Progress Statements
PR
Progress 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
175.08
100
32.071
18.3
143.01
81.7
35.435
20.2
59.872
34.2
111.62
63.8
31.383
17.9
-7.02
-4.01
—
0
20.128
11.5
3.94
2.3
16.188
9.2
0.368
43.964
184.69
100
32.809
17.8
151.88
82.2
34.988
18.9
60.455
32.7
112.83
61.1
39.044
21.1
-7.399
-4.006
0
0
27.607
14.9
4.968
2.7
22.639
12.3
0.505
44.826
176.97
100
33.663
19
143.31
81
34.005
19.2
65.674
37.1
117.28
66.3
26.023
14.7
-8.365
-4.7
0
0
14.172
8
-1.163
-0.7
15.335
8.7
0.341
45.003
175
100
32.9
18.8
142.1
81.2
33.1
18.9
59.4
33.9
110.2
63
31.9
18.2
-8.4
-4.8
—
0
21
12
1.9
1.1
19.1
10.9
0.42
45
178.3
100
33.8
19
144.5
81
34.8
19.5
61.6
34.5
113.9
63.9
30.5
17.1
-8.4
-4.7
—
0
14.6
8.2
2.5
1.4
12.1
6.8
0.27
44.5
164.2
100
26.2
16
138
84
30.4
18.5
52.5
32
96.6
58.8
41.4
25.2
-5.7
-3.5
—
0
29.9
18.2
6.3
3.8
23.7
14.4
0.53
44.4
157.1
100
23.5
15
133.6
85
28.6
18.2
61.5
39.1
101.7
64.7
31.9
20.3
-3.7
-2.4
—
0
26.8
17.1
3.1
2
23.7
15.1
0.54
44.1
151.2
100
23.8
15.7
127.4
84.3
28.7
19
54.7
36.2
95.1
62.9
32.3
21.4
-4.3
-2.8
—
0
27.7
18.3
5.9
3.9
21.8
14.4
0.5
43.9
148.7
100
24
16.1
124.8
83.9
28.6
19.2
51.9
34.9
92.4
62.1
32.3
21.7
-3.4
-2.3
—
0
36.8
24.7
7.7
5.2
29.1
19.6
0.66
44.3
144.9
100
23.2
16
121.7
84
28.7
19.8
50.5
34.9
90.9
62.7
30.8
21.3
-3.5
-2.4
—
0
26
17.9
5.5
3.8
20.5
14.1
0.46
44.7
140.1
100
21.1
15.1
119
84.9
26.8
19.1
56.2
40.1
92.1
65.7
27
19.3
-6.2
-4.4
—
0
14.2
10.1
-0.7
-0.5
14.9
10.6
0.33
44.9
147.4
100
20.1
13.6
127.3
86.4
25.6
17.4
46.2
31.3
79.8
54.1
47.5
32.2
-6.5
-4.4
—
0
39.5
26.8
8.5
5.8
31
21
0.7
44.5
122.5
100
19.3
15.8
103.2
84.2
26.4
21.6
45.7
37.3
80.1
65.4
23.1
18.9
-5.2
-4.2
—
0
17.1
14
3.5
2.9
13.6
11.1
0.3
44.5
121.3
100
18
14.8
103.3
85.2
24.5
20.2
42.9
35.4
74.3
61.3
29
23.9
-2.7
-2.2
—
0
24.8
20.4
5.8
4.8
19
15.7
0.42
44.7
122.4
100
18.2
14.9
104.2
85.1
24.5
20
47.3
38.6
79.4
64.9
24.8
20.3
-1.9
-1.6
—
0
16.6
13.6
-1
-0.8
17.7
14.5
0.39
45.1
109.7
100
14.7
13.4
95
86.6
20.7
18.9
35.7
32.5
60.6
55.2
34.4
31.4
-3
-2.7
—
0
30.2
27.5
6.3
5.7
24
21.9
0.53
45.4
100.4
100
14.3
14.2
86.1
85.8
21.8
21.7
34.2
34.1
60.1
59.9
26
25.9
-2.8
-2.8
—
0
22.5
22.4
5.5
5.5
17
16.9
0.37
45.3
109.7
100
14.9
13.6
94.8
86.4
21.7
19.8
36.9
33.6
62.7
57.2
32.1
29.3
-3.4
-3.1
—
0
27.3
24.9
6.2
5.7
21.1
19.2
0.46
45.5
117
100
20.8
17.8
96.3
82.3
23.9
20.4
44.3
37.9
75.6
64.6
20.7
17.7
-3.6
-3.08
—
0
-9.6
-8.2
-4.8
-4.1
-4.7
-4.02
-0.11
44.9
106.7
100
20.8
19.5
85.9
80.5
23.1
21.6
38.7
36.3
68.9
64.6
17.1
16
-3.7
-3.5
—
0
12.2
11.4
-1.3
-1.2
13.6
12.7
0.3
45.3
100
100
17.6
17.6
82.4
82.4
21.7
21.7
37.5
37.5
63.8
63.8
18.6
18.6
-2.3
-2.3
—
0
12.4
12.4
4.2
4.2
8.2
8.2
0.18
45.3
89.5
