Applied Statements
AU
Applied 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
7.774
100
6.935
89.2
0.839
10.8
0.092
1.2
5.169
66.5
5.261
67.7
-4.422
-56.9
-0.307
-3.9
0.262
3.4
-3.098
-39.9
—
0
-3.523
-45.3
-4.477
0.787
11.446
100
8.791
76.8
2.655
23.2
0.091
0.8
5.014
43.8
5.105
44.6
-2.45
-21.4
-0.557
-4.9
0.434
3.8
-2.573
-22.5
—
0
-2.998
-26.2
-8.014
0.374
10.84
100
8.43
77.8
2.41
22.2
0.18
1.7
4.92
45.4
5.11
47.1
-2.69
-24.8
-0.48
-4.4
0.19
1.8
-2.99
-27.6
—
0
-3.4
-31.4
-0.77
4.43
10.65
100
8.73
82
1.92
18
0.19
1.8
5.26
49.4
5.46
51.3
-3.53
-33.1
-0.39
-3.7
-0.62
-5.8
-4.54
-42.6
—
0
-4.9
-46.009
-1.42
3.47
5
100
4.25
85
0.75
15
0.08
1.6
4.17
83.4
4.26
85.2
-3.51
-70.2
-0.18
-3.6
0.21
4.2
-9.34
-186.8
—
0
-9.7
-194
-3.8
2.55
5.88
100
5.04
85.7
0.84
14.3
0.09
1.5
3.51
59.7
3.6
61.2
-2.76
-46.9
-0.01
-0.2
0.07
1.2
-2.7
-45.9
—
0
-3.06
-52.04
-1.21
2.53
5.91
100
4.6
77.8
1.3
22
0.08
1.4
4.03
68.2
4.12
69.7
-2.81
-47.5
-0.08
-1.4
—
0
-2.89
-48.9
—
0
-3.25
-55
-1.28
2.53
3.36
100
2.21
65.8
1.15
34.2
0.06
1.8
3.1
92.3
3.16
94
-2.01
-59.8
0.04
1.2
-0.24
-7.1
-1.65
-49.1
—
0
-2.01
-59.8
-0.78
2.59
3.92
100
2.34
59.7
1.58
40.3
—
0
4.35
111
4.35
111
-2.77
-70.7
0.22
5.6
-0.58
-14.8
-3.13
-79.8
0.01
0.3
-3.5
-89.3
-1.89
1.85
3.55
100
2.5
70.4
1.05
29.6
—
0
2.68
75.5
2.69
75.8
-1.63
-45.9
0.15
4.2
—
0
-1.18
-33.2
-0.1
-2.8
-1.32
-37.2
-0.7
1.88
1.88
100
1.35
71.8
0.53
28.2
0.01
0.5
2.7
143.6
2.71
144.1
-2.18
-116
0.01
0.5
0.03
1.6
-2.14
-113.8
—
0
-2.14
-113.8
-1.14
1.88
2.31
100
1.39
60.2
0.92
39.8
0.04
1.7
1.6
69.3
1.64
71
-0.72
-31.2
-0.31
-13.4
—
0
-1.03
-44.6
—
0
-1.03
-44.6
-0.55
1.88
1.24
100
0.9
72.6
0.34
27.4
0.25
20.2
2.19
176.6
2.43
196
-2.09
-168.5
—
0
—
0
-2.09
-168.5
0.07
5.6
-2.16
-174.2
-2.95
0.73
1.56
100
1.48
94.9
0.08
5.1
0.07
4.5
0.9
57.7
0.97
62.2
-0.89
-57.05
—
0
—
0
-0.89
-57.05
—
0
-0.89
-57.05
-0.85
1.04
1.7
100
1.18
69.4
0.51
30
—
0
0.53
31.2
0.53
31.2
-0.01
-0.6
—
0
0.01
0.6
-0.01
-0.6
—
0
-0.01
-0.6
-0.01
1
1.47
100
1.16
78.9
0.31
21.1
—
0
0.39
26.5
0.39
26.5
-0.08
-5.4
—
0
—
0
-0.08
-5.4
—
0
-0.08
-5.4
-0.1
0.78