Science Statements
SA
Science 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
1 818
100
1 608
88.4
210
11.6
—
0
75
4.1
74
4.1
136
7.5
-31
-1.7
-3
-0.2
100
5.5
19
1
81
4.5
1.582
51.2
1 847
100
1 634
88.5
213
11.5
—
0
83
4.5
80
4.3
133
7.2
-34
-1.8
-2
-0.1
95
5.1
18
1
77
4.2
1.478
52.1
1 737
100
1 545
88.9
192
11.1
—
0
99
5.7
98
5.6
94
5.4
-23
-1.3
-8
-0.5
48
2.8
9
0.5
39
2.2
0.739
52.8
1 895
100
1 666
87.9
229
12.1
—
0
85
4.5
84
4.4
145
7.7
-31
-1.6
2
0.1
114
6
21
1.1
93
4.9
1.745
53.3
1 784
100
1 568
87.9
216
12.1
—
0
83
4.7
-152
-8.5
368
20.6
-33
-1.8
6
0.3
335
18.8
88
4.9
247
13.8
4.58
53.9
2 028
100
1 793
88.4
235
11.6
—
0
83
4.1
84
4.1
151
7.4
-33
-1.6
-1
-0.05
123
6.1
25
1.2
98
4.8
1.79
54.8
1 968
100
1 746
88.7
222
11.3
—
0
95
4.8
95
4.8
127
6.5
-33
-1.7
—
0
85
4.3
10
0.5
74
3.8
1.34
55.2
1 909
100
1 688
88.4
221
11.6
—
0
82
4.3
82
4.3
139
7.3
-30
-1.6
-3
-0.2
100
5.2
20
1
80
4.2
1.44
55.5
1 831
100
1 612
88
219
12
—
0
91
5
91
5
128
7
-30
-1.6
—
0
95
5.2
21
1.1
73
4
1.31
55.9
1 996
100
1 770
88.7
226
11.3
—
0
92
4.6
92
4.6
134
6.7
-27
-1.4
-3
-0.2
95
4.8
21
1.1
73
3.7
1.29
56.6
1 782
100
1 585
88.9
197
11.1
—
0
92
5.2
92
5.2
105
5.9
-26
-1.5
-2
-0.1
57
3.2
13
0.7
43
2.4
0.75
57.2
1 898
100
1 685
88.8
213
11.2
—
0
86
4.5
86
4.5
127
6.7
-26
-1.4
—
0
88
4.6
17
0.9
71
3.7
1.22
58
1 836
100
1 604
87.4
232
12.6
—
0
85
4.6
85
4.6
147
8
-26
-1.4
1
0.05
108
5.9
26
1.4
82
4.5
1.4
58.4
1 878
100
1 661
88.4
217
11.6
—
0
80
4.3
77
4.1
140
7.5
-27
-1.4
2
0.1
105
5.6
23
1.2
81
4.3
1.38
58.7
1 717
100
1 517
88.4
200
11.6
—
0
91
5.3
91
5.3
109
6.3
-27
-1.6
3
0.2
78
4.5
17
1
62
3.6
1.05
59
1 818
100
1 609
88.5
209
11.5
—
0
92
5.1
92
5.1
117
6.4
-32
-1.8
—
0
78
4.3
18
1
60
3.3
1.02
58.7
1 764
100
1 564
88.7
200
11.3
—
0
89
5
85
4.8
115
6.5
-32
-1.8
2
0.1
70
4
17
1
51
2.9
0.87
58.6
1 757
100
1 574
89.6
183
10.4
—
0
76
4.3
76
4.3
107
6.1
-31
-1.8
-2
-0.1
45
2.6
8
0.5
36
2
0.62
58.5
1 540
100
1 373
89.2
167
10.8
—
0
61
4
61
4
106
6.9
-21
-1.4
2
0.1
69
4.5
9
0.6
59
3.8
1.01
58.4
1 630
100
1 456
89.3
174
10.7
—
0
68
4.2
68
4.2
106
6.5
-22
-1.3
1
0.06
73
4.5
17
1
55
3.4
0.94
58.3
1 594
100
1 409
88.4
185
11.6
—
0
82
5.1
82
5.1
103
6.5
-22
-1.4
1
0.06
74
4.6
17
1.1
57
