Applied Statements
AA
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
43.27
100
33.708
77.9
9.562
22.1
13.078
30.2
22.628
52.3
35.806
82.8
-26.244
-60.7
-1.316
-3.04
1.449
3.3
-26.115
-60.4
—
0
-26.115
-60.4
-0.663
39.365
40.673
100
33.082
81.3
7.591
18.7
11.712
28.8
17.425
42.8
29.237
71.9
-21.646
-53.2
-1.656
-4.07
0.133
0.3
-23.17
-57
—
0
-23.17
-57
-0.604
38.362
60.453
100
38.849
64.3
21.604
35.7
9.342
15.5
16.594
27.4
26.136
43.2
-4.532
-7.5
-1.681
-2.8
-7.595
-12.6
-13.857
-22.9
0.001
0.002
-13.858
-22.9
-0.379
36.6
62.5
100
42.4
67.8
20.2
32.3
9.5
15.2
17.2
27.5
26.8
42.9
-6.7
-10.7
-2.4
-3.8
0.1
0.2
-9
-14.4
—
0
-9
-14.4
-0.27
32.8
41.6
100
33.7
81
7.9
19
8.6
20.7
15
36.1
23.9
57.5
-16
-38.5
-1.7
-4.09
0.8
1.9
-16.9
-40.6
—
0
-16.9
-40.6
-0.57
29.5
53
100
43.8
82.6
9.2
17.4
8.5
16
14.7
27.7
23.4
44.2
-14.2
-26.8
-2.3
-4.3
0.2
0.4
-16.3
-30.8
—
0
-16.3
-30.8
-0.56
28.9
61.6
100
55.4
89.9
6.2
10.1
9.2
14.9
15.3
24.8
24.5
39.8
-18.4
-29.9
-1.9
-3.08
—
0
-20.2
-32.8
—
0
-20.3
-33
-0.71
28.5
56.7
100
46.9
82.7
9.7
17.1
9.2
16.2
13.8
24.3
23.3
41.1
-13.5
-23.8
-2.2
-3.9
0.1
0.2
-15.6
-27.5
—
0
-15.6
-27.5
-0.56
27.8
52.3
100
43.7
83.6
8.6
16.4
8.3
15.9
13
24.9
21.5
41.1
-12.9
-24.7
-1.7
-3.3
0.1
0.2
-14.5
-27.7
—
0
-14.5
-27.7
-0.52
27.6
52.2
100
43.2
82.8
9
17.2
9.5
18.2
13.7
26.2
23.3
44.6
-14.2
-27.2
-1.9
-3.6
—
0
-16.1
-30.8
—
0
-16.1
-30.8
-0.58
27.5
54.4
100
46.3
85.1
8.1
14.9
9.2
16.9
12.5
23
21.7
39.9
-13.6
-25
-1.2
-2.2
0.3
0.6
-14.5
-26.7
—
0
-14.5
-26.7
-0.53
27.3
53.3
100
45.1
84.6
8.1
15.2
10.1
18.9
13.3
25
23.6
44.3
-15.5
-29.08
-1.3
-2.4
1
1.9
-15.8
-29.6
—
0
-15.8
-29.6
-0.58
27.1
54.2
100
43.4
80.1
10.8
19.9
10.9
20.1
13.4
24.7
24.4
45
-13.6
-25.09
-0.9
-1.7
6.4
11.8
-8.2
-15.1
—
0
-8.2
-15.1
-0.31
26.9
49.7
100
39
78.5
10.7
21.5
10.9
21.9
13.7
27.6
24.7
49.7
-14
-28.2
-1.6
-3.2
—
0
-15.6
-31.4
—
0
-15.6
-31.4
-0.59
26.4
52.3
100
41
78.4
11.3
21.6
10.8
20.7
13.5
25.8
24.5
46.8
-13.2
-25.2
-1.2
-2.3
0.9
1.7
-13.4
-25.6
—
0
-13.4
-25.6
-0.57
23.6
76.6
100
57.4
74.9
19.2
25.1
11.2
14.6
14.7
19.2
26
33.9
-6.8
-8.9
-1.7
-2.2
1.1
1.4
-7.4
-9.7
2.2
2.9
-9.6
-12.5
-0.42
22.7
65.2
100
51.5
79
13.7
21
10.8
16.6
13.9
21.3
24.8
38
-11.1
-17.02
-1.3
-2
0.9
1.4
-11.6
-17.8
7
10.7
-18.6
-28.5
-0.89
20.9
40.5
100
34.1
84.2
6.3
15.6
10.6
26.2
13.5
33.3
24.2
59.8
-17.8
-44
-1.2
