Aspen Statements
AZ
Aspen 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
257.16
100
94.933
36.9
162.23
63.1
53.145
20.7
158.33
61.6
211.47
82.2
-49.243
-19.1
12.283
4.8
-0.199
-0.08
-37.159
-14.4
-15.659
-6.09
-21.5
-8.4
-0.338
63.699
249.3
100
98.1
39.4
151.2
60.6
53.7
21.5
157.8
63.3
211.4
84.8
-60.2
-24.1
14
5.6
-5.8
-2.3
-52
-20.9
-17.5
-7.02
-34.5
-13.8
-0.54
64.3
320.6
100
95.6
29.8
225.1
70.2
55.6
17.3
163.5
51
219.1
68.3
6
1.9
12.8
4
3.9
1.2
22.6
7
-4.7
-1.5
27.3
8.5
0.42
64.6
229.9
100
93.8
40.8
136.1
59.2
54
23.5
160.5
69.8
214.6
93.3
-78.5
-34.1
10
4.3
-13.3
-5.8
-81.8
-35.6
-24.2
-10.5
-57.6
-25.05
-0.89
64.8
242.8
100
93.1
38.3
149.7
61.7
50
20.6
159.2
65.6
209.1
86.1
-59.4
-24.5
4.1
1.7
38.6
15.9
-16.6
-6.8
49.6
20.4
-66.2
-27.3
-1.02
64.6
250.8
100
91.1
36.3
159.7
63.7
49.7
19.8
161.1
64.2
210.9
84.1
-51.2
-20.4
5
2
-58.6
-23.4
-104.8
-41.8
-93.5
-37.3
-11.2
-4.5
-0.17
64.5
238.9
100
71
29.7
167.9
70.3
33.4
14
95.3
39.9
128.8
53.9
39.2
16.4
3.5
1.5
4.4
1.8
47.1
19.7
-10.1
-4.2
57.2
23.9
1.13
50.4
7.6
100
0.3
3.9
7.3
96.1
-0.1
-1.3
-3.6
-47.4
-3.7
-48.7
10.9
143.4
0.2
2.6
-1.3
-17.1
10.1
132.9
2.1
27.6
7.9
103.9
0.12
64.5
81.8
100
41.6
50.9
40.2
49.1
15.4
18.8
25
30.6
40.4
49.4
-0.3
-0.4
—
0
-1.4
-1.7
-1.7
-2.08
-0.9
-1.1
-0.8
-1
-0.02
36.3
77
100
43.5
56.5
33.5
43.5
15.6
20.3
31.6
41
47.2
61.3
-13.7
-17.8
-0.3
-0.4
-1.4
-1.8
-15.5
-20.1
-4.3
-5.6
-11.2
-14.5
-0.31
36.3
198
100
14.3
7.2
183.6
92.7
23.7
12
52.7
26.6
76.4
38.6
107.3
54.2
7.4
3.7
—
0
113.3
57.2
17.8
9
95.4
48.2
1.39
68.7
162.7
100
16.1
9.9
146.7
90.2
25.9
15.9
51.1
31.4
77
47.3
69.6
42.8
6.8
4.2
0.1
0.06
75.8
46.6
13.3
8.2
62.5
38.4
0.91
68.6
233.7
100
14.3
6.1
219.4
93.9
22.2
9.5
46
19.7
68.2
29.2
151.3
64.7
6.7
2.9
0.3
0.1
156.4
66.9
27.2
11.6
129.2
55.3
1.89
68.4
115
100
15.5
13.5
99.5
86.5
22.5
19.6
42.2
36.7
64.7
56.3
34.8
30.3
5.1
4.4
—
0
39.3
34.2
6.6
5.7
32.7
28.4
0.48
68.3
207.9
100
15.2
7.3
192.7
92.7
23.5
11.3
47
22.6
70.4
33.9
122.2
58.8
5.8
2.8
1.2
0.6
129.2
62.1
27.6
13.3
101.6
48.9
1.49
68.2
130.6
100
15.7
12
114.9
88
23.6
18.1
46.6
35.7
70.2
53.8
44.7
34.2
4.7
3.6
-0.1
-0.08
49.3
37.7
7.5
5.7
41.8
32
0.61
68.5
126
100
15.5
12.3
110.5
87.7
22.6
17.9
44.9
35.6
67.6
53.7
