PC Statements
CN
PC 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
736.48
100
599.94
81.5
136.54
18.5
—
0
102.01
13.9
105.21
14.3
31.334
4.3
4.649
0.6
—
0
35.568
4.8
9.407
1.3
26.161
3.6
0.986
26.52
632.02
100
513.95
81.3
118.07
18.7
—
0
101.31
16.6
104.61
16.6
13.464
2.1
4.567
0.7
—
0
18.031
2.9
4.877
0.8
13.154
2.1
0.496
26.525
696.47
100
566.69
81.4
129.78
18.6
—
0
98.632
14.2
101.83
14.6
27.943
4
—
0
4.113
0.6
32.056
4.6
8.278
1.2
23.778
3.4
0.91
26.13
693.1
100
561.2
81
131.9
19
—
0
96.5
13.9
99.9
14.4
32
4.6
—
0
2.7
0.4
34.7
5
9.1
1.3
25.6
3.7
0.97
26.4
733.5
100
605.8
82.6
127.8
17.4
—
0
97.9
13.3
101
13.8
26.8
3.7
—
0
1.9
0.3
26.9
3.7
7.2
1
19.7
2.7
0.75
26.4
727.5
100
605.2
83.2
122.3
16.8
—
0
100.2
13.8
103.3
14.2
19
2.6
—
0
1.3
0.2
19.4
2.7
5.2
0.7
14.2
2
0.54
26.4
732.5
100
608.1
83
124.3
17
—
0
97.4
13.3
100.4
13.7
23.9
3.3
—
0
0.8
0.1
24.7
3.4
5.8
0.8
18.8
2.6
0.71
26.5
775.7
100
639.1
82.4
136.6
17.6
—
0
101.9
13.1
104.9
13.5
31.7
4.1
—
0
0.3
0.04
32
4.1
8.8
1.1
23.2
3
0.88
26.5
828.5
100
691.6
83.5
136.9
16.5
—
0
99.1
12
102.1
12.3
34.8
4.2
—
0
—
0
34.8
4.2
9.4
1.1
25.4
3.1
0.96
26.4
788.3
100
660
83.7
128.3
16.3
—
0
95.2
12.1
98.2
12.5
30.1
3.8
—
0
—
0
30.1
3.8
8.3
1.1
21.8
2.8
0.83
26.4
800.2
100
673.1
84.1
127
15.9
—
0
92.7
11.6
95.8
12
31.3
3.9
—
0
—
0
31.3
3.9
8.9
1.1
22.4
2.8
0.85
26.4
751.4
100
630.7
83.9
120.7
16.1
—
0
90.5
12
93.3
12.4
27.3
3.6
—
0
—
0
27.3
3.6
7.3
1
20
2.7
0.76
26.4
704.2
100
587.8
83.5
116.3
16.5
—
0
89.5
12.7
92.6
13.1
23.8
3.4
—
0
—
0
23.8
3.4
6.5
0.9
17.3
2.5
0.66
26.4
636.9
100
536.4
84.2
100.5
15.8
—
0
83.2
13.1
86.4
13.6
14.1
2.2
—
0
—
0
14.1
2.2
3.9
0.6
10.2
1.6
0.39
26.4
675.7
100
566.8
83.9
108.9
16.1
—
0
96.7
14.3
89.2
13.2
19.7
2.9
—
0
—
0
20.8
3.1
4.5
0.7
16.3
2.4
0.62
26.3
652.8
100
544.9
83.5
107.8
16.5
—
0
83
12.7
86.8
13.3
21.1
3.2
—
0
—
0
21.1
3.2
4.1
0.6
16.9
2.6
0.64
26.3
550
100
461
83.8
89
16.2
—
0
74
13.5
77.4
14.1
11.6
2.1
—
0
—
0
10.6
1.9
3
0.5
7.6
1.4
0.29
26.3
711.9
100
598.7
84.1
113.1
15.9
—
0
89.4
12.6
92.5
13
20.7
2.9
0.1
0.01
—
0
20.7
2.9
5.8
0.8
14.9
2.1
0.56
26.4
716.6
100
600.5
83.8
116.1
16.2
—
0
83.4