3.6
0.96
59.1
1 615
100
1 435
88.9
180
11.1
—
0
77
4.8
77
4.8
103
6.4
-25
-1.5
2
0.1
70
4.3
14
0.9
55
3.4
0.92
60
1 192
100
1 070
89.8
122
10.2
—
0
43
3.6
43
3.6
79
6.6
-15
-1.3
1
0.08
-7
-0.6
2
0.2
-9
-0.8
-0.2
46.1
1 177
100
1 048
89
129
11
—
0
42
3.6
42
3.6
87
7.4
-16
-1.4
1
0.08
58
4.9
10
0.8
48
4.1
1.11
43.2
1 115
100
1 003
90
112
10
—
0
38
3.4
38
3.4
74
6.6
-10
-0.9
—
0
64
5.7
15
1.3
49
4.4
1.13
43.2
1 175
100
1 074
91.4
101
8.6
—
0
41
3.5
41
3.5
60
5.1
-12
-1.02
1
0.09
55
4.7
6
0.5
49
4.2
1.13
43.4
1 128
100
1 018
90.2
110
9.8
—
0
38
3.4
38
3.4
72
6.4
-12
-1.06
1
0.09
51
4.5
17
1.5
51
4.5
1.16
43.6
1 145
100
1 035
90.4
110
9.6
—
0
37
3.2
37
3.2
73
6.4
-11
-1
1
0.09
62
5.4
19
1.7
43
3.8
0.97
44.2
1 078
100
977
90.6
101
9.4
—
0
40
3.7
40
3.7
61
5.7
-10
-0.9
—
0
49
4.5
13
1.2
36
3.3
0.81
44.7
1 103
100
1 007
91.3
96
8.7
—
0
33
3
33
3
63
5.7
-11
-1
—
0
52
4.7
3
0.3
49
4.4
1.08
45.5
1 018
100
919
90.3
99
9.7
—
0
46
4.5
46
4.5
53
5.2
-11
-1.08
1
0.1
43
4.2
12
1.2
31
3
0.68
45.6
1 114
100
1 000
89.8
114
10.2
—
0
40
3.6
40
3.6
74
6.6
-15
-1.3
—
0
59
5.3
17
1.5
42
3.8
0.92
45.6
1 095
100
986
90
109
10
—
0
36
3.3
36
3.3
73
6.7
-12
-1.1
—
0
58
5.3
21
1.9
37
3.4
0.8
46
1 215
100
1 098
90.4
117
9.6
—
0
44
3.6
44
3.6
73
6
-14
-1.2
—
0
52
4.3
19
1.6
33
2.7
0.71
46.5
1 071
100
965
90.1
106
9.9
—
0
42
3.9
42
3.9
64
6
-13
-1.2
—
0
41
3.8
13
1.2
28
2.6
0.59
47.1
1 136
100
1 030
90.7
106
9.3
—
0
41
3.6
41
3.6
65
5.7
-14
-1.2
—
0
50
4.4
16
1.4
34
3
0.72
47.4
1 099
100
986
89.7
113
10.3
—
0
49
4.5
49
4.5
64
5.8
-13
-1.2
—
0
39
3.5
17
1.5
22
2
0.46
47.6
1 009
100
923
91.5
86
8.5
—
0
26
2.6
26
2.6
60
5.9
-4
-0.4
—
0
53
5.3
20
2
33
3.3
0.69
47.6
952
100
866
91
86
9
—
0
27
2.8
27
2.8
59
6.2
-4
-0.4
—
0
55
5.8
19
2
36
3.8
0.76
47.6
1 004
100
917
91.3
87
8.7
—
0
24
2.4
24
2.4
63
6.3
-4
-0.4
—
0
59
5.9
22
2.2
37
3.7
0.77
48.2
952
100
871
91.5
81
8.5
—
0
22
2.3
22
2.3
59
6.2
-4
-0.4
—
0
55
5.8
21
2.2
34
3.6
0.7
48.9
977
100
896
91.7
81
8.3
—
0
22
2.3
22
2.3
59
6
-5
-0.5
—
0
54
5.5
20
2
34
3.5
0.69
49.4
941
100
861
91.5
80
8.5
—
0
23
2.4
23
2.4
57
6.1
-4
-0.4
—
0
52
5.5
19
2
33
3.5
0.68
48.8
1 007
100
925
91.9
82
8.1
—
0
22
2.2
22
2.2
60
6
-3
-0.3
—
0
34
3.4
12
1.2
22
2.2
0.44
50