Flex Statements
FL
Flex 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
6 314
100
5 827
92.3
487
7.7
—
0
213
3.4
229
3.6
258
4.1
-40
-0.6
-1
-0.02
192
3
53
0.8
139
2.2
0.338
411
26 415
100
24 395
92.4
2 020
7.6
—
0
922
3.5
992
3.8
1 028
3.9
-143
-0.5
-44
-0.2
666
2.5
-206
-0.8
1 006
3.8
2.28
441
7 103
100
6 400
90.1
703
9.9
—
0
264
3.7
281
4
422
5.9
-25
-0.4
-16
-0.2
307
4.3
74
1
197
2.8
0.452
436
7 471
100
6 803
91.1
668
8.9
—
0
272
3.6
289
3.9
379
5.1
-24
-0.3
-27
-0.4
325
4.4
-81
-1.08
228
3.1
0.51
448
7 336
100
6 732
91.8
604
8.2
—
0
270
3.7
290
4
314
4.3
-47
-0.6
-5
-0.07
239
3.3
28
0.4
186
2.5
0.41
455
7 477
100
6 903
92.3
574
7.7
—
0
266
3.6
286
3.8
288
3.9
-55
-0.7
-3
-0.04
208
2.8
-155
-2.07
142
1.9
0.31
462
7 756
100
7 168
92.4
588
7.6
—
0
243
3.1
262
3.4
326
4.2
-49
-0.6
-10
-0.1
262
3.4
25
0.3
230
3
0.5
459
7 766
100
7 175
92.4
591
7.6
—
0
245
3.2
266
3.4
325
4.2
-44
-0.6
-9
-0.1
272
3.5
34
0.4
232
3
0.5
460
7 347
100
6 812
92.7
535
7.3
—
0
241
3.3
263
3.6
272
3.7
-43
-0.6
3
0.04
232
3.2
37
0.5
189
2.6
0.4
468
6 851
100
6 332
92.4
519
7.6
—
0
254
3.7
52
0.8
467
6.8
-37
-0.5
-218
-3.2
197
2.9
26
0.4
167
2.4
0.35
471
6 619
100
6 128
92.6
491
7.4
—
0
225
3.4
240
3.6
251
3.8
-35
-0.5
27
0.4
243
3.7
16
0.2
227
3.4
0.48
474
6 229
100
5 755
92.4
474
7.6
—
0
213
3.4
228
3.7
246
3.9
-33
-0.5
167
2.7
371
6
35
0.6
336
5.4
0.69
487
6 342
100
5 871
92.6
471
7.4
—
0
201
3.2
216
3.4
255
4
-35
-0.6
13
0.2
233
3.7
27
0.4
206
3.2
0.41
499
6 266
100
5 731
91.5
535
8.5
—
0
211
3.4
159
2.5
376
6
-35
-0.6
-55
-0.9
260
4.1
20
0.3
240
3.8
0.47
509
6 720
100
6 212
92.4
508
7.6
—
0
222
3.3
238
3.5
270
4
-33
-0.5
46
0.7
233
3.5
25
0.4
208
3.1
0.41
508
5 985
100
5 566
93
419
7
—
0
193
3.2
209
3.5
210
3.5
-30
-0.5
8
0.1
153
2.6
40
0.7
113
1.9
0.22
504
5 153.3
100
4 840.1
93.9
313.2
6.1
—
0
190.7
3.7
205.9
4
107.3
2.1
-30.6
-0.6
0.3
0.006
67.4
1.3
15.6
0.3
51.8
1
0.1
501.6
5 484.6
100
5 102.9
93
381.7
7
—
0
201.2
3.7
183.6
3.3
198.1
3.6
-28.2
-0.5
-10.1
-0.2
45.2
0.8
-3.5
-0.06
48.7
0.9
0.1
504.4
6 461.4
100
6 017.3
93.1
444.1
6.9
—
0
217.9
3.4
247.9
3.8
196.2
3
-25.9
-0.4
-9.5
-0.1
145.4
2.3
34
0.5
111.4
1.7
0.22
510.3
6 088.1
100
5 785
95
303.1
5
—
0
205.3
3.4
222.7
3.7
80.4
1.3
-27.7
-0.5
-17.7
-0.3
-95.7
-1.6
21.2
0.3
-116.9
-1.9
-0.23
512.7
6 175.9
100
5 775.8
93.5
