OSI Statements
OS
OSI 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
480.91
100
326.59
67.9
154.32
32.1
15.859
3.3
71.745
14.9
87.604
18.2
66.713
13.9
-8.158
-1.7
—
0
54.66
11.4
9.981
2.1
44.679
9.3
2.551
17.513
405.41
100
269.31
66.4
136.09
33.6
17.144
4.2
66.584
16.4
83.728
20.7
52.367
12.9
-7.407
-1.8
—
0
43.956
10.8
9.913
2.4
34.043
8.4
1.954
17.425
373.24
100
231.93
62.1
141.3
37.9
16.35
4.4
71.604
19.2
87.954
23.6
53.347
14.3
-6.534
-1.8
—
0
45.787
12.3
9.234
2.5
36.553
9.8
2.113
17.302
279.2
100
180.5
64.6
98.7
35.4
15.9
5.7
59.8
21.4
75.7
27.1
23.1
8.3
-5.7
-2.04
—
0
16.8
6
3.9
1.4
12.9
4.6
0.75
17.2
411.9
100
268.9
65.3
143
34.7
15.5
3.8
67.2
16.3
82.6
20.1
60.4
14.7
-5.7
-1.4
—
0
51.4
12.5
9.1
2.2
42.4
10.3
2.45
17.3
302.9
100
199.1
65.7
103.8
34.3
14.9
4.9
53.7
17.7
68.6
22.6
35.2
11.6
-5.7
-1.9
—
0
28.6
9.4
6.8
2.2
21.8
7.2
1.27
17.2
295.6
100
199.4
67.5
96.2
32.5
14.5
4.9
54
18.3
68.4
23.1
27.8
9.4
-5.2
-1.8
—
0
20.3
6.9
4
1.4
16.4
5.5
0.96
17.1
268.1
100
180.6
67.4
87.5
32.6
14.5
5.4
53.4
19.9
68
25.4
19.5
7.3
-3.4
-1.3
—
0
14.9
5.6
3.6
1.3
11.2
4.2
0.65
17.2
336.8
100
214.4
63.7
122.5
36.4
14.6
4.3
65.5
19.4
80.2
23.8
42.3
12.6
-2.4
-0.7
—
0
37.1
11
3.4
1
33.8
10
1.94
17.4
290.5
100
187.6
64.6
102.9
35.4
15.2
5.2
57.8
19.9
73
25.1
29.9
10.3
-2.3
-0.8
27.4
9.4
53.5
18.4
10.8
3.7
42.7
14.7
2.41
17.7
276.7
100
176.9
63.9
99.8
36.1
15
5.4
54.9
19.8
69.9
25.3
29.9
10.8
-2.2
-0.8
—
0
26.9
9.7
7.1
2.6
19.8
7.2
1.09
18.1
279.3
100
179.9
64.4
99.3
35.6
14.8
5.3
57.3
20.5
72.2
25.9
27.2
9.7
-2
-0.7
—
0
22.7
8.1
3.6
1.3
19.1
6.8
1.04
18.3
332.2
100
214.1
64.4
118.1
35.6
13.9
4.2
68.1
20.5
82
24.7
36.1
10.9
-4.1
-1.2
—
0
29.7
8.9
3.8
1.1
25.9
7.8
1.38
18.7
283.8
100
179.8
63.4
104
36.6
13.9
4.9
57.9
20.4
71.8
25.3
32.2
11.3
-4.2
-1.5
—
0
28.3
10
9.5
3.3
18.8
6.6
1.03
18.3
276
100
173.9
63
102.1
37
13.8
5
56.1
20.3
70
25.4
32.2
11.7
-4.2
-1.5
—
0
28.1
10.2
8.1
2.9
20
7.2
1.1
18.2
254.9
100
159.2
62.5
95.8
37.6
12.1
4.7
58.6
23
70.6
27.7
25.1
9.8
-4.2
-1.6
—
0
12.5
4.9
3.2
1.3
9.3
3.6
0.51
18.3
277
100
175.4
63.3
101.5
36.6
12.8
4.6
60.3
21.8
73.1
26.4
28.5
10.3
-4.5
-1.6
—
0
19
6.9
5
1.8
14
5.1
0.76
18.3
292.9
100
183.8
62.8
109.1
37.2
15.4
5.3
65.6
22.4
81
27.7
28.1
9.6
-4.7
-1.6
—
0
18.9
6.5
-0.6
-0.2
19.6