11.6
86.5
12.1
29.6
4.1
0.3
0.04
—
0
29.9
4.2
7.9
1.1
22
3.1
0.83
26.5
729.4
100
610.5
83.7
118.9
16.3
—
0
83.1
11.4
86.3
11.8
32.6
4.5
0.1
0.01
—
0
32.7
4.5
8.9
1.2
23.8
3.3
0.9
26.5
741.1
100
624.1
84.2
117
15.8
—
0
81.3
11
84.7
11.4
32.3
4.4
0.2
0.03
—
0
32.5
4.4
8.8
1.2
23.7
3.2
0.89
26.5
632.9
100
533.6
84.3
99.3
15.7
—
0
77.5
12.2
81.2
12.8
18.1
2.9
0.2
0.03
—
0
17.6
2.8
4.9
0.8
12.7
2
0.48
26.5
709.5
100
602.7
84.9
106.8
15.1
—
0
75.8
10.7
79.5
11.2
27.3
3.8
2.6
0.4
—
0
28.9
4.1
7.6
1.1
21.3
3
0.8
26.8
658.5
100
558.1
84.8
100.4
15.2
—
0
77.9
11.8
81.5
12.4
19
2.9
0.1
0.02
—
0
19.1
2.9
5.3
0.8
13.8
2.1
0.51
26.9
706.6
100
599.1
84.8
107.5
15.2
—
0
79.1
11.2
82.5
11.7
24.9
3.5
0.2
0.03
—
0
25.1
3.6
6.9
1
18.2
2.6
0.68
26.8
624.9
100
528.5
84.6
96.4
15.4
—
0
77.6
12.4
80.9
12.9
15.5
2.5
0.1
0.02
—
0
15.6
2.5
4.3
0.7
11.3
1.8
0.42
26.9
762.3
662.7
99.5
—
74.5
77.7
21.9
0.1
—
22
9.1
20.7
0.76
26.9
729.2
633.1
96.1
—
71.5
74.4
21.7
—
—
21.7
8.6
13.1
0.49
26.9
749.8
650.1
99.7
—
74.3
77.3
22.4
—
—
22.4
8.9
13.6
0.51
26.9
670.6
583.9
86.7
—
72.4
75.2
11.5
—
—
11.5
4
7.4
0.28
26.9
735.5
637.4
98.1
—
73.2
76.2
21.9
—
—
21.9
8.9
13
0.49
26.8
708.5
611.5
97
—
71.8
74.5
22.4
—
—
22.4
8.8
13.6
0.51
26.7
676.2
582.3
93.9
—
70.5
72.9
21
—
—
21
8.5
12.5
0.47
26.7
572.4
490.2
82.2
—
64.6
67
15.2
—
—
15.2
6.1
9.1
0.34
26.7
684.3
592.5
91.9
—
66.6
68.9
22.9
—
—
22.9
9.3
13.6
0.51
26.9
680.8
592.2
88.6
—
64.5
66.7
21.9
—
—
21.8
8.8
13
0.49
26.6
627.6
544.6
83
—
61.2
63.4
19.6
—
—
19.6
8
11.6
0.44
26.6
581.3
503.6
77.6
—
61.2
63.5
14.2
—
—
14.2
5.6
8.6
0.32
26.6
630.8
547.6
83.1
—
60.9
63.1
20.1
—
—
20.1
8.1
11.9
0.45
26.6
639.6
555.9
83.7
—
61.1
63.3
20.4
—
—
20.4
8.2
12.2
0.46
26.5
633.2
549.5
83.8
—
62.8
64.5
19.2
—
—
19.2
7.7
11.4
0.43
26.5
559.8
486.9
72.8
—
59
61.1
11.7
—
—
11.7
4.6
7.1
0.27
26.5
578.6
502.9
75.7
—
57.2
59.3
16.4
—
—
16.4
6.5
9.8
0.37
26.5
580.4
503.8
76.6
—
57.3
59
17.5
—
—
17.5
6.9
10.6
0.4
26.4
557.3
483.4
73.9
—
56.8
58.5
15.4
—
—
15.3
6.2
9.2
0.35
26.4
505.4
438.6
66.8
—
55.1
56.7
10.1
-0.1
—
10.1
4
6.1
0.23
26.3
556.2
484.5
71.7
—
57.1
57.1
14.6
—
—
14.6
5.8
8.9
0.335
26.6