Power Statements
PO
Power 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
106.2
100
49.665
46.8
56.533
53.2
26.047
24.5
28.528
26.9
54.575
51.4
1.958
1.8
—
0
3.189
3
5.147
4.8
0.298
0.3
4.849
4.6
0.085
56.984
91.688
100
43.908
47.9
47.78
52.1
23.225
25.3
24.085
26.3
47.31
51.6
0.47
0.5
—
0
3.502
3.8
3.972
4.3
0.018
0.02
3.954
4.3
0.069
57.132
89.507
100
43.299
48.4
46.208
51.6
23.505
26.3
23.754
26.5
47.259
52.8
-1.051
-1.2
—
0
3.282
3.7
2.231
2.5
-12.04
-13.5
14.271
15.9
0.249
57.355
125.5
100
59.6
47.5
65.9
52.5
24.1
19.2
24.2
19.3
48.2
38.4
17.7
14.1
—
0
3.1
2.5
20.9
16.7
1.1
0.9
19.8
15.8
0.34
57.7
123.2
100
60.4
49
62.8
51
24.5
19.9
25.7
20.9
50.2
40.7
12.6
10.2
—
0
2.7
2.2
15.4
12.5
0.6
0.5
14.8
12
0.26
57.7
106.3
100
52.3
49.2
54
50.8
24
22.6
24.2
22.8
48.2
45.3
5.8
5.5
—
0
1.7
1.6
7.5
7.1
0.6
0.6
6.9
6.5
0.12
57.6
124.8
100
57.4
46
67.4
54
23.5
18.8
23
18.4
46.5
37.3
20.9
16.7
—
0
0.8
0.6
21.7
17.4
-1.1
-0.9
22.8
18.3
0.4
57.6
160.2
100
68.2
42.6
92
57.4
23.2
14.5
20.5
12.8
43.7
27.3
48.4
30.2
—
0
1
0.6
49.4
30.8
3.4
2.1
46
28.7
0.8
57.6
184
100
77.1
41.9
106.8
58
23.5
12.8
22.1
12
46.8
25.4
60.1
32.7
—
0
0.7
0.4
60.8
33
5
2.7
55.8
30.3
0.96
58.3
182.1
100
81.5
44.8
100.7
55.3
23.7
13
26
14.3
49.6
27.2
51
28
—
0
0.6
0.3
51.6
28.3
5.4
3
46.2
25.4
0.77
60.1
172.7
100
79.5
46
93.2
54
22
12.7
26.8
15.5
48.9
28.3
44.3
25.7
—
0
0.1
0.06
44.4
25.7
3.7
2.1
40.7
23.6
0.66
61.5
176.8
100
85
48.1
91.7
51.9
21.1
11.9
25
14.1
46.2
26.1
45.6
25.8
—
0
0.2
0.1
45.8
25.9
3.8
2.1
42
23.8
0.69
61.4
180.1
100
88.8
49.3
91.3
50.7
21.7
12
24.6
13.7
46.3
25.7
45
25
—
0
0.2
0.1
45.1
25
3.3
1.8
41.9
23.3
0.68
61.5
173.7
100
89.3
51.4
84.4
48.6
20
11.5
24.2
13.9
44.3
25.5
40.2
23.1
—
0
0.6
0.3
40.8
23.5
1
0.6
39.8
22.9
0.65
61.5
150.7
100
76.7
50.9
74
49.1
21.9
14.5
24.4
16.2
46.3
30.7
27.7
18.4
—
0
0.6
0.4
28.4
18.8
1.1
0.7
27.3
18.1
0.44
61.4
121.1
100
61.6
50.9
59.6
49.2
20.9
17.3
24
19.8
44.8
37
14.7
12.1
—
0
0.9
0.7
15.6
12.9
0.8
0.7
14.8
12.2
0.24
60.9
106.8
100
53.3
49.9
53.5
50.1
19.8
18.5
20.8
19.5
40.6
38
12.9
12.1
—
0
1.5
1.4
14.4
13.5
1.2
1.1
13.2
12.4
0.22
60.6
109.7
100
53.2
48.5
56.5
51.5
19.2
17.5
22.2
20.2
41.4
37.7
15.1
13.8
—
0
1.8
1.6
16.9
15.4
1
0.9
15.9
14.5
0.26
60.3
114.5
