Vertex Statements
VR
Vertex 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
2 645.6
100
371.9
14.1
2 273.7
85.9
966.6
36.5
372.2
14.1
1 339.3
50.6
934.4
35.3
133.9
5.1
-10.4
-0.4
-3 391.2
-128.2
202.4
7.7
-3 593.6
-135.8
-13.923
258.1
2 690.6
100
342.6
12.7
2 348
87.3
789.1
32.2
342.7
12.7
1 131.7
44.9
1 216.3
42.4
168.1
6.2
-28.5
-1.06
1 279.1
47.5
179.5
6.7
1 099.6
40.9
4.211
261.1
2 517.7
100
368
14.6
2 149.7
85.4
824.6
33.5
369.1
14.7
1 143.4
46.1
1 006.3
39.3
168.5
6.7
-9.4
-0.4
1 147.6
45.6
178.8
7.1
968.8
38.5
3.715
260.8
2 483.5
100
318.7
12.8
2 164.8
87.2
861.7
34.7
263.8
10.6
1 126.7
45.4
1 038.1
41.8
150.8
6.1
-9.7
-0.4
1 179.2
47.5
143.9
5.8
1 035.3
41.7
3.97
260.6
2 493.2
100
308.6
12.4
2 184.6
87.6
896.2
35.9
262.6
10.5
1 158.2
46.5
1 026.4
41.2
142.7
5.7
-7.6
-0.3
1 161.5
46.6
245.8
9.9
915.7
36.7
3.52
260.4
2 374.8
100
266.9
11.2
2 107.9
88.8
1 089.7
45.9
241.1
10.2
1 328.9
56
779
32.8
117.6
5
-5.1
-0.2
891.5
37.5
191.7
8.1
699.8
29.5
2.69
260.3
2 302.7
100
283.3
12.3
2 019.4
87.7
716.7
31.1
267.4
11.6
985.9
42.8
1 033.5
44.9
68.4
3
-25.1
-1.09
1 076.8
46.8
257.9
11.2
818.9
35.6
3.15
260.3
2 334.3
100
289.4
12.4
2 044.9
87.6
674
28.9
246.8
10.6
918.2
39.3
1 126.7
48.3
49.2
2.1
0.5
0.02
1 176.4
50.4
245.9
10.5
930.5
39.9
3.59
259.5
2 196.2
100
261.8
11.9
1 934.4
88.1
649
29.6
215.3
9.8
815.1
37.1
1 119.3
51
-88
-4.007
6.1
0.3
1 024.4
46.6
213.9
9.7
810.5
36.9
3.13
258.7
2 097.5
100
245.8
11.7
1 851.7
88.3
603.1
28.8
215.2
10.3
810.8
38.7
1 040.9
49.6
-88.9
-4.2
2.8
0.1
954.8
45.5
192.7
9.2
762.1
36.3
2.96
257.9
2 072.6
100
247.4
11.9
1 825.2
88.1
694.3
33.5
255.2
12.3
947.4
45.7
877.7
42.3
-1.8
-0.09
-5
-0.2
871
42
100.8
4.9
770.1
37.2
3
257
1 984.2
100
236.5
11.9
1 747.7
88.1
493.8
24.9
198.2
10
693.2
34.9
1 054.5
53.1
32.5
1.6
-4.3
-0.2
1 082.7
54.6
230.8
11.6
851.9
42.9
3.28
259.7
1 793.4
100
228
12.7
1 565.4
87.3
1 407.1
78.5
194.7
10.9
1 603.3
89.4
-38
-2.1
-3.7
-0.2
-2.6
-0.1
-44.3
-2.5
-111.2
-6.2
66.9
3.7
0.26
261
1 724.3
100
192.3
11.2
1 532
88.8
456
26.4
192.1
11.1
644.2
37.4
887.8
51.5
-66.5
-3.9
-0.4
-0.02
821
47.6
167.8
9.7
653.1
37.9
2.49
261.9
1 627.8
100
203.1
12.5
1 424.7
87.5
466.6
28.7
211.8
13
678.9
41.7
745.8
45.8
19.9
1.2
122.9
7.6
888.6
54.6
284.4
17.5
604.2
37.1
2.31
261.5
1 538.3
100
186.2
12.1
1 352.1
87.9
493.5
32.1
184.6
12
679.8
44.2
672.2
43.7
59
3.8
14.6
0.9
745.9
48.5
78.4
5.1
667.4
43.4
2.53
264.1
1 524.5
100
184.5
12.1
1 340
87.9
420.9
27.6
191.8
12.6
622
40.8
718
47.1
75.9
5
30.9
2
824.8
54.1
-12.5
-0.8
837.3
54.9
3.18
263.4
1 515.1
100
162.5
10.7
1 352.6
89.3
448.5
29.6
182.3
12
632.4
41.7
720.2
47.5
-30.2
-2
-32.5
-2.1
657.5
43.4
54.8
3.6
