Intuitive Statements
IS
Intuitive 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
2 009.9
100
637.2
31.7
1 372.7
68.3
279.4
13.9
524.5
26.1
804.7
40
568
28.3
87.2
4.3
—
0
654.5
32.6
123
6.1
526.9
26.2
1.46
361
1 890.6
100
645.2
34.1
1 245.4
65.9
284
15
490.7
26
775.5
41
469.9
24.9
69.1
3.7
—
0
538.5
28.5
-8.9
-0.5
544.9
28.8
1.512
360.5
1 928.3
100
650.9
33.8
1 277.4
66.2
257.6
13.4
566.3
29.4
824.7
42.8
452.7
23.5
65.7
3.4
—
0
515.9
26.8
-94.8
-4.9
606.2
31.4
1.692
358.3
1 743.7
100
576.5
33.1
1 167.2
66.9
241.3
13.8
451.2
25.9
693.3
39.8
473.9
27.2
56.2
3.2
—
0
522
29.9
102.2
5.9
415.7
23.8
1.16
358.2
1 755.9
100
584
33.3
1 171.9
66.7
242.2
13.8
463.5
26.4
706.5
40.2
465.4
26.5
36
2.1
—
0
499.2
28.4
73.2
4.2
420.8
24
1.18
357.3
1 696.2
100
583.2
34.4
1 113
65.6
244.2
14.4
479.6
28.3
724.7
42.7
388.3
22.9
34.2
2
—
0
421.8
24.9
61
3.6
355.3
20.9
1
356
1 655
100
544.1
32.9
1 110.9
67.1
235.7
14.2
493
29.8
730
44.1
380.9
23
22.2
1.3
—
0
394.7
23.8
58
3.5
324.9
19.6
0.91
356.9
1 557.4
100
505.3
32.4
1 052.1
67.6
216.2
13.9
434.7
27.9
652.3
41.9
399.8
25.7
3.9
0.3
—
0
402.8
25.9
78.1
5
324
20.8
0.9
360.5
1 522.1
100
498.8
32.8
1 023.3
67.2
204.8
13.5
416.8
27.4
623.2
40.9
400.1
26.3
9.3
0.6
—
0
406.9
26.7
93.3
6.1
307.8
20.2
0.85
363.9
1 487.7
100
478
32.1
1 009.7
67.9
202
13.6
389.5
26.2
593.1
39.9
416.6
28
-5.7
-0.4
—
0
402.4
27
33
2.2
365.6
24.6
1
366.7
1 550.7
100
489.9
31.6
1 060.8
68.4
182.3
11.8
425.1
27.4
609.3
39.3
451.5
29.1
3.8
0.2
—
0
454.2
29.3
71.5
4.6
380.6
24.5
1.03
367.9
1 403.3
100
431.9
30.8
971.4
69.2
160.2
11.4
361.5
25.8
523.5
37.3
447.9
31.9
18.5
1.3
—
0
461.1
32.9
73.9
5.3
380.5
27.1
1.04
366.8
1 464
100
440.3
30.1
1 023.7
69.9
158.3
10.8
348.3
23.8
508.5
34.7
515.2
35.2
15
1
—
0
526.2
35.9
3.2
0.2
517.2
35.3
1.42
364.8
1 292.1
100
389.5
30.1
902.6
69.9
159.1
12.3
324.3
25.1
485.1
37.5
417.5
32.3
32
2.5
—
0
448.8
34.7
13.6
1.1
426.3
33
1.17
363.9
1 329.1
100
433.3
32.6
895.8
67.4
149
11.2
330.2
24.8
479.2
36.1
416.6
31.3
20.7
1.6
—
0
436.5
32.8
72.9
5.5
365.2
27.5
1
363.6
1 077.7
100
353.4
32.8
724.3
67.2
145
13.5
298.9
27.7
443.9
41.2
280.4
26
84.8
7.9
—
0
355.2
33
38.4
3.6
313.9
29.1
0.87
361.8
852.1
100
349.2
41
502.9
59
140.1
16.4
279.1
32.8
419.2
49.2
83.7
9.8
26.6
3.1
—
0
107.2
12.6
37
4.3
68
8
0.19
359.1
1 099.5
100
361.3
32.9
738.2
67.1
145.2
13.2
308.1
28
453.3
41.2
284.9
25.9
25.1
2.3
—
0
308.1
28
-8.1
-0.7
313.5
28.5
0.87
359.4
1 277.7
100
381.7
29.9
896
