Encore Statements
WI
Encore 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
632.66
100
496.67
78.5
135.99
21.5
—
0
61.088
9.7
61.088
9.7
74.901
11.8
7.33
1.2
—
0
82.231
13
18.954
3
63.277
10
3.92
16.143
633.78
100
497.37
78.5
136.41
21.5
—
0
56.856
9
56.856
9
79.552
12.6
7.426
1.2
—
0
86.978
13.7
20.855
3.3
66.123
10.4
4.107
16.101
637
100
488.7
76.7
148.2
23.3
—
0
50.3
7.9
50.3
7.9
98
15.4
8.6
1.4
—
0
106.6
16.7
24.5
3.8
82.1
12.9
4.82
17
636.5
100
470.3
73.9
166.1
26.1
—
0
38.7
6.1
38.7
6.1
127.5
20
8.1
1.3
—
0
135.5
21.3
30.8
4.8
104.7
16.4
6.01
17.4
660.5
100
455.4
68.9
205.1
31.1
—
0
58.7
8.9
58.7
8.9
146.4
22.2
9.2
1.4
—
0
155.6
23.6
36.1
5.5
119.5
18.1
6.5
18.4
693.9
100
445.4
64.2
248.5
35.8
—
0
55.5
8
55.5
8
192.9
27.8
6
0.9
—
0
198.9
28.7
44.9
6.5
154
22.2
8.29
18.6
762.4
100
462.9
60.7
299.4
39.3
—
0
55.3
7.3
55.3
7.3
244.2
32
3.1
0.4
—
0
247.2
32.4
55.5
7.3
191.8
25.2
9.97
19.2
838.2
100
517.5
61.7
320.8
38.3
—
0
50.4
6
50.4
6
270.4
32.3
0.6
0.07
—
0
271
32.3
60.5
7.2
210.5
25.1
10.68
19.7
723.1
100
479.3
66.3
243.7
33.7
—
0
36.2
5
36.2
5
207.5
28.7
0.1
0.01
—
0
207.7
28.7
46.1
6.4
161.5
22.3
7.96
20.3
687.9
100
452.7
65.8
235.1
34.2
—
0
52.4
7.6
52.5
7.6
182.7
26.6
0.1
0.01
—
0
182.8
26.6
41.1
6
141.6
20.6
6.91
20.5
716.3
100
445.6
62.2
270.8
37.8
—
0
43.8
6.1
43.8
6.1
227
31.7
0.1
0.01
—
0
227
31.7
51.5
7.2
175.5
24.5
8.51
20.6
744.4
100
467.1
62.7
277.3
37.3
—
0
41.1
5.5
41.1
5.5
236.2
31.7
—
0
—
0
236.2
31.7
53.2
7.1
183.1
24.6
8.82
20.8
444.1
100
359.6
81
84.5
19
—
0
31.2
7
31.2
7
53.4
12
—
0
—
0
53.4
12
12.2
2.7
41.2
9.3
1.99
20.7
380.8
100
322
84.6
58.8
15.4
—
0
27.6
7.2
27.6
7.2
31.2
8.2
0.1
0.03
—
0
31.3
8.2
7.2
1.9
24.1
6.3
1.17
20.6
339.7
100
286.2
84.3
53.5
15.7
—
0
26.4
7.8
26.4
7.8
27.1
8
—
0
—
0
27.1
8
6.1
1.8
21
6.2
1.02
20.6
253.6
100
217.1
85.6
36.5
14.4
—
0
20.8
8.2
20.8
8.2
15.7
6.2
0.3
0.1
—
0
16
6.3
3.7
1.5
12.3
4.9
0.6
20.5
302.8
100
257
84.9
45.8
15.1
—
0
22.3
7.4
22.3
7.4
23.5
7.8
0.9
0.3
—
0
24.4
8.1
5.8
1.9
18.6
6.1
0.89
20.9
302.3
100
266.5
88.2
35.7
11.8
—
0
22.9
7.6
22.9
7.6
