Harmonic Statements
HL
Harmonic 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
138.74
100
65.283
47.1
73.457
52.9
28.784
20.7
39.821
28.7
68.605
49.4
4.852
3.5
-1.424
-1.03
0.619
0.4
-16.435
-11.8
-3.903
-2.8
-12.532
-9.03
-0.109
115.03
122.06
100
58.519
48.3
63.541
51.7
30.705
25.2
38.865
31.8
69.57
57
-6.029
-5.3
-0.723
-0.6
-0.289
-0.2
-10.538
-8.6
-2.449
-2.006
-8.089
-6.6
-0.072
112.35
167.09
100
85.252
51
81.84
49
30.252
18.1
41.982
25.1
72.234
43.2
9.606
5.7
-0.571
-0.3
-0.249
-0.1
8.813
5.3
-75.028
-44.9
83.841
50.2
0.725
115.71
127.2
100
64.8
50.9
62.4
49.1
30.3
23.8
39.2
30.8
69.6
54.7
-7.2
-5.7
-0.6
-0.5
0.3
0.2
-8.9
-7
-2.4
-1.9
-6.5
-5.1
-0.06
112
156
100
71
45.5
84.9
54.4
32.2
20.6
42.8
27.4
75
48.1
10
6.4
-0.8
-0.5
-0.1
-0.06
9
5.8
7.5
4.8
1.6
1
0.01
119.3
157.6
100
73.6
46.7
84.1
53.4
33.5
21.3
39.3
24.9
72.8
46.2
11.3
7.2
-0.7
-0.4
-0.3
-0.2
10.2
6.5
5.1
3.2
5.1
3.2
0.04
117.8
164.3
100
78.2
47.6
86.1
52.4
31.1
18.9
36.9
22.5
68.1
41.4
18.1
11
-0.9
-0.5
-0.2
-0.1
15.3
9.3
9.2
5.6
6.1
3.7
0.05
116.8
155.7
100
77.1
49.5
78.6
50.5
30.5
19.6
36.4
23.4
66.9
43
11.7
7.5
-1.3
-0.8
-0.1
-0.06
10
6.4
1.3
0.8
8.7
5.6
0.08
113.2
157.4
100
74.9
47.6
82.5
52.4
29.9
19
36.8
23.4
66.8
42.4
15.8
10
-1.4
-0.9
4.3
2.7
18
11.4
3.1
2
14.8
9.4
0.14
109
147.4
100
78.3
53.1
69.2
46.9
28.8
19.5
36.6
24.8
65.4
44.4
3.7
2.5
-1.4
-0.9
0.1
0.07
1.2
0.8
2.7
1.8
-1.5
-1.02
-0.01
104
155.8
100
77.6
49.8
78.2
50.2
27.4
17.6
35.4
22.7
62.8
40.3
15.4
9.9
-2.7
-1.7
—
0
12.5
8
-7.4
-4.7
19.9
12.8
0.16
121.5
126.3
100
60.2
47.7
66.2
52.4
26.6
21.1
34.2
27.1
60.8
48.1
5.4
4.3
-2.7
-2.1
-0.2
-0.2
2.5
2
0.9
0.7
1.5
1.2
0.01
106.4
113.4
100
52.6
46.4
60.9
53.7
24.8
21.9
33.6
29.6
58.3
51.4
2.5
2.2
-2.6
-2.3
-0.1
-0.09
-0.6
-0.5
1.4
1.2
-2
-1.8
-0.02
101.2
111.6
100
56.5
50.6
55.1
49.4
23.5
21.1
34.9
31.3
58.9
52.8
-3.8
-3.4
-2.6
-2.3
1
0.9
-5.4
-4.8
0.7
0.6
-6.1
-5.5
-0.06
99.9
131.5
100
59.1
44.9
72.4
55.1
20.7
15.7
32.6
24.8
54.1
41.1
18.3
13.9
-2.7
-2.05
-0.1
-0.08
13.4
10.2
—
0
13.5
10.3
0.14
98
94.9
100
45.7
48.2
49.2
51.8
20.2
21.3
28.8
30.3
49.7
52.4
-0.5
-0.5
-2.8
-3
-0.2
-0.2
-4.6
-4.8
0.8
0.8
-5.4
-5.7
-0.06
97.6
74
100
36.2
48.9
37.8
51.1
19.5
26.4
27
36.5
47.3
63.9
-9.5
-12.8
-3.1
-4.2
-0.4
-0.5
-13.8
-18.6
1.6
2.2
-15.4
-20.8
-0.16
96.7
78.4
100
41.8
53.3
36.7
46.8
22.1
28.2
31.2
39.8
54.1
69
-17.4
-22.2
-3.8
-4.8
0.6
0.8
-21.2
-27.04
0.7
0.9
-22
-28.06
-0.23
95.6
122.2