70.1
156.6
12.3
341
26.7
497.6
38.9
398.4
31.2
34.1
2.7
—
0
431.7
33.8
69
5.4
357.7
28
1
359.4
1 128.2
100
342.6
30.4
785.6
69.6
135.9
12
284
25.2
419.9
37.2
365.7
32.4
33.3
3
—
0
399
35.4
0.3
0.03
396.8
35.2
1.11
357.9
1 098.9
100
339.9
30.9
759
69.1
120.8
11
279.2
25.4
400
36.4
359
32.7
32.8
3
—
0
391.8
35.7
75.4
6.9
318.3
29
0.89
357.9
973.7
100
304.1
31.2
669.6
68.8
144
14.8
273.4
28.1
417.4
42.9
252.2
25.9
27.5
2.8
—
0
279.7
28.7
-24.3
-2.5
306.5
31.5
0.85
358.8
1 046.5
100
310.8
29.7
735.7
70.3
119.9
11.5
284.5
27.2
404.4
38.6
331.3
31.7
26.8
2.6
—
0
358.8
34.3
95.1
9.1
292.5
28
0.81
358.2
920.9
100
278.6
30.3
642.3
69.7
107.6
11.7
223.2
24.2
330.8
35.9
311.5
33.8
21.9
2.4
—
0
335.2
36.4
30.8
3.3
292.5
31.8
0.81
357.6
909.3
100
277
30.5
632.3
69.5
95.1
10.5
217.3
23.9
312.4
34.4
319.9
35.2
18.2
2
—
0
295.6
32.5
34.6
3.8
255.3
28.1
0.71
355.5
847.5
100
253.7
29.9
593.8
70.1
95.5
11.3
216.4
25.5
311.9
36.8
281.9
33.3
13.2
1.6
—
0
289.9
34.2
-6.5
-0.8
287.6
33.9
0.81
354
892
258
634
87.1
219.1
306.2
327.8
12.3
—
341.3
55
-31.5
-0.09
336
807.8
239.7
568.1
83.4
194.4
277.8
290.3
10.8
—
291.4
-7.2
298.6
0.85
350.4
758.8
228.7
530.1
84.6
190.1
274.7
255.4
10.1
—
270
47
223
0.65
345.6
679.6
209.8
469.8
73.5
189.4
262.9
206.9
8.7
—
202.1
21.3
180.8
0.52
346.5
759
229
530
69.1
186.5
255.6
274.4
11.7
—
280.6
74.2
206.4
0.58
356.4
682.9
195.9
487
62.6
168
230.6
256.4
10.4
—
266.8
55.8
211
0.59
357.3
670.1
199.2
470.9
54.7
166.4
221.1
249.8
8
—
253.4
68.9
184.5
0.52
352.8
594.5
189.5
405
53.2
170.6
223.8
181.2
5.5
—
184.5
48.1
136.4
0.39
346.5
676.5
217.7
458.8
52.6
160.9
213.5
245.3
5.9
—
251.8
61.8
190
0.55
343.8
589.7
193.9
395.8
51
154.9
205.9
189.9
3.7
—
193.6
26.3
167.3
0.49
342
586.1
199.6
386.5
49.4
156.7
206.1
180.4
4.6
—
178.4
43.9
134.5
0.4
340.2
532.1
195.3
336.8
44.4
154.8
199.2
137.6
4.3
—
134.7
37.7
97
0.29
339.3
604.7
211.3
393.4
47.3
160
207.3
186.1
-1.3
—
184.8
38
146.8
0.44
335.7
550.1
189.5
360.6
47.5
154
201.5
159.1
2
—
161.1
37.4
123.7
0.37
332.1
512.2
167.8
344.4
40.2
161.2
201.4
143
-0.4
—
142.6
38.6
104
0.31
338.4
464.7
149.3
315.4
43
215.8
258.8
56.6
3.9
—
60.5
16.2
44.3
0.13
351.9
576.2
178.2
398
41.7
147.7
189.4
208.6
5.9
—
214.5
48.3
166.2
0.47
350.1
499
142.3
356.7
43.2
139.3
182.5
174.2
3.9
—
178.1
21.3
156.8
1.33
117.9
578.5
173.3
405.2
41.2
145.5
186.7
218.5
4.3
—
222.8
63.7
159.1
1.3
122.4
611.4
177.1
434.3
41.6
141.5
183.1
251.2
4.3
—
255.5
66.6
188.9
1.52
124.2