400.2
6.5
—
0
209.6
3.4
228.1
3.7
172
2.8
-30.9
-0.5
-16.7
-0.3
64.1
1
19.2
0.3
44.9
0.7
0.09
517.6
6 226.6
100
5 836.6
93.7
390
6.3
—
0
230.4
3.7
252.6
4.1
137.4
2.2
-33.6
-0.5
-4.5
-0.07
-36.5
-0.6
28.2
0.5
-64.8
-1.04
-0.12
522.4
6 922.8
100
6 505.1
94
417.8
6
—
0
237.6
3.4
259.7
3.8
158.1
2.3
-31.3
-0.5
-22.7
-0.3
-31.9
-0.5
13.3
0.2
-45.2
-0.7
-0.09
524.9
6 662.6
100
6 233.5
93.6
429.1
6.4
—
0
228.7
3.4
249
3.7
180.2
2.7
-33.5
-0.5
-7.5
-0.1
108.8
1.6
21.9
0.3
86.9
1.3
0.16
534.5
6 399
100
6 021.1
94.1
377.9
5.9
—
0
262.9
4.1
286.3
4.5
91.6
1.4
-30.5
-0.5
-11.3
-0.2
141.6
2.2
25.6
0.4
116
1.8
0.22
535.5
6 410.9
100
5 994.7
93.5
416.1
6.5
—
0
247.1
3.9
272.6
4.3
143.6
2.2
-17.2
-0.3
-19.8
-0.3
15.8
0.2
35.4
0.6
-19.6
-0.3
-0.04
529.2
6 751.6
6 305.2
446.3
—
247.4
273.8
172.5
-32.1
0.8
141.2
22.8
118.3
0.22
534.4
6 270.4
5 877.1
393.3
—
274.1
147.4
246
-29.6
2
218.4
13.3
205.1
0.38
536
6 008.3
5 601.3
406.9
—
250.8
234.6
172.4
-29
2.1
145.5
20.8
124.7
0.23
538.6
5 862.6
5 439
423.6
—
222.3
247.6
176
-11.6
-16.1
98.9
12.1
86.9
0.16
539.8
6 115
5 698.5
416.5
—
231.6
253.4
163.1
-26.6
3.8
140.2
10.8
129.5
0.24
545
6 008.5
5 694.8
313.7
—
243.9
274.4
39.4
-26.5
1.9
14.7
17.3
-2.5
—
544.1
5 876.8
5 470.8
406
—
239.5
264.7
141.3
-26.9
2.5
116.9
11.2
105.7
0.19
551
5 772.7
5 366.4
406.3
—
288.1
312.4
93.9
-19.9
-4.8
69.2
7.9
61.3
0.11
552.7
6 763.2
6 310.7
452.5
—
240.6
304.4
148.1
-18.7
-10.9
126.6
-22.4
148.9
0.27
561
6 316.8
5 919.8
396.9
—
216.8
234.6
162.3
-8.4
-21.7
140.3
17.3
123
0.22
563.3
5 566.2
5 213.9
352.3
—
209.4
217.2
135.1
-16.6
0.1
118.6
7.8
110.9
0.19
578
5 951.6
5 572.8
378.8
—
214.6
216.3
162.5
-4.5
-2.1
155.9
20.8
135.1
0.23
581.9
7 025.1
6 616.4
408.7
—
216
229.1
179.6
-6.7
-2.3
170.5
17.6
152.9
0.26
587.2
6 528.5
6 151.4
377.1
—
204.6
210.3
166.8
-7.4
-5.1
154.3
15.4
138.9
0.23
595.9
6 642.7
6 262
380.8
—
209.3
172.2
208.6
-14.6
-4
189.9
16
173.9
0.29
601.3
6 723.9
6 303.1
420.8
—
208.1
275.2
145.7
151.1
-162.9
58.6
15.6
43
0.07
611.7
7 183.4
6 784.8
398.6
—
224.6
226.6
172.1
-11.9
-6.4
153.7
8.6
145.2
0.23
618.7
6 410.1
6 041.7
368.4
—
218.5
225.2
143.2
-12.9
-1.7
128.6
10.4
118.2
0.19
623.6
5 791.1
5 445
346.1
—
218
233.3
112.8
-12.2
-0.4
59.5
0.3
59.3
0.09
639.9
5 295.3
4 982.1
313.2
—
215.5
158.7
154.5
-11.2
-61.8
-43.2
6.1
-49.3
-0.08
650.9