FormFactor Statements
FO
FormFactor 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
197.47
100
110.57
56
86.9
44
31.564
16
37.683
19.1
69.438
35.2
17.462
8.8
3.415
1.7
0.36
0.2
21.547
10.9
2.155
1.1
19.392
9.8
0.246
78.717
168.72
100
105.99
0
62.738
0
28.627
0
32.888
19.6
61.706
99.4
1.032
0.6
3.156
1.9
0.52
0.3
24.979
14.8
3.198
1.9
21.781
12.9
0.278
78.49
168.16
100
100.23
59.6
67.934
40.4
28.166
16.7
31.219
18.6
59.617
34.2
8.317
6.2
2.376
1.4
-1.546
-0.9
82.1
48.8
6.254
3.7
75.846
45.1
0.959
79.056
171.6
100
102.3
59.6
69.3
40.4
31
18.1
35.1
20.5
66.6
38.8
2.7
1.6
1.7
1
0.8
0.5
5.2
3
0.8
0.5
4.4
2.6
0.06
78.4
155.9
100
95.3
61.1
60.6
38.9
28.1
18
31.6
20.3
61.3
39.3
-0.7
-0.4
1.5
1
0.5
0.3
0.6
0.4
-0.2
-0.1
0.8
0.5
0.01
77.6
167.4
100
106.3
63.5
61.1
36.5
28.2
16.8
30.1
18
59.9
35.8
1.3
0.8
1.3
0.8
—
0
1.4
0.8
—
0
1.3
0.8
0.02
77.3
166
100
115.7
69.7
50.3
30.3
26
15.7
30.4
18.3
57.8
34.8
-7.5
-4.5
1
0.6
-0.5
-0.3
-15.5
-9.3
-1.7
-1.02
-13.7
-8.3
-0.18
77.3
180.9
100
112.6
62.2
68.3
37.8
26.5
14.6
30.1
16.6
58
32.1
10.2
5.6
0.6
0.3
1
0.6
5.6
3.1
1.3
0.7
4.4
2.4
0.06
77.7
203.9
100
109.1
53.5
94.8
46.5
28.3
13.9
31.8
15.6
61.6
30.2
33.2
16.3
0.2
0.1
0.6
0.3
33.4
16.4
3.1
1.5
30.2
14.8
0.38
79.2
197.2
100
102.8
52.1
94.4
47.9
27
13.7
31.3
15.9
59.9
30.4
34.5
17.5
-0.1
-0.05
0.2
0.1
34.3
17.4
4.5
2.3
29.9
15.2
0.38
79.5
205
100
115.4
56.3
89.6
43.7
25.4
12.4
30.8
15
57.8
28.2
31.8
15.5
—
0
0.5
0.2
32.2
15.7
6.3
3.1
25.9
12.6
0.33
79
190
100
109.7
57.7
80.2
42.2
26
13.7
29.3
15.4
57
30
23.3
12.3
—
0
0.1
0.05
23.3
12.3
2.8
1.5
20.5
10.8
0.26
79
188.1
100
111.8
59.4
76.3
40.6
25.5
13.6
28.9
15.4
55.9
29.7
20.4
10.8
—
0
-0.2
-0.1
20.2
10.7
2.3
1.2
17.9
9.5
0.23
79.5
186.6
100
109.9
58.9
76.7
41.1
24
12.9
28.3
15.2
54.1
29
22.6
12.1
—
0
0.2
0.1
22.8
12.2
3.2
1.7
19.6
10.5
0.25
80
197
100
119.4
60.6
77.6
39.4
24
12.2
31
15.7
56.8
28.8
20.8
10.6
—
0
0.6
0.3
21.4
10.9
2.2
1.1
19.3
9.8
0.24
80.4
178
100
101.2
56.9
76.7
43.1
22.9
12.9
30.3
17
54.8
30.8
22
12.4
-0.5
-0.3
0.8
0.4
22.4
12.6
-0.5
-0.3
22.9
12.9
0.29
78.8
157.8
100
91.7
58.1
66.2
42
20.9
13.2
21.2
13.4
43.6
27.6
22.5
14.3
—
0
0.2
0.1
22.6
14.3
2.2
1.4
20.5
13
0.26
78.9
160.8
100
93.4
58.1
67.4
41.9
21.3
13.2
26.2
16.3
48.9
30.4
18.4
11.4
0.3
0.2
—
0
18.7
11.6
2.8
1.7
15.9
9.9
0.2