602.8
39.8
2.29
263.5
1 413.3
100
185
13.1
1 228.3
86.9
480
34
195.3
13.8
676.8
47.9
551.5
39
13.8
1
111.7
7.9
677
47.9
93.7
6.6
583.2
41.3
2.22
262.1
949.8
100
131.9
13.9
817.9
86.1
555.9
58.5
159.7
16.8
718.6
75.7
99.3
10.5
-5.7
-0.6
-22.9
-2.4
70.7
7.4
13.1
1.4
57.5
6.1
0.22
260.5
941.3
100
135.7
14.4
805.6
85.6
379.1
40.3
156.5
16.6
535.6
56.9
270
28.7
2.2
0.2
55
5.8
327.1
34.7
59.7
6.3
267.4
28.4
1.03
259.8
858.4
100
95.1
11.1
763.3
88.9
339.5
39.6
147
17.1
486.5
56.7
276.8
32.2
3.9
0.5
39.5
4.6
320.2
37.3
51.5
6
268.6
31.3
1.03
260.2
870.1
100
122.3
14.1
747.8
85.9
437.9
50.3
153.2
17.6
591.1
67.9
156.7
18
-2.3
-0.3
-92.9
-10.7
32.5
3.7
67.4
7.7
1 550.2
178.2
5.96
259.8
784.5
100
111.3
14.2
673.3
85.8
330.5
42.1
137.3
17.5
467.8
59.6
205.4
26.2
-7.4
-0.9
-61.8
-7.9
136.5
17.4
8.1
1
128.7
16.4
0.5
259.8
752.2
100
104.4
13.9
647.8
86.1
337.5
44.9
137.3
18.3
474.8
63.1
173
23
-14.3
-1.9
58
7.7
216.6
28.8
10.3
1.4
207.3
27.6
0.8
263.1
640.8
100
71.6
11.2
569.2
88.8
310.6
48.5
129.8
20.3
440.4
68.7
128.8
20.1
-9.6
-1.5
95.3
14.9
214.6
33.5
-12.7
-2
210.2
32.8
0.81
258.5
651.6
84.1
567.6
306.7
134.8
441.4
126.1
-12.5
-0.7
112.4
10.3
100.6
0.39
256.6
578.2
72.9
505.3
454.9
120.7
575.6
-70.3
-13.6
-77.6
-417.2
-125.9
-103
-0.41
250.3
544.1
71.2
472.9
289.5
127.2
416.7
56.2
-14.7
-2.5
35.5
4.3
17.8
0.06
256.4
714.7
47
667.7
273.6
113.3
386.9
280.8
-16.8
-0.5
253.5
4
247.8
1
248.7
458.7
60.5
398.2
248.5
109.9
358.4
39.8
-20.4
1.1
20.3
-7.5
32.9
0.13
245.2
413.8
54.1
359.7
272.4
106.1
378.4
-18.7
-20.1
-0.2
-39
0.5
-38.8
-0.16
244.9
431.6
45.3
386.4
271
111.7
382.7
3.7
-20.2
-1.2
-18
18.1
-64.5
-0.26
244.5
398.1
50.6
347.4
255.9
105.2
361.1
-13.6
-20.7
4.4
-30.6
5.5
-41.6
-0.17
243.8
417.9
63.4
354.6
310.2
96.5
406.7
-52.2
-20.7
-1.7
-76
-1.4
-73.7
-0.3
243
309.8
32
277.9
246.3
99.8
346
-68.2
-21.1
-1.3
-92.5
1.3
-95.1
-0.39
242
166.1
16.9
149.2
223.9
94.4
318.2
-169.1
-21.1
1.4
-190.9
30.1
-188.8
-0.78
240.8
138.5
12.3
126.2
215.6
85.9
301.5
-175.3
-21.3
-5.1
-198.4
0.3
-198.6
-0.83
239.5
144.6
14
130.5
201.5
78.5
280
-149.4
-21.2
-3.8
-178.6
2
-176.7
-0.74
238.6
179
14.2
164.8
190.9
75.2
266.2
-101.4
-20.4
-4
-166.6
3.4
-170.1
-0.72
236.1
138.4
17.3
121.1
224.5
77.4
302
-180.8
-15.6
37.7
-158.4
0.7
-159.4
-0.68
233.8
118.5
15.5
103
238.6
74.2
312.8
-209.8
-15.7
0.5
-231.3
0.8
-232.5
-1
232.9
351.2
22.3
328.9
238.5
73.1
311.4
17.4
-12.8
3.5
-19.6
1.4
44.3
0.19
231.3
221.7
27.3
194.4
219.4
86.4
306
-111.6
-0.1
4.8
-118.9
2.6
-124.1
-0.53
230.5
310.8
37.9
272.8
206.1
103.8
309.9
-37.1
-6.5
-0.2
-44.6
4
-57.2
-0.23
240.3
328.4
42.7
285.6
218.1
92.9
311.1
-25.4
-3.5
-1.2
-442.9
-130.3
-308
-1.43
215.4