100
16
17.9
73.5
82.1
19.9
22.2
34.6
38.7
57.7
64.5
15.8
17.7
-2
-2.2
—
0
13.4
15
4
4.5
9.4
10.5
0.21
45.3
98.1
100
16.7
17
81.4
83
20.3
20.7
41.6
42.4
65.3
66.6
16.1
16.4
-2.2
-2.2
—
0
8.8
9
1.9
1.9
8.6
8.8
0.18
46.1
92.6
100
16.7
18
75.9
82
19.3
20.8
34
36.7
56.6
61.1
19.3
20.8
-2
-2.2
—
0
17.1
18.5
2.8
3
14.4
15.6
0.32
45.6
92.9
100
16.6
17.9
76.2
82
19.8
21.3
34.1
36.7
57.2
61.6
19.1
20.6
-1.3
-1.4
—
0
17.3
18.6
4.4
4.7
12.9
13.9
0.28
46.1
95.4
100
16.9
17.7
78.5
82.3
20.2
21.2
33.9
35.5
57.5
60.3
21
22
-1.6
-1.7
—
0
17.5
18.3
5.2
5.5
13.7
14.4
0.28
47.5
107.7
100
18
16.7
89.7
83.3
21.2
19.7
45.4
42.2
69.9
64.9
19.8
18.4
-0.7
-0.6
—
0
15
13.9
6.9
6.4
8
7.4
0.17
48.2
97.3
100
18.1
18.6
79.2
81.4
19.6
20.1
34.3
35.3
57.2
58.8
22
22.6
-1.4
-1.4
—
0
18.9
19.4
7.7
7.9
11.2
11.5
0.23
48.4
93.2
100
17.4
18.7
75.8
81.3
18.8
20.2
32.8
35.2
54.8
58.8
21
22.5
-1.6
-1.7
—
0
18.7
20.1
8.4
9
10.3
11.1
0.21
48.5
91
100
15.8
17.4
75.2
82.6
17.3
19
36.3
39.9
56.7
62.3
18.4
20.2
-1.3
-1.4
—
0
-0.1
-0.1
0.4
0.4
-0.5
-0.5
-0.01
48.7
117.7
100
16.5
14
101.2
86
22.8
19.4
43.3
36.8
69.3
58.9
31.9
27.1
-1.1
-0.9
—
0
-63.5
-54
10.3
8.8
-73.8
-62.7
-1.52
48.6
102
100
17.2
16.9
84.8
83.1
21.7
21.3
41.3
40.5
66.1
64.8
18.7
18.3
-1.3
-1.3
—
0
12.3
12.1
4.7
4.6
7.6
7.5
0.15
49.1
96.1
100
16.2
16.9
79.9
83.1
22.3
23.2
41.4
43.1
66.9
69.6
13
13.5
-1.4
-1.5
—
0
11
11.4
3.7
3.9
7.3
7.6
0.14
50.4
89.5
100
15.8
17.7
73.7
82.3
21.8
24.4
42
46.9
67
74.9
6.7
7.5
-1.8
-2.01
—
0
4.9
5.5
1.7
1.9
3.2
3.6
0.06
51.4
112.7
100
15.2
13.5
97.5
86.5
21.4
19
47.5
42.1
72.1
64
25.4
22.5
-1.1
-1
—
0
18.9
16.8
28.4
25.2
-9.5
-8.4
-0.19
50.4
94.6
100
15.1
16
79.5
84
20.4
21.6
44.1
46.6
67.7
71.6
11.8
12.5
-1.2
-1.3
—
0
7.4
7.8
11.6
12.3
-4.1
-4.3
-0.08
50.1
88.8
100
15.7
17.7
73.1
82.3
22.3
25.1
45.5
51.2
71.1
80.1
2.1
2.4
-1
-1.1
—
0
-3.8
-4.3
-9.5
-10.7
5.8
6.5
0.11
51.1
81.4
100
17.6
21.6
63.8
78.4
22.8
28
45.1
55.4
71.1
87.3
-7.3
-9
0.9
1.1
—
0
-10.3
-12.7
-9.3
-11.4
-1
-1.2
-0.02
50.7
97.9
100
11.1
11.3
86.8
88.7
13.4
13.7
43.1
44
56.8
58
30
30.6
-0.7
-0.7
0.3
0.3
26.7
27.3
12.2
12.5
14.5
14.8
0.28
51.1
79.3
100
7.9
10
71.4
90
15
18.9
34.6
43.6
49.6
62.5
21.7
27.4
-0.7
-0.9
-1.8
-2.3
17
21.4
5.9
7.4
11.1
14
0.22
50.9
80.8
100
7.4
9.2
73.4
90.8
15.5
19.2
35.8
44.3
51.3
63.5
22.1
27.4
-0.1
-0.1
—
0
20.2
25
7.4
9.2
12.8
15.8
0.25
51.7
74.5
100
7.9
10.6
66.7
89.5
15.1
20.3
36.2
48.6
51.5
69.1
15.1
20.3
—
0
—
0
14
18.8
2.9
3.9
11.1
14.9
0.21
52.2
91
100
8.1
8.9
82.9
91.1
14.4
15.8
40.5
44.5
55.2
60.7
27.7
30.4
-0.3
-0.3
—
0
23.6
25.9
9
9.9
15
16.5
0.28
52.6
77.6
100
8.5
11
69.1
89
14.6
18.8
38.2
49.2
53
68.3
16.1
20.7
0.2
0.3
—
0
9.8
12.6
2.6
3.4
24.8
32
0.45
54.4