Ufp Statements
UF
Ufp 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
1 901.96
100
1 539.22
80.9
362.74
19.1
—
0
203.16
10.7
203.71
10.7
159.03
8.4
9.406
0.5
—
0
168.44
8.9
42.208
2.2
125.93
6.6
2.129
59.159
1 638.97
100
1 312.89
80.1
326.08
19.9
—
0
192.06
11.7
192.26
11.7
133.82
8.2
12.763
0
0
0.8
146.59
8.9
25.487
1.6
120.79
7.4
1.96
61.628
1 524.35
100
1 228.21
80.6
296.14
19.4
—
0
171.6
11.3
172.14
11.3
124
8.1
11.664
0.8
—
0
135.66
8.9
31.753
2.1
98.171
6.4
1.621
60.573
1 827.6
100
1 463.2
80.1
364.4
19.9
—
0
195.6
10.7
197.1
10.8
167.3
9.2
6.2
0.3
6.177
0.3
173.5
9.5
39.3
2.2
127.3
7
2.1
60.6
2 043.9
100
1 643.9
80.4
400.1
19.6
—
0
204.7
10
206.5
10.1
193.5
9.5
4
0.2
—
0
197.5
9.7
46.7
2.3
143.2
7
2.33
61.3
1 822.5
100
1 464.1
80.3
358.3
19.7
—
0
194.7
10.7
196.7
10.8
161.7
8.9
2.8
0.2
—
0
164.5
9
39
2.1
120.6
6.6
1.99
60.6
1 913.7
100
1 556.2
81.3
357.5
18.7
—
0
183.1
9.6
188.9
9.9
168.5
8.8
4.5
0.2
—
0
173
9
41.2
2.2
127.1
6.6
2.08
61
2 322.9
100
1 872.7
80.6
450.2
19.4
—
0
214.3
9.2
213.1
9.2
237
10.2
-6.4
-0.3
—
0
230.7
9.9
58.6
2.5
160.4
6.9
2.66
60.2
2 900.9
100
2 397.4
82.6
503.5
17.4
—
0
214.5
7.4
217.9
7.5
285.6
9.8
-8.6
-0.3
—
0
277
9.5
69.1
2.4
194.8
6.7
3.24
60.2
2 489.3
100
2 011
80.8
478.4
19.2
—
0
220.2
8.8
219.3
8.8
259
10.4
-4.9
-0.2
—
0
254.1
10.2
61
2.5
182.9
7.3
3.02
60.6
2 016.8
100
1 645.2
81.6
371.6
18.4
—
0
178.1
8.8
176.6
8.8
195
9.7
-1.9
-0.09
—
0
193.1
9.6
46.1
2.3
133.4
6.6
2.2
60.5
2 093.8
100
1 766.2
84.4
327.6
15.6
—
0
169.5
8.1
159.5
7.6
168.1
8
-4.8
-0.2
—
0
163.4
7.8
37.6
1.8
117.1
5.6
1.94
60.4
2 700.5
100
2 279.2
84.4
421.3
15.6
—
0
184.5
6.8
184.4
6.8
236.9
8.8
-3
-0.1
—
0
233.9
8.7
58.5
2.2
167.7
6.2
2.78
60.4
1 825
100
1 538.5
84.3
286.6
15.7
—
0
150.1
8.2
149
8.2
137.5
7.5
-1.5
-0.08
—
0
136
7.5
31.8
1.7
100.2
5.5
1.66
60.3
1 393.7
100
1 206.7
86.6
187.1
13.4
—
0
86.8
6.2
88.9
6.4
98.1
7
-0.2
-0.01
—
0
88.1
6.3
23.3
1.7
61.2
4.4
1.02
59.9
1 486.2
100
1 245.2
83.8
241.1
16.2
—
0
134.6
9.1
134.4
9
106.6
7.2
-0.9
-0.06
—
0
105.7
7.1
26.8
1.8
75
5
1.25
59.8
1 242
100
1 037.1
83.5
204.9
16.5
—
0
113.8
9.2
112.5
9.1
92.4
7.4
1
0.08
—
0
93.4
7.5
23.7
1.9
64.6
5.2
1.08
59.9
1 032.1
100
864.8
83.8
167.2
16.2
—
0
109.3
10.6
108.6
10.5
58.6
5.7
-4.7
-0.5
—
0
53.9
5.2
13.3
1.3
39.1
3.8
0.65
59.9
998
100
840.8
84.2
157.3
15.8
—
0
104.8
10.5
104.8
10.5
52.5
5.3
-0.2
-0.02
—
0
51.6
5.2
12.9
1.3
36.8
3.7
0.61
60.3
1 163
100
975.8
83.9
187.3
16.1
—
0
115.7
9.9
115.6
9.9
71.7
6.2
-1.5
-0.1
—
0
69
5.9
16.4
1.4
50.6
4.4
0.84
60.2
1 239.8
100
1 053.1
84.9
186.7
15.1
—
0
112.7
9.1
112.7
9.1
74
6
-1.7
-0.1
—
0