-3
0.1
0.2
-18.8
-46.4
-2
-4.9
-16.8
-41.5
-0.83
20.2
48.7
100
37.3
76.6
11.3
23.2
10.6
21.8
12.7
26.1
23.4
48
-12.1
-24.8
-1.5
-3.08
0.4
0.8
-13.2
-27.1
22.3
45.8
-35.4
-72.7
-1.76
20.1
46.1
100
34.1
74
12
26
10.5
22.8
12.4
26.9
23
49.9
-11
-23.9
-0.8
-1.7
1.1
2.4
-10.7
-23.2
-1.9
-4.1
-8.8
-19.09
-0.44
20
43.4
100
32.9
75.8
10.5
24.2
11.2
25.8
13.1
30.2
24.3
56
-13.8
-31.8
-1
-2.3
0.2
0.5
-14.6
-33.6
-3.2
-7.4
-11.4
-26.3
-0.57
19.9
52.7
100
40.4
76.7
12.4
23.5
11.2
21.3
12.9
24.5
24.2
45.9
-11.9
-22.6
-1.2
-2.3
0.1
0.2
-12.9
-24.5
-2.5
-4.7
-10.5
-19.9
-0.53
19.9
58
100
47.5
81.9
10.5
18.1
11.3
19.5
11.4
19.7
22.8
39.3
-12.3
-21.2
-0.6
-1.03
0.6
1
-12.2
-21.03
-5.4
-9.3
-8.6
-14.8
-0.43
19.8
56.4
100
38.8
68.8
17.5
31
14.2
25.2
12.9
22.9
27.2
48.2
-9.6
-17.02
0.4
0.7
0.2
0.4
-9
-16
-5.3
-9.4
-3.7
-6.6
-0.19
19.7
87.8
100
54
61.5
33.9
38.6
12.6
14.4
12.2
13.9
24.9
28.4
8.9
10.1
1.1
1.3
0.3
0.3
10.3
11.7
2.3
2.6
8
9.1
0.4
20.1
65.2
100
39.4
60.4
25.8
39.6
11.7
17.9
11.8
18.1
23.7
36.3
2.2
3.4
-1.1
-1.7
—
0
1.1
1.7
-1
-1.5
2.1
3.2
0.11
20
79.9
47.7
32.2
10.7
11.1
21.8
10.3
-0.9
—
9.4
8.8
5.7
0.28
20.2
88.9
49.5
39.4
9.2
12
21.3
18.1
-0.6
0.1
17.5
-1.9
19.4
0.95
20.4
117.4
64.1
53.3
8.1
10.8
19
34.3
-0.3
0.2
34.2
5.1
29.1
1.43
20.4
96.2
54.8
41.5
7.4
9.6
17.1
24.3
-0.8
—
23.4
3.7
19.8
1
19.7
84.9
52.7
32.2
7.2
9
16.4
15.8
3.3
-3.7
15.5
1.2
14.2
0.81
17.6
70.1
47
23.2
8.4
7.9
16.4
6.8
-0.5
0.1
6.4
-11.3
17.7
0.97
18.4
55.3
38
17.3
7.8
7.4
15.3
2
-1.3
—
0.7
0.1
0.6
0.03
17.5
50.4
36.2
14.3
8.4
7.3
15.8
-1.6
—
—
-1.5
-0.2
-1.3
-0.08
16.9
53
37.3
15.6
6
6.8
12.9
2.8
-0.3
0.1
2.5
-0.2
2.7
0.15
17.6
57.1
39
18.1
5.4
6.4
12
6.1
-3
—
3.1
0.4
2.7
0.16
16.7
49.6
32.9
16.7
4.7
6
10.8
5.9
0.5
-0.1
6.2
0.1
6.1
0.38
15.9
30.2
20.2
10.1
4.8
6.5
11.4
-1.3
0.3
0.3
-0.7
—
-0.7
-0.05
14.8
36.4
24.1
12.3
4.2
6.7
11
1.3
-0.8
0.2
0.7
—
0.7
0.04
15.9
36.5
24.4
12.1
4.2
6.1
10.3
1.9
-0.2
—
1.7
0.1
1.6
0.1
15.6
32.7
21.5
11.2
4
5.4
9.4
1.7
0.2
—
2
0.1
1.9
0.12
15.6
24.9
16.2
8.7
3.5
4.9
8.4
0.2
-0.2
0.1
0.1
—
0.1
0.01
13.8
23.7
17.1
6.7
2.4
4.6
6.9
-0.3
-0.1
-0.1
-0.5
—
-0.5
-0.04
12.6
20.8
14.4
6.3
2.2
3.5
5.7
0.6
-0.3
0.1
0.4
—
0.4
0.03
12.6
19.6
14.2
5.4
1.9
3.5
5.3
—
-0.3
—
-0.3
—
-0.3
-0.02
12.6
14.3
9.7
4.6
2
3.3
5.3
-0.7
-0.3
—
-1
—
-1
-0.08
12.6
18.9
13.4
5.4
2.2
2.9
5.1
0.3
-0.3
—
0.1
—
0.1
0.008
12.6