42.9
34
4.3
3.4
—
0
47.2
37.5
7.4
5.9
39.8
31.6
0.58
68.8
140.2
100
15.2
10.8
125
89.2
22.5
16
49.1
35
71.6
51.1
53.4
38.1
6.1
4.4
—
0
59.5
42.4
6
4.3
53.5
38.2
0.77
69.3
194.1
100
15.5
8
178.6
92
21.2
10.9
47.8
24.6
69
35.5
109.6
56.5
5.2
2.7
0.6
0.3
115.4
59.5
12.9
6.6
102.5
52.8
1.47
69.7
148
100
14.4
9.7
133.6
90.3
20.5
13.9
42.3
28.6
62.8
42.4
70.8
47.8
4.4
3
0.1
0.07
75.3
50.9
13.7
9.3
61.6
41.6
0.88
70.2
140.4
100
14.7
10.5
125.7
89.5
20.3
14.5
41.6
29.6
62
44.2
63.8
45.4
4.7
3.3
—
0
68.5
48.8
9.3
6.6
59.2
42.2
0.83
71.1
114.2
100
13.2
11.6
100.9
88.4
21.1
18.5
42.9
37.6
64
56
37
32.4
5.4
4.7
—
0
42.4
37.1
4.3
3.8
38.1
33.4
0.53
72
147.8
100
13
8.8
134.7
91.1
21.2
14.3
45
30.4
66.3
44.9
68.5
46.3
5.4
3.7
-0.9
-0.6
73
49.4
8.8
6
64.2
43.4
0.89
72.4
127.8
100
12.8
10
115
90
21.6
16.9
39.8
31.1
61.3
48
53.6
41.9
4.7
3.7
—
0
58.3
45.6
13.8
10.8
44.5
34.8
0.61
72.7
105.5
12.1
93.4
19.8
43.5
63.3
30.1
4.8
—
34.8
-97.2
132
1.81
73
126.5
12.7
113.8
19.5
38.6
58.1
55.7
4.5
—
60.2
19.7
40.5
0.55
73.6
123.7
12.1
111.6
22
40.7
62.6
48.9
-0.9
—
48
-6.3
54.4
0.73
75
119.3
12.3
107
20.3
34.4
54.7
52.3
-0.8
-0.1
51.4
15.6
35.8
0.47
76.2
119.9
11.6
108.4
18.6
33.7
52.3
56.1
-0.7
0.7
56.1
19.1
37
0.48
77.3
120.1
11.5
108.5
18.6
35.2
53.8
54.7
-0.6
0.6
54.8
19.8
35
0.44
79.4
113.7
11.7
101.9
16.8
36.2
53
49
-0.7
2
50.3
17
33.3
0.41
81.7
119.2
12
107.2
17.8
38.7
56.5
50.7
-0.2
-2.7
47.8
14.6
33.2
0.4
83.4
119.2
11.9
107.3
16
35
51
56.3
0.1
-0.2
56.2
19.5
36.7
0.44
83.7
120.3
13
107.3
16.6
35.3
51.9
55.4
0.1
0.9
56.4
19.6
36.8
0.44
84.3
114.2
12.6
101.6
17
37.6
54.7
46.9
0.1
-1.1
45.9
15
30.8
0.36
85.7
111.3
12.3
99
20.3
36.9
57.3
41.7
0.1
0.4
42.3
14.1
28.2
0.32
87.9
107.8
12.3
95.5
16
33
49
46.5
0.1
-0.2
46.4
15.9
30.5
0.35
87.1
107.1
12.4
94.7
16.3
33.8
50.1
44.6
0.1
0.2
45
16
29
0.32
91.9
101.5
12.9
88.7
15.8
35.5
51.3
37.4
0.2
-0.5
37
10.4
26.7
0.29
92.8
103.6
15.3
88.3
21.8
35.1
56.9
31.4
0.3
-0.5
31.2
10.4
20.8
0.22
93.4
98.8
12.4
86.3
15
35.2
50.3
36.1
0.3
-0.5
35.9
12.6
23.3
0.25
93.8
87.6
12.1
75.5
15.8
34.8
50.6
24.8
0.4
-0.8
24.4
9.4
15
0.16
94.5
83.3
13
70.3
15.9
39
54.9
15.4
0.5
-0.8
15.1
-5.3
20.4
0.21
95.2
79.4
12.6
66.7
15.8
34.6
50.4
16.3
0.8
—
17.1
6.6
10.5
0.11
95.4