F5 Statements
FF
F5 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
695.5
100
136.43
19.6
559.07
80.4
124.39
17.7
271.5
38.7
395.89
56.7
163.18
23.7
—
0
8.529
1.2
171.62
24.7
27.54
4
144.08
20.7
2.436
59.147
681.35
100
141.11
20.7
540.24
79.3
122.21
17.9
277.98
40.8
400.19
58.7
140.05
20.6
—
0
5.974
0.9
145.93
21.4
26.913
3.9
119.02
17.5
1.998
59.58
692.6
100
136.39
19.7
556.21
80.3
119.58
17.3
263.64
38.1
383.22
55.3
172.99
25
—
0
9.882
1.4
174.4
25.2
36.016
5.2
138.38
20
2.32
59.653
707
100
141
19.9
566
80.1
127.8
18.1
266.4
37.7
394.2
55.8
171.7
24.3
—
0
3.1
0.4
174.8
24.7
22.7
3.2
152.1
21.5
2.55
59.7
702.6
100
141.7
20.2
561
79.8
128.8
18.3
272
38.7
400.8
57
160.2
22.8
—
0
2.9
0.4
106.5
15.2
17.5
2.5
89
12.7
1.48
60.3
703.2
100
155.7
22.1
547.5
77.9
141.4
20.1
300.1
42.7
441.4
62.8
106
15.1
—
0
2.7
0.4
108.8
15.5
27.3
3.9
81.4
11.6
1.34
60.7
700.4
100
155
22.1
545.4
77.9
142.3
20.3
303.1
43.3
445.5
63.6
99.9
14.3
—
0
4.7
0.7
95.9
13.7
23.5
3.4
72.4
10.3
1.2
60.4
700
100
147.5
21.1
552.6
78.9
138.5
19.8
306.5
43.8
445
63.6
107.5
15.4
—
0
-7.8
-1.1
99.7
14.2
10.4
1.5
89.3
12.8
1.48
60.4
674.5
100
130.7
19.4
543.8
80.6
138.7
20.6
297.6
44.1
436.3
64.7
107.5
15.9
—
0
-6.2
-0.9
101.2
15
18.2
2.7
83
12.3
1.37
60.5
634.2
100
126.4
19.9
507.9
80.1
135.8
21.4
297.4
46.9
433.2
68.3
74.6
11.8
—
0
-1.9
-0.3
72.7
11.5
16.5
2.6
56.2
8.9
0.92
61.4
687.1
100
135.1
19.7
552
80.3
130.3
19
292
42.5
422.2
61.4
129.8
18.9
-2.4
-0.3
—
0
111.7
16.3
18.2
2.6
93.6
13.6
1.51
61.9
682
100
128.7
18.9
553.3
81.1
124.7
18.3
302.3
44.3
426.9
62.6
126.4
18.5
-2.9
-0.4
—
0
123.5
18.1
12.8
1.9
110.7
16.2
1.78
62
651.5
100
120.9
18.6
530.6
81.4
133.3
20.5
300.9
46.2
434.2
66.6
96.4
14.8
-2.2
-0.3
—
0
94.2
14.5
4.6
0.7
89.6
13.8
1.46
61.4
645.3
100
124.2
19.2
521.1
80.8
130.6
20.2
296.3
45.9
426.9
66.2
94.2
14.6
-1.4
-0.2
—
0
52.1
8.1
8.9
1.4
43.2
6.7
0.7
62.2
624.6
100
115
18.4
509.6
81.6
114.2
18.3
268.3
43
382.5
61.2
127.1
20.3
-0.7
-0.1
-0.1
-0.02
117.1
18.7
29.4
4.7
87.7
14
1.41
62.3
614.8
100
112
18.2
502.8
81.8
120.3
19.6
283.9
46.2
404.2
65.7
98.6
16
—
0
-1.1
-0.2
97.5
15.9
19.9
3.2
77.7
12.6
1.25
62
583.3
100
106
18.2
477.2
81.8
116
19.9
273.6
46.9
389.6
66.8
87.6
15
—
0
0.1
0.02
87.8
15.1
17.9
3.1
69.9
12
1.14
61.4
583.4
100
101.2
17.3
482.2
82.7
109
18.7
289.5
49.6
398.6
68.3
83.7
14.3
—
0
-0.1
-0.02
83.6
14.3
22.2
3.8
61.4
10.5
1
61.1
569.3
100