6.7
1.06
18.5
305.3
100
194.6
63.7
110.8
36.3
14.9
4.9
63.9
20.9
78.7
25.8
32
10.5
-4.8
-1.6
—
0
28.1
9.2
7.1
2.3
21
6.9
1.12
18.7
290.9
100
191.6
65.9
99.2
34.1
14.2
4.9
62.2
21.4
76.5
26.3
22.8
7.8
-4.7
-1.6
—
0
20.2
6.9
-0.6
-0.2
20.7
7.1
1.1
18.9
308.4
100
195.4
63.4
113
36.6
16.3
5.3
66.4
21.5
82.6
26.8
30.4
9.9
-5.1
-1.7
—
0
22.6
7.3
6
1.9
16.7
5.4
0.88
18.8
304.3
100
193
63.4
111.3
36.6
13.7
4.5
67.3
22.1
81
26.6
30.3
10
-5.6
-1.8
—
0
26.5
8.7
6.9
2.3
19.6
6.4
1.05
18.7
303.2
100
192.9
63.6
110.3
36.4
12.8
4.2
67.1
22.1
79.9
26.4
30.4
10
-5.6
-1.8
—
0
26.1
8.6
7
2.3
19.1
6.3
1.03
18.6
266.2
100
170.3
64
95.9
36
13.8
5.2
61.7
23.2
75.5
28.4
20.5
7.7
-5.3
-2
—
0
10.9
4.1
1.5
0.6
9.4
3.5
0.5
18.7
287.3
100
186.2
64.8
101.2
35.2
15.1
5.3
64
22.3
79
27.5
22.1
7.7
-5
-1.7
0.1
0.03
5.7
2
14.7
5.1
5.1
1.8
0.28
18
267.3
100
169.7
63.5
97.6
36.5
15.9
5.9
59.8
22.4
75.8
28.4
21.8
8.2
-4.8
-1.8
0.2
0.07
3.1
1.2
0.6
0.2
2.6
1
0.13
19.1
277.5
175.9
101.6
15.1
60.1
75.2
26.4
-5.3
—
12.9
3.6
-47
-2.47
19
257.1
165.9
91.3
15.1
55.6
70.7
20.5
-4.2
—
15.1
5
10.2
0.52
19.6
252.4
165.6
86.8
11.1
48
59.2
27.6
-1.8
-2.1
-1.1
-2.7
1.5
0.09
18
245.1
159.1
86
14.4
49.4
63.9
22.2
-2.6
2.1
19.2
5.2
14
0.72
19.5
242.5
160
82.6
12.9
51.5
64.5
18.1
-2
—
6.7
1.9
4.8
0.25
19.7
220.9
152.8
68.1
12.5
43.6
56
12.1
-1.2
—
0.9
0.3
0.7
0.03
19.6
221.5
150.7
70.8
11.9
43.9
55.8
15
-0.8
—
7.8
1.9
5.9
0.3
19.5
210.8
140.7
70.1
12.9
39.2
52.3
17.8
-0.7
—
12.7
3.3
9.3
0.47
19.9
197.3
129.3
68.1
13
43.1
56.2
11.9
-0.6
—
0.2
0.1
0.1
0.01
20.4
200.1
132.1
68
11.9
40.4
52.3
15.7
-0.8
—
14.9
4.1
10.8
0.53
20.5
266.6
177.4
89.2
13.2
41.7
54.9
34.3
-0.7
—
30.2
7.7
22.4
1.09
20.6
215.4
142.8
72.6
12.6
38
50.5
22.1
-0.8
—
17.6
4.4
13.2
0.64
20.5
257.8
168.6
89.3
13.2
47.9
61.1
28.2
-0.8
—
25.2
7
18.2
0.89
20.6
218.4
144.2
74.2
12.7
44.2
56.8
17.4
-0.9
—
15.8
4.6
11.2
0.55
20.5
260.1
174.5
85.6
12
39.7
51.7
33.9
-1.1
—
29.7
7.5
22.1
1.11
19.9
204
133.4
70.5
10.6
39.4
50
20.5
-1.4
—
16.7
11.9
4.8
0.23
20.5
236.4
155.5
80.9
11.2
45.6
56.7
24.2
-1.5
—
20.5
6
14.6
0.71
20.6
206.3
138.3
67.9
11
42.2
53.3
14.7
-1.5
—
9
2.6
6.4
0.31
20.6
227.9
140.8
87.1
12.7
45.3
57.9
29.2
-1.2
—
25
13.2
11.8
0.58
20.5
198.4
126.6
71.8
12.4
37.8
50.1
21.7
-1.3
—
18.1
4.5
13.5
0.66
20.6