1
-1
-0.06
-10.8
-0.6
-0.08
142.4
2 428.9
100
1 682.9
69.3
746
30.7
—
0
567.4
23.4
567.3
23.4
178.7
7.4
-4.6
-0.2
-0.2
-0.008
169
7
37.9
1.6
130.3
5.4
0.91
143.1
2 668.9
100
1 858.3
69.6
810.6
30.4
—
0
615.3
23.1
615.4
23.1
195.2
7.3
-5.9
-0.2
-0.9
-0.03
189.5
7.1
42.2
1.6
329.9
12.4
2.24
147.3
2 508.8
100
1 747.6
69.7
761.2
30.3
—
0
574.8
22.9
574.8
22.9
186.4
7.4
-8.4
-0.3
-0.2
-0.008
178.6
7.1
42
1.7
140.6
5.6
0.94
148.6
2 447.8
100
1 680.4
68.6
767.4
31.4
—
0
593.2
24.2
593.2
24.2
174.2
7.1
-9.1
-0.4
-1.4
-0.06
151.7
6.2
35.9
1.5
114.5
4.7
0.78
149.4
2 360.3
100
1 608.6
68.2
751.7
31.8
—
0
574.6
24.3
574.6
24.3
177
7.5
-11.5
-0.5
-0.4
-0.02
160.5
6.8
39.5
1.7
109.8
4.7
0.72
151.2
2 472.6
100
1 721.6
69.6
750.9
30.4
—
0
558.3
22.6
558.4
22.6
192.6
7.8
-17.1
-0.7
-1.5
-0.06
139.5
5.6
32.5
1.3
133
5.4
0.86
152.9
2 355.6
100
1 633.2
69.3
722.4
30.7
—
0
552.1
23.4
552.1
23.4
170.3
7.2
-16.5
-0.7
-0.6
-0.03
106.2
4.5
16.6
0.7
121.5
5.2
0.79
153.6
2 316
100
1 597.7
69
718.3
31
—
0
552.7
23.9
552.7
23.9
165.6
7.2
-13.5
-0.6
-0.4
-0.02
143.2
6.2
33.9
1.5
141.2
6.1
0.91
154.2
2 273.5
100
1 554.3
68.4
719.1
31.6
—
0
554.2
24.4
554.2
24.4
164.9
7.3
-13.5
-0.6
-0.8
-0.04
148
6.5
36.1
1.6
140.2
6.2
0.9
154.1
3 318.1
100
2 417.1
72.8
901
27.2
—
0
659.8
19.9
659.8
19.9
241.2
7.3
-12.2
-0.4
-0.9
-0.03
228
6.9
63.3
1.9
-8.5
-0.3
-0.05
155
3 161.1
100
2 325
73.6
836.1
26.4
—
0
622.5
19.7
622.5
19.7
213.5
6.8
-8.6
-0.3
-0.2
-0.006
204.7
6.5
59.3
1.9
138
4.4
0.87
158.3
3 059.5
100
2 220.3
72.6
839.2
27.4
—
0
628.5
20.5
628.5
20.5
210.7
6.9
-8.1
-0.3
0.7
0.02
203.3
6.6
58.3
1.9
136.1
4.4
0.86
159.1
2 922.9
100
2 100
71.8
822.9
28.2
—
0
629
21.5
629
21.5
194
6.6
-7.1
-0.2
—
0
186.8
6.4
38.6
1.3
140.7
4.8
0.88
159.8
3 120.9
100
2 261.4
72.5
859.5
27.5
—
0
629.4
20.2
629.5
20.2
230.1
7.4
-6.7
-0.2
-0.3
-0.01
207
6.6
58.9
1.9
139.2
4.5
0.86
161
2 865.1
100
2 077.5
72.5
787.7
27.5
—
0
581.6
20.3
581.5
20.3
206.1
7.2
-4.3
-0.2
-0.2
-0.007
196.2
6.8
56.6
2
133.7
4.7
0.82
163.7
2 872.6
100
2 071.2
72.1
801.5
27.9
—
0
600.4
20.9
600.4
20.9
201.1
7
-3.8
-0.1
0.3
0.01
177.1
6.2
49
1.7
120.1
4.2
0.73
164.8
2 713
100
1 935.1
71.3
777.8
28.7
—
0
597.6
22
597.6
22
180.3
6.6
-3.8
-0.1
3.1
0.1
175.6
6.5
53.5
2
113.8
4.2
0.69
165.5
2 850.9
100
2 051.6
72
799.3
28
—
0
586.2
20.6
586.2
20.6
213.1
7.5
-4.1
-0.1
0.2
0.007
196.8
6.9
59.2
2.1
129.9
4.6
0.78
167.1
2 685.8
100
1 936.9
72.1
748.9
27.9
—
0
551.6
20.5
551.7
20.5
197.3
7.3
-3.2
-0.1
-0.3
-0.01
185.4
6.9
49.2
1.8
127.7
4.8
0.76
168.2
2 629.3
100
1 878.6
71.4
750.7
28.6
—
0
560.4
21.3
560.5
21.3
190.2
7.2
-3
-0.1
-0.2
-0.008
179.8
6.8
53.8
2
117.9
4.5
0.7
168.5
2 463.6
100
1 750.3
71
713.4
29
—
0
545.2
22.1
545.1
22.1
168.3
6.8
-2.8
-0.1
0.1
0.004
158.7
6.4
49.1
2
103.4
4.2
0.61
169.4
2 702.1
100
1 937.6
71.7
764.5
28.3
—
0
561.5
20.8
561.6
20.8
202.9
7.5
-3.5
-0.1
0.4
0.01
199.9
7.4
59.4
2.2
133
4.9
0.78
170.4
2 623.7
100
1 902.1
72.5
721.7
27.5
—
0
547.6
20.9
547.5
20.9
174.1
6.6
-2.8
-0.1
-0.5
-0.02
170.8
6.5
51.3
2
114.8
4.4
0.67
170.9
2 615.4
100
1 886.9
72.1
728.5
27.9
—
0
547.6
20.9
547.7
20.9
180.8
6.9
-2.3
-0.09
1
0.04
179.6
6.9
55.3
2.1
116.2
4.4
0.68
172
2 430.2
100
1 733.4
71.3
696.7
28.7
—
0
539.4
22.2
539.5
22.2
157.3
6.5
-1.8
-0.07
3.6
0.1
159
6.5
49.6
2
102.1
4.2
0.59
173
2 526.4
100
1 826.9
72.3
699.5
27.7
—
0
512.6
20.3
512.6
20.3
186.9
7.4
-1.8
-0.07
1.5
0.06
186.6
7.4
55.6
2.2
124.3
4.9
0.72
173.6
2 349
100
1 709.3
72.8
639.6
27.2
—
0
479.2
20.4
479.2
20.4
160.5
6.8
-1.8
-0.08
1.3
0.06
159.9
6.8
34.7
1.5
107.4
4.6
0.61
174.8