72.5
5.8
17.4
1.4
53.1
4.3
0.88
60.2
1 015.1
100
860.9
84.8
154.3
15.2
—
0
105.9
10.4
105.9
10.4
48.3
4.8
-0.9
-0.09
—
0
47.6
4.7
11.6
1.1
34.7
3.4
0.58
60.1
988.2
100
850.5
86.1
137.6
13.9
—
0
91.9
9.3
91.9
9.3
45.7
4.6
-4.3
-0.4
—
0
40.9
4.1
17.3
1.8
29.8
3
0.49
60.2
1 212.7
100
1 054
86.9
158.7
13.1
—
0
102.3
8.4
102.3
8.4
56.4
4.7
-2.1
-0.2
—
0
55.3
4.6
13.2
1.1
40.3
3.3
0.66
60.6
1 294.4
100
1 128.8
87.2
165.7
12.8
—
0
104.6
8.1
104.5
8.1
61.1
4.7
-2.1
-0.2
—
0
58.6
4.5
13.4
1
43
3.3
0.71
60.5
993.9
100
863
86.8
130.9
13.2
—
0
93.2
9.4
93.1
9.4
37.7
3.8
-1.1
-0.1
—
0
43.2
4.3
9.6
1
32.1
3.2
0.53
60.5
966.1
100
836.9
86.6
129.2
13.4
—
0
88.5
9.2
88.6
9.2
40.6
4.2
-1.2
-0.1
—
0
40.3
4.2
-3.2
-0.3
30.5
3.2
0.5
60.2
1 056.6
100
911.9
86.3
144.7
13.7
—
0
92.4
8.7
92.4
8.7
52.3
4.9
-1.4
-0.1
—
0
50.9
4.8
16.3
1.5
33
3.1
0.55
60.3
1 072.4
100
924.1
86.2
148.2
13.8
—
0
94.3
8.8
94.4
8.8
53.9
5
-1.5
-0.1
—
0
52.4
4.9
17.8
1.7
33
3.1
0.55
60.3
846.1
100
725.4
85.7
120.7
14.3
—
0
86.9
10.3
86.9
10.3
33.8
4
-1.4
-0.2
—
0
32.4
3.8
10.8
1.3
20.7
2.4
0.34
60.5
859.6
100
737.3
85.8
122.3
14.2
—
0
87.1
10.1
87.1
10.1
35.2
4.1
-1.2
-0.1
—
0
34.1
4
11.9
1.4
20.4
2.4
0.34
60.3
826.7
100
708.6
85.7
118.1
14.3
—
0
74.5
9
74.5
9
43.6
5.3
-0.9
-0.1
—
0
42.6
5.2
13.9
1.7
27.4
3.3
0.45
60.3
872.1
100
740.6
84.9
131.5
15.1
—
0
77.8
8.9
77.7
8.9
53.8
6.2
-0.8
-0.09
—
0
52.9
6.1
18.6
2.1
32.8
3.8
0.55
60.2
682.2
100
579.4
84.9
102.7
15.1
—
0
70.8
10.4
70.8
10.4
31.9
4.7
-0.9
-0.1
—
0
31
4.5
10.8
1.6
19
2.8
0.31
60.2
653.6
100
556.4
85.1
97.2
14.9
—
0
66.2
10.1
66.2
10.1
31
4.7
-1.3
-0.2
—
0
29.5
4.5
9
1.4
18.6
2.8
0.29
63.2
762.3
100
651.6
85.5
110.7
14.5
—
0
68
8.9
68
8.9
42.7
5.6
-0.9
-0.1
—
0
41.6
5.5
14.7
1.9
25.2
3.3
0.42
59.9
838.2
100
725.7
86.6
112.4
13.4
—
0
68.4
8.2
68.5
8.2
44
5.2
-1.2
-0.1
—
0
43
5.1
16.1
1.9
25.6
3.1
0.43
59.9
633
100
553.4
87.4
79.6
12.6
—
0
61.7
9.7
61.8
9.8
17.9
2.8
-1
-0.2
—
0
16.9
2.7
6.1
1
10
1.6
0.17
59.6
620.1
100
547.3
88.3
72.8
11.7
—
0
56.9
9.2
57
9.2
15.8
2.5
0.3
0.05
—
0
16.1
2.6
5.1
0.8
9
1.5
0.15
58.9
713.5
100
623.9
87.4
89.6
12.6
—
0
59.9
8.4
60
8.4
29.6
4.1
-0.6
-0.08
—
0
31.7
4.4
11.2
1.6
19.1
2.7
0.32
59.8
772.8
100
675.8
87.4
97
12.6
—
0
59
7.6
58.9
7.6
38
4.9
-0.7
-0.09
—
0
36
4.7
13.6
1.8
21.6
2.8
0.36
59.9
554
100
488
88.1
66
11.9
—
0
53.9
9.7
53.9
9.7
12.1
2.2
-0.7
-0.1
—
0
11.9
2.1
4.2
0.8
7.2
1.3
0.12
59.8
525.7
100
460.9
87.7
64.9
12.3
—
0
50
9.5
50
9.5
14.9
2.8
-1
-0.2
—
0
12.5
2.4
3.9
0.7
7.9
1.5
0.13
59.9
651.8
100
573.5
88
78.3
12
—
0
53
8.1
53.1
8.1
25.2
3.9
-1
-0.2
—
0
23.5
3.6
8.5
1.3
14
2.1
0.23
59.4