88.6
15.6
480.7
84.4
96
16.9
254.5
44.7
350.6
61.6
130.1
22.9
—
0
5.2
0.9
127.6
22.4
29
5.1
98.5
17.3
1.62
60.8
590.4
100
90.9
15.4
499.5
84.6
102.8
17.4
275.6
46.7
378.5
64.1
121
20.5
—
0
3.4
0.6
118.1
20
23.3
3.9
94.8
16.1
1.56
60.7
563.4
100
90.8
16.1
472.6
83.9
116.9
20.7
253
44.9
369.9
65.7
102.7
18.2
—
0
4.7
0.8
107.5
19.1
21.6
3.8
85.9
15.2
1.43
60.2
544.9
100
88.2
16.2
456.7
83.8
96.3
17.7
217.6
39.9
313.9
57.6
142.8
26.2
—
0
7.4
1.4
150.2
27.6
34.1
6.3
116.1
21.3
1.93
60
543.8
100
86.7
15.9
457.1
84.1
92
16.9
206.8
38
298.9
55
158.2
29.1
—
0
7.1
1.3
165.3
30.4
34.4
6.3
130.9
24.1
2.16
60.6
562.7
100
93.4
16.6
469.3
83.4
95.1
16.9
202.2
35.9
297.3
52.8
172
30.6
—
0
5.7
1
159.3
28.3
24
4.3
132.9
23.6
2.16
61.4
542.2
100
91
16.8
451.2
83.2
94.1
17.4
205.2
37.8
299.3
55.2
152
28
—
0
2.3
0.4
154.2
28.4
31.5
5.8
122.7
22.6
1.99
61.6
533.3
100
89.6
16.8
443.7
83.2
91.1
17.1
209.2
39.2
300.3
56.3
143.4
26.9
—
0
2.8
0.5
146.1
27.4
36.5
6.8
109.6
20.6
1.77
62.1
523.2
87.4
435.8
85.9
207.9
293.8
142
—
2.1
144.1
37.1
88.4
1.41
62.6
538
90.5
447.5
85.5
199.9
285.5
162
—
5
153.9
18.1
135.7
2.13
63.8
517.8
89.8
428.1
88.6
200.3
288.9
139.1
—
2.6
141.7
44.1
97.7
1.52
64.4
518.2
87.9
430.3
89.2
202.7
291.9
138.4
—
1.3
139.8
46.7
93.1
1.43
65
516
85.3
430.7
87.1
206.2
293.2
137.5
—
2.6
140.1
45.9
94.2
1.44
65.6
525.3
84.9
440.4
83.7
193.4
277.2
163.2
—
0.3
162.9
54
108.9
1.63
66.6
496.5
84.3
412.2
83
190.8
273.9
138.4
—
1
139.8
48.1
91.8
1.37
67.2
483.7
82.2
401.4
86.3
191.3
277.6
123.8
—
0.1
115.1
39.7
75.4
1.11
67.8
489.5
85.7
403.8
81.1
191.7
272.8
130.9
—
1.1
132.1
42.4
89.7
1.28
69.9
501.3
84.7
416.6
77.7
191.4
269
147.6
—
1.9
149.5
52.4
97
1.36
71.4
483.6
85.7
397.9
74.3
183.5
257.8
140.1
—
0.7
140.9
47.7
93.2
1.29
72
472.1
82.6
389.5
74.5
182.2
256.7
132.9
—
3.3
136.1
50.4
85.7
1.18
72.7
462.8
79.3
383.4
70.1
181.1
251.2
132.3
—
2.6
134.9
45.8
89.1
1.21
73.9
465.3
82
383.3
65.4
170.4
235.8
147.5
—
2.3
149.8
55.8
94
1.26
74.6
440.3
79.5
360.8
67
167.7
234.7
126.1
—
1.2
127.3
47.8
79.5
1.05
75.4
420
75.7
344.4
67.2
166.3
233.5
110.9
—
—
110.9
41.2
69.6
0.91
76.2
406.5
72.9
333.6
64.1
160.3
224.4
109.1
—
0.2
109.4
41.3
68
0.87
77.8
395.3
66.9
328.4
54.5
146.3
200.8
127.6
—
0.7
125.9
49.7
76.2
0.97
78.9
370.3
64.9
305.4
54.1
147.2
201.3
104.1
—
2.9
107
38.8
68.2
0.86
78.9
350.2
60.3
289.9
52.5
144.9
197.5
92.5
—
2.1
94.6
31.2
63.4
0.8
79.1