Analog Statements
AD
Analog 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
2 312.21
100
1 000.97
43.3
1 311.24
56.7
362.67
15.7
257.21
11.1
807.64
34.9
503.6
21.8
-58.747
-2.5
-9.581
-0.4
422.99
18.3
30.759
1.3
392.23
17
0.786
498.79
2 159.04
100
979
45.3
1 180.04
54.7
354.86
16.4
244.13
11.3
787.93
36.5
392.1
18.2
-61.834
-2.9
0.314
0.01
324.6
15
22.361
1
302.24
14
0.606
498.53
2 512.7
100
1 038.76
41.3
1 473.94
58.7
391.43
15.6
290.08
11.5
871.84
34.7
602.1
24
-67.972
-2.7
-4.574
-0.2
513.42
20.4
50.691
2
462.73
18.4
0.928
498.74
2 716.48
100
1 069.77
39.4
1 646.72
60.6
406.59
15
288.94
10.6
898.27
33.1
748.45
27.6
-62.501
-2.3
-0.128
-0.005
571.79
21
155.05
5.7
498.43
18.3
0.99
500.42
3 076.5
100
1 114.9
36.2
1 961.6
63.8
423.8
13.8
334.1
10.9
1 008.6
32.8
953
31
-60.6
-2
5.9
0.2
874.8
28.4
-2.2
-0.07
877
28.5
1.74
503.5
3 262.9
100
1 118.4
34.3
2 144.5
65.7
415.8
12.7
324.3
9.9
993
30.4
1 151.5
35.3
-50.7
-1.6
10.2
0.3
1 087.9
33.3
110.3
3.4
977.7
30
1.92
508.7
3 249.6
100
1 125.3
34.6
2 124.3
65.4
414.1
12.7
326.3
10
993.5
30.6
1 130.8
34.8
-49.6
-1.5
-7.7
-0.2
1 073.5
33
112
3.4
961.5
29.6
1.88
511.2
3 247.7
100
1 104.9
34
2 142.8
66
421
13
169.7
5.2
843.5
26
1 299.3
40
-43.4
-1.3
-11.1
-0.3
1 048
32.3
111.8
3.4
936.2
28.8
1.82
515.8
3 109.9
100
1 066.7
34.3
2 043.1
65.7
431.8
13.9
326.9
10.5
1 011.7
32.5
1 031.5
33.2
-49.4
-1.6
4
0.1
847.9
27.3
99
3.2
749
24.1
1.44
520.6
2 972.1
100
1 027.5
34.6
1 944.5
65.4
420.9
14.2
305.3
10.3
979.7
33
964.9
32.5
-49
-1.6
10.1
0.3
879.2
29.6
96
3.2
783.3
26.4
1.49
526.3
2 684.3
100
1 282.3
47.8
1 402
52.2
426.8
15.9
297.4
11.1
977.5
36.4
424.5
15.8
-51.7
-1.9
10.5
0.4
323.6
12.1
43.5
1.6
280.1
10.4
0.53
530.1
2 339.6
100
1 217.7
52
1 121.8
47.9
399.1
17.1
241.2
10.3
853.9
36.5
268
11.5
-54.2
-2.3
14.2
0.6
-156.2
-6.7
-231.9
-9.9
75.7
3.2
0.16
487.8
1 758.9
100
537.7
30.6
1 221.2
69.4
306.6
17.4
187.8
10.7
602.1
34.2
619
35.2
-44.4
-2.5
7
0.4
572.3
32.5
69
3.9
503.3
28.6
1.35
371.8
1 661.4
100
524.8
31.6
1 136.6
68.4
302.2
18.2
183.6
11.1
593.6
35.7
543
32.7
-42.8
-2.6
-0.9
-0.05
476
28.7
53.1
3.2
422.9
25.5
1.14
372.4
1 558.5
100
513.1
32.9
1 045.4
67.1
288.2
18.5
170.1
10.9
565.9
36.3
479.5
30.8
-42.3
-2.7
15
1
436.6
28
48.1
3.1
388.5
24.9
1.04
373.1
1 526.3
100
503.2
33
1 023.1
67
280.2
18.4
154.1
10.1
542.3
35.5
480.8
31.5
-48.1
-3.2
3.7
0.2
417.3
27.3
30.8
2
386.5
25.3
1.04
372.3
1 456.1
100
483.6
33.2
972.6
66.8
260.8
17.9
144.7
9.9
512.5
35.2
460
31.6
-45.4
-3.1
-0.7
-0.05
373
25.6
10.4
0.7
362.7
24.9
0.97
372
1 317.1
100
470.4
35.7
846.7
64.3
252.4
19.2
141.8
10.8
501.3
38.1
345.3
26.2
-48.7
-3.7
-0.3
-0.02
295.1
22.4
27.4
2.1
267.7
20.3
0.72
371.3
1 303.6
100
455.4
34.9
848.1
65.1
257.1
19.7
199.3
15.3
563.6
43.2
284.5
21.8
-46.9
-3.6
-0.3
-0.02
226.2
17.4
22.3
1.7
203.9
15.6
0.55
372.3
1 443.2
100
501
34.7
942.2
65.3
277
19.2
154.8
10.7
539.1
37.4
403.2
27.9
-48.8
-3.4
-1.7
-0.1
287.8
19.9
10.1
0.7
277.2
19.2
0.74
372.6
1 480.1
100
482.3
32.6
997.8
67.4
280.1
18.9
162.8
11
550.2
37.2
447.6
30.2
-57.2
-3.9
0.1
0.007
389.6
26.3
27.2
1.8
361.6
24.4
0.97
373.1
1 526.6
100