12.8
4.2
1
0.3
—
0
13.8
4.6
3.3
1.1
10.5
3.5
0.5
21
321.2
100
278.2
86.6
43
13.4
—
0
22.7
7.1
22.7
7.1
20.3
6.3
1
0.3
—
0
21.3
6.6
4.9
1.5
16.4
5.1
0.78
21
336.9
100
291
86.4
45.9
13.6
—
0
23.8
7.1
23.8
7.1
22.1
6.6
1.1
0.3
—
0
23.1
6.9
5.4
1.6
17.8
5.3
0.85
21
314.7
100
273.4
86.9
41.3
13.1
—
0
25
7.9
25
7.9
16.3
5.2
1.1
0.3
—
0
17.4
5.5
4
1.3
13.4
4.3
0.64
21
319.7
100
266.5
83.4
53.2
16.6
—
0
21.6
6.8
21.6
6.8
31.6
9.9
0.8
0.3
—
0
32.5
10.2
7.4
2.3
25
7.8
1.2
20.9
340.7
100
286.2
84
54.5
16
—
0
24.2
7.1
24.2
7.1
30.3
8.9
0.6
0.2
—
0
30.9
9.1
7.2
2.1
23.7
7
1.13
20.9
336.8
100
292.3
86.8
44.5
13.2
—
0
21.5
6.4
21.5
6.4
23
6.8
0.4
0.1
—
0
23.4
6.9
5.3
1.6
18.1
5.4
0.86
20.9
291.4
100
253.9
87.1
37.5
12.9
—
0
22.9
7.9
22.9
7.9
14.6
5
0.3
0.1
—
0
15
5.1
3.6
1.2
11.4
3.9
0.54
20.9
301.3
259.3
42
—
19.5
19.5
22.5
0.2
—
22.7
7.7
28.5
1.36
20.9
292
252.9
39.1
—
19.1
19.2
19.9
0.1
—
20.1
6.1
14
0.67
20.8
291.5
255.7
35.9
—
19.3
19.3
16.6
—
—
16.6
5.6
10.9
0.52
20.8
279.4
240.2
39.2
—
18.7
18.7
20.5
—
—
20.5
6.9
13.6
0.65
20.8
239.2
205.7
33.5
—
16.6
16.6
16.9
—
—
16.9
5.5
11.4
0.55
20.8
237.2
209.4
27.8
—
18.7
18.7
9.1
—
—
9.1
3.1
6
0.29
20.8
238.8
210.2
28.6
—
16.7
16.7
11.9
—
—
11.9
4.1
7.8
0.38
20.8
225.5
195.4
30.1
—
17.3
17.3
12.8
—
—
12.8
4.2
8.6
0.41
20.7
250.9
217.8
33.1
—
16.5
16.5
16.5
—
—
16.5
5.6
11
0.53
20.8
262.8
224.4
38.3
—
16.1
16.1
22.3
—
—
22.3
7.8
14.5
0.7
20.8
253.7
220.8
32.9
—
15.9
15.9
17
—
—
17.1
5.7
11.4
0.54
20.8
250.3
217.8
32.4
—
16
16.1
16.4
0.1
—
16.5
5.7
10.8
0.52
20.8
285.3
260.1
25.2
—
17.7
17.8
7.5
—
—
7.5
2.4
5.1
0.24
20.8
297.4
263.3
34.1
—
17.4
17.4
16.6
—
—
16.6
5.6
11.1
0.53
20.8
307.1
273.6
33.5
—
18.2
18.2
15.3
—
—
15.3
5.1
10.2
0.49
20.8
277.2
245
32.2
—
15.5
15.5
16.7
—
—
16.7
5.9
10.9
0.52
20.8
293.5
260.8
32.7
—
16
16
16.7
—
—
16.8
5.6
11.2
0.54
20.8
309.9
272
37.9
—
17.1
17.1
20.8
—
—
20.8
7
13.8
0.66
21.1
289.5
249.3
40.2
—
16.2
16.2
23.9
—
—
24
8.5
15.5
0.75
20.7
265.4
241.1
24.3
—
15.1
15.1
9.2
—
—
9.2
2.8
6.4
0.31
20.7
258
235.7
22.3
—
14.9
14.8
7.5
—
—
7.5
2.3
5.2
0.251
20.7