100
59.8
48.9
62.4
51.1
21.7
17.8
30.6
25
53.1
43.5
9.3
7.6
0.6
0.5
-3.3
-2.7
3.9
3.2
-1.7
-1.4
5.6
4.6
0.06
91.2
115.7
100
39.9
34.5
75.9
65.6
20.2
17.5
31.1
26.9
52.1
45
23.8
20.6
-4.4
-3.8
-0.2
-0.2
12.3
10.6
0.6
0.5
11.7
10.1
0.12
97.6
84.9
100
40.8
48.1
44
51.8
21.3
25.1
29.3
34.5
51.4
60.5
-7.4
-8.7
-3
-3.5
-0.4
-0.5
-11.1
-13.07
0.7
0.8
-11.8
-13.9
-0.13
88.9
80.1
100
38
47.4
42.2
52.7
21.4
26.7
28
35
50.1
62.5
-8
-10
-3.5
-4.4
0.3
0.4
-11.6
-14.5
-0.3
-0.4
-11.3
-14.1
-0.13
88.2
113.7
100
53.4
47
60.3
53
21.9
19.3
30.1
26.5
52.7
46.4
7.5
6.6
-3.8
-3.3
1.1
1
4.6
4
1.2
1.1
3.3
2.9
0.04
86.9
100.6
100
50.5
50.2
50.1
49.8
22.3
22.2
29.7
29.5
52.8
52.5
-2.7
-2.7
-2.9
-2.9
-0.3
-0.3
-6.9
-6.9
0.9
0.9
-7.8
-7.8
-0.09
86.3
99.2
100
47.4
47.8
51.7
52.1
21.5
21.7
28
28.2
50.4
50.8
1.3
1.3
-4.1
-4.1
1.5
1.5
-2
-2.02
0.9
0.9
-2.9
-2.9
-0.03
85.3
90.1
100
42.2
46.8
47.9
53.2
23.5
26.1
31.2
34.6
55.5
61.6
-7.5
-8.3
-2.9
-3.2
-0.4
-0.4
-12.6
-14
1.1
1.2
-13.7
-15.2
-0.16
83.9
101
52.5
48.5
22.8
31.9
55.4
-6.9
-2.8
-0.6
-12
-14.7
-11.8
-0.14
82
92
44.4
47.6
21.3
37.1
59.2
-11.6
-2.7
-0.6
-17.5
-1.9
-15.6
-0.19
81.4
82.3
48.2
34.1
27.1
32.6
60.4
-26.3
-2.7
-0.8
-30.9
0.6
-31.5
-0.39
80.6
82.9
42
40.9
24.9
34.6
60.3
-19.4
-2.7
-0.4
-24.3
-0.2
-24
-0.3
79.8
113.1
52
61.1
24.1
38.9
63.8
-2.7
-2
-0.9
-19.1
-8.6
-10.4
-0.13
78.4
101.4
50
51.4
24.2
36.1
63.4
-12
-2.9
-0.2
-16.3
-0.2
-16
-0.21
78.1
109.6
58.5
51
26.5
36.5
67.3
-16.2
-2.7
0.4
-20.4
0.2
-20.7
-0.27
77.3
81.8
41.2
40.7
23.6
32.9
58.8
-18.1
-2.5
0.1
-24.7
0.5
-25.2
-0.33
77
86.6
39.4
47.2
21.7
29.5
52.7
-5.5
-0.3
-0.1
-6.8
0.4
-7.2
-0.08
85
83.3
37.1
46.2
21.7
29
52.1
-5.9
-0.1
0.3
-6.1
-1.3
-4.8
-0.05
88
103.1
48.7
54.4
21.8
31.3
54.5
-0.1
—
0.1
-0.3
0.7
-1
-0.01
88.4
104
49
55
22.3
31.2
55
—
—
-0.5
-2.9
-0.3
-2.7
-0.03
88.7
107.9
50.9
57
22.9
32.7
56.9
—
-0.1
—
-2.2
2.7
-4.9
-0.06
87.7
108.1
54.6
53.4
22.8
32.1
56.6
-3.1
—
-0.2
-3.8
-4.8
1.1
0.01
91.8
109.6
59.8
49.8
23.5
33
58.1
-8.3
0.1
-0.2
-8.7
28.4
-37.1
-0.39
94
108
55.6
52.4
23.9
33.5
59.5
-7
0.1
—
-7.1
-1.7
-5.4
-0.06
97.9
120.2
60.3
59.9
24.3
33.8
60.1
-0.2
0.1
-0.3
-1.2
1
-2.4
-0.02
100
122.9
65.8
57.1
24.6
32.5
59.1
-2
-0.1
0.4
-2.3
-39
36.8
0.36
102.7
117.1
59.2
57.9
25.8
34.4
62.3
-4.4
—
-0.1
-4.7
-1.3
-3.8
-0.03
109.9
101.7
55.5
46.2
25.3
33.3
60.6
-14.5
0.1
-0.2
-15
-5.5
6.4
0.05
115.2
118
57.9
60.1
25.4
33.3
60.8
-0.7
0.2
-0.4
-1
-1.9
4.8
0.042
115