78.5
178.6
100
104.3
58.4
74.3
41.6
21.6
12.1
27.5
15.4
50.6
28.3
23.7
13.3
0.4
0.2
0.3
0.2
24.4
13.7
5.8
3.2
18.6
10.4
0.24
78.9
140.6
100
85.3
60.7
55.3
39.3
20.1
14.3
24.5
17.4
46
32.7
9.3
6.6
0.2
0.1
0.3
0.2
9.9
7
1.6
1.1
8.3
5.9
0.11
77.3
138
100
82.5
59.8
55.5
40.2
20.1
14.6
23.8
17.2
46.3
33.6
9.2
6.7
0.7
0.5
-0.5
-0.4
9.2
6.7
2.3
1.7
6.9
5
0.09
76.2
132.2
100
79.6
60.2
52.6
39.8
19.7
14.9
22.7
17.2
44.8
33.9
7.8
5.9
-0.3
-0.2
0.2
0.2
7.5
5.7
2
1.5
5.5
4.2
0.07
76
140.9
100
84.9
60.3
56
39.7
18.4
13.1
23.3
16.5
44
31.2
12
8.5
-0.1
-0.07
-0.1
-0.07
11.7
8.3
-73.4
-52.09
85.1
60.4
1.11
76.8
135
100
82
60.7
53
39.3
18.9
14
22.4
16.6
43.6
32.3
9.4
7
0.3
0.2
-0.6
-0.4
9.1
6.7
1.4
1
7.7
5.7
0.1
75
135.5
100
79.3
58.5
56.2
41.5
19.7
14.5
23.2
17.1
44.9
33.1
11.3
8.3
0.5
0.4
-1
-0.7
10.8
8
1.7
1.3
9.1
6.7
0.12
74.5
118.3
100
73.2
61.9
45.1
38.1
18
15.2
21.4
18.1
41.5
35.1
3.6
3
-1.6
-1.4
0.4
0.3
2.4
2
0.3
0.3
2.1
1.8
0.03
74.3
131.9
83.3
48.6
18.5
22.2
42.7
5.9
-2.7
1.8
4.4
-2.8
5.6
0.09
76.3
143.7
86.1
57.6
19.3
22
43.4
14.3
-1
0.3
13.6
1
12.6
0.17
73.9
144
82.2
61.8
18.5
21.6
42.2
19.6
-1
0.1
18.6
1
17.6
0.24
73.5
128.8
81.3
47.6
17.4
16.5
40.2
7.4
-0.8
-0.7
5.6
0.4
5.2
0.07
72.9
123.9
83.6
40.3
18.2
22
42.1
-1.8
2.1
-3
-15.4
—
-15.4
-0.22
71.3
123.3
96.1
27.2
17.3
21.4
40.3
-13.1
-0.2
-0.8
-14.1
0.1
-14.2
-0.2
70.5
83.1
57.7
25.4
11.1
13.4
25.1
0.3
-0.1
-0.2
-6.9
-43.7
36.9
0.61
60
53.6
43.8
9.8
10.8
11.9
23.4
-13.6
-1.4
1.2
-13.8
—
-13.8
-0.24
58.4
71.8
50.6
21.2
11.2
10
21.9
-0.8
—
0.1
-0.7
-0.1
-0.6
-0.01
58.1
65.9
47.4
18.5
10.6
10.4
21.7
-3.3
-0.8
1.9
-2.3
0.2
-2.5
-0.04
58.2
73.9
50.6
23.3
11.2
10.7
22.6
0.7
0.9
-0.7
0.9
—
0.8
0.01
59.1
70.8
48
22.8
11.1
11.2
23
-0.2
-0.1
1.7
0.9
0.1
0.8
0.01
58.8
71.3
50.3
20.9
10.7
12.6
23.3
-2.4
0.1
0.2
-3.1
-1.3
-1.9
-0.03
56.5
73.9
49.8
24.1
11.2
13.3
24.5
-0.4
0.8
-0.5
-0.2
0.1
-0.3
—
56.3
67.4
47.3
20
11.1
12.5
24.3
-4.2
—
-0.1
-4.4
-0.1
-4.3
-0.08
55.8
56
43.6
12.3
9.7
11.6
22.1
-9.7
-0.1
0.1
-12.4
0.3
-12.7
-0.23
55.1
48.5
44.3
4.3
10
12.2
22.2
-17.9
0.1
0.1
-18.7
0.1
-18.8
-0.34
54.6
67.6
55.1
12.5
10.3
13
23.2
-10.7
0.1
-0.1
-10.9
-0.1
-10.7
-0.2
54.4
62.7
46.3
16.4
10.9
13.5
24.4
-8
0.1
0.2
-8.2
0.2
-8.4
-0.16
54.1
52.6
43.5
9.1
10.9
14.6
25.6
-16.5
0.1
0.4
-20
-0.2
-19.8
-0.37
53.7