492.5
32.3
1 034.1
67.7
285.8
18.7
163.1
10.7
556.2
36.4
477.9
31.3
-56.8
-3.7
-4.5
-0.3
408.4
26.8
48
3.1
366
24
0.96
373.5
1 541.1
100
501.4
32.5
1 039.7
67.5
287.4
18.6
167.3
10.9
562.1
36.5
477.6
31
-56
-3.6
0.2
0.01
399.9
25.9
37.4
2.4
355
23
0.97
372.5
1 536.1
100
490.4
31.9
1 045.8
68.1
295.3
19.2
175
11.4
577.7
37.6
468
30.5
-56.3
-3.7
-0.6
-0.04
409.3
26.6
-49.5
-3.2
403.4
26.3
1.07
375.1
1 558.2
100
497.6
31.9
1 060.6
68.1
291.6
18.7
171.5
11
570.5
36.6
490.1
31.5
-59.1
-3.8
0.6
0.04
430.5
27.6
21.9
1.4
407
26.1
1.08
375.8
1 563.5
100
491.1
31.4
1 072.4
68.6
289.5
18.5
172.1
11
568.7
36.4
503.7
32.2
-62.9
-4.02
0.5
0.03
440.1
28.1
39.8
2.5
398.7
25.5
1.06
376.1
1 566.9
100
495.2
31.6
1 071.7
68.4
288.6
18.4
176.9
11.3
572.5
36.5
499.1
31.9
-65.9
-4.2
-0.6
-0.04
375.3
24
82.1
5.2
291.9
18.6
0.78
374.6
1 680
100
567.4
33.8
1 112.7
66.2
273.3
16.3
185.2
11
556.8
33.1
555.8
33.1
-61.1
-3.6
-6.8
-0.4
487.9
29
62.2
3.7
424.5
25.3
1.14
372.1
1 433.9
100
667.3
46.5
766.6
53.5
275.7
19.2
184
12.8
571.8
39.9
194.8
13.6
-67.5
-4.7
-0.5
-0.03
126.8
8.8
57.9
4
67.9
4.7
0.18
371.2
1 148
100
507.5
44.2
640.4
55.8
235.2
20.5
190.7
16.6
494.6
43.1
145.8
12.7
-59.2
-5.2
0.1
0.009
86.7
7.6
-6.9
-0.6
93.6
8.2
0.23
376.9
984.4
100
335.9
34.1
648.5
65.9
184
18.7
130.7
13.3
332.8
33.8
315.8
32.1
-32.6
-3.3
-0.3
-0.03
233.3
23.7
16.2
1.6
217
22
0.64
337.5
1 003.6
100
336.9
33.6
666.7
66.4
172.9
17.2
118.9
11.8
309.7
30.9
357
35.6
-31.7
-3.2
-1.9
-0.2
323.4
32.2
27.3
2.7
296.2
29.5
0.95
311.6
869.6
100
297.3
34.2
572.3
65.8
163.2
18.8
122.9
14.1
303.6
34.9
268.7
30.9
-12.8
-1.5
0.5
0.06
256.4
29.5
26
3
230.4
26.5
0.74
310.6
778.8
100
267.9
34.4
510.9
65.6
160.2
20.6
112.2
14.4
289.8
37.2
221.1
28.4
-13.2
-1.7
0.7
0.09
194.9
25
24.3
3.1
170.6
21.9
0.55
312.3
769.4
100
292.1
38
477.3
62
157.4
20.5
107.5
14
282.3
36.7
195
25.3
-9.9
-1.3
-3
-0.4
182.2
23.7
17.7
2.3
164.5
21.4
0.52
314.8
978.7
100
336.9
34.4
641.8
65.6
170.7
17.4
121.4
12.4
533.2
54.5
108.6
11.1
-4.4
-0.4
0.4
0.04
104.7
10.7
8.4
0.9
96.3
9.8
0.3
316.6
863.4
100
294.3
34.1
569
65.9
160.8
18.6
120
13.9
303.8
35.2
265.3
30.7
-4.5
-0.5
-1.3
-0.2
259.5
30.1
43
5
216.5
25.1
0.68
318.2
821
100
276.2
33.6
544.8
66.4
154.2
18.8
117.4
14.3
295.8
36
249
30.3
-4.9
-0.6
1.1
0.1
245.2
29.9
39.9
4.9
205.3
25
0.65
317
772
100
268.4
34.8
503.6
65.2
151.7
19.7
120.2
15.6
295.7
38.3
207.9
26.9
-4.6
-0.6
-2.6
-0.3
200.8
26
22
2.8
178.8
23.2
0.57
315.7
814.2
100
328.2
40.3
486
59.7
154.8
19
121.4
14.9
301.5
37
184.5
22.7
-11.1
-1.4
-0.1
-0.01
138.7
17
30
3.7
108.7
13.4
0.34
316.9
727.8
100
251.5
34.6
476.3
65.4
140.1
19.2
133
18.3
273.7
37.6
202.5
27.8
-4.7
-0.6
-0.4
-0.05
197.4
27.1
16.8
2.3
180.6
24.8
0.57
318.9
694.5
100
235.8
34
458.7
66
136.2
19.6
102.1
14.7
238.3
34.3
220.4
31.7
-3.5
-0.5
0.4
0.06
217.4
31.3
29.9
4.3
187.4
27
0.59
318.3
628.2
100
219.1
34.9
409.1
65.1
128.6
20.5
98.2
15.6
226.8
36.1
182.3
29
-3.3
-0.5
-0.4
-0.06
175.9
28
23.3
3.7
152.6
24.3
0.48
318
678.1
100
233.3
34.4
444.9
65.6
131
19.3
98.2
14.5
229.2
33.8
215.7
31.8
-3.3
-0.5
86
12.7
282.5
41.7
81
11.9
201.6
29.7
0.64
317.2