100
56.2
49.1
58.2
50.8
18.3
16
25.3
22.1
43.6
38.1
14.6
12.8
—
0
1.9
1.7
185.5
162
27.2
23.8
158.3
138.3
2.63
60.3
114.2
100
56
49
58.1
50.9
18
15.8
22.7
19.9
40.7
35.6
17.5
15.3
—
0
1.1
1
18.6
16.3
1.5
1.3
17.1
15
0.29
59.7
102.9
100
51.3
49.9
51.6
50.1
19.3
18.8
22.5
21.9
41.8
40.6
9.8
9.5
—
0
1.3
1.3
11.1
10.8
0.2
0.2
10.8
10.5
0.18
59.4
89.2
100
43.7
49
45.5
51
17.9
20.1
21.4
24
39.4
44.2
6.1
6.8
—
0
1.2
1.3
7.3
8.2
—
0
7.2
8.1
0.12
58.9
93.3
100
45.3
48.6
48
51.4
18
19.3
22
23.6
40
42.9
8
8.6
—
0
1.3
1.4
9.3
10
-3.7
-4
22.7
24.3
0.38
59.5
110.1
100
53.1
48.2
57
51.8
17.2
15.6
21.7
19.7
39
35.4
18
16.3
—
0
1.1
1
19.1
17.3
1.5
1.4
17.7
16.1
0.29
60
109.5
100
53.2
48.6
56.2
51.3
17.9
16.3
22.7
20.7
40.7
37.2
15.6
14.2
—
0
0.9
0.8
16.5
15.1
1.1
1
15.4
14.1
0.25
60.4
103.1
100
49.5
48
53.5
51.9
17.5
17
22.1
21.4
39.6
38.4
14
13.6
—
0
0.8
0.8
14.8
14.4
0.6
0.6
14.2
13.8
0.23
61.1
108.2
54.2
54
17.2
22.4
39.6
14.5
—
0.8
15.3
-5.3
-16.9
-0.28
59.5
111.3
55.5
55.7
17.3
22.3
39.7
16.1
—
0.9
17
0.4
16.5
0.27
61.2
107.6
54.1
53.4
17.3
21.9
39.3
14.2
—
0.5
14.7
0.8
13.9
0.23
60.9
104.7
54.2
50.5
16.6
20.9
37.6
12.9
—
0.5
13.4
-0.7
14.1
0.23
60.5
102.4
52.4
50.1
15.8
20.8
36.5
13.5
—
0.3
13.8
-0.5
14.3
0.24
60.1
101.6
51.8
49.8
15.9
20.8
36.7
13.1
—
0.3
13.4
0.6
12.8
0.22
59.3
97.6
49.8
47.8
15.9
20.2
36
11.8
—
0.2
12
0.6
11.4
0.19
58.8
88
43.5
44.5
14.8
19.3
34.1
10.5
—
0.3
10.7
0.3
10.4
0.18
58.5
87.3
44.4
42.9
13.9
18
31.8
11
1
-0.8
11.3
-1.4
12.7
0.22
58.4
88.9
44.7
44.2
13.9
18.5
32.4
11.8
—
0.4
12.2
0.7
11.5
0.2
58.6
85.3
41.2
44
14.9
20
34.9
9.2
—
—
9.2
0.6
8.6
0.14
60.1
82.6
40.3
42.3
14.9
20.4
35.3
7
—
-0.2
6.7
0.4
6.3
0.11
60.1
86.6
40.8
45.8
13.7
20.3
33.9
11.9
—
0.2
12
-2.3
14.4
0.24
60.1
90.1
41.1
49.1
13.5
18.1
32.2
16.9
—
0.4
17.3
1.1
16.1
0.26
61.5
89
40.2
48.7
14.4
20
34.5
14.3
—
0.2
14.5
-2.2
16.7
0.27
62.2
83.1
37.1
46
13.5
19.8
33.2
12.7
—
0.3
13
0.6
12.4
0.2
62.3
90.4
42
48.4
12.9
20.4
33.3
15.1
—
0.5
15.6
-0.4
16
0.26
61.8
91.7
42.9
48.8
13
19.2
32.2
16.6
—
0.1
16.7
—
16.7
0.27
61.3
87.9
41.7
46.2
13.5
19.4
32.9
13.3
—
0.6
13.9
0.2
13.7
0.23
60.3
77
37.2
39.9
12.3
18.5
30.8
9.1
—
0.2
9.3
-1.6
10.9
0.18
59.6
79.2
39.8
39.4
11.6
21.3
30.9
8.5
0.3
-0.8
9.6
-0.1
9.7
0.168
57.6