Ribbon Statements
RB
Ribbon 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
192.62
100
94.753
49.2
97.867
50.8
43.489
22.6
47.885
24.9
97.882
50.8
-0.015
-0.008
-3.879
-2.01
-9.503
-4.9
-15.317
-8
1.499
0.8
-16.816
-8.7
-0.097
173.79
179.66
100
87.709
48.8
91.955
51.2
45.763
25.5
49.907
27.8
102.38
57
-10.421
-5.8
-5.987
-3.3
-7.513
-4.2
-26.986
-15.02
3.375
1.9
-30.361
-16.9
-0.176
172.43
226.4
100
104.69
46.2
121.71
53.8
45.351
20
49.047
21.7
101.26
44.7
20.449
9
-6.989
-3.09
-3.232
-1.4
6.449
2.8
-0.63
-0.3
7.079
3.1
0.041
171.77
203.16
100
99.658
49.1
103.5
50.9
46.229
22.8
45.68
22.5
99.125
48.8
4.378
2.2
-7.143
-3.5
-2.62
-1.3
-8.907
-4.4
4.594
2.3
-13.501
-6.6
-0.079
171.19
210.6
100
109.1
51.8
101.5
48.2
47.8
22.7
48.3
22.9
103.3
49.1
-1.8
-0.9
-6.8
-3.2
-2.7
-1.3
-16.1
-7.6
5.4
2.6
-21.5
-10.2
-0.13
170.1
186.2
100
104.8
56.3
81.4
43.7
51.3
27.6
49.4
26.5
107.9
57.9
-26.6
-14.3
-6.4
-3.4
4.8
2.6
-36.8
-19.8
1.5
0.8
-38.3
-20.6
-0.23
168.5
233.6
100
119.6
51.2
114
48.8
50.5
21.6
51.1
21.9
109
46.7
5.1
2.2
-5.9
-2.5
-1.7
-0.7
-6.4
-2.7
-26.9
-11.5
20.5
8.8
0.12
168.3
207.1
100
102.8
49.6
104.3
50.4
49.4
23.9
48.5
23.4
105.3
50.8
-1
-0.5
-5.3
-2.6
-3.7
-1.8
-12.3
-5.9
6.1
2.9
-18.4
-8.9
-0.12
158.9
205.8
100
101.2
49.2
104.6
50.8
51.1
24.8
48.7
23.7
107.4
52.2
-2.8
-1.4
-4.6
-2.2
-10.2
-5
-22.1
-10.7
8.1
3.9
-30.2
-14.7
-0.2
150.2
173.2
100
95.1
54.9
78.1
45.1
52.7
30.4
50.5
29.2
110.5
63.8
-32.4
-18.7
-4
-2.3
-28.8
-16.6
-71.9
-41.5
-1.9
-1.1
-70
-40.4
-0.47
149.2
230.6
100
145.2
63
85.4
37
51.6
22.4
55.3
24
85
36.9
0.4
0.2
-4
-1.7
-8.5
-3.7
-132.7
-57.5
-36.4
-15.8
-96.3
-41.8
-0.65
148.7
210.4
100
99.7
47.4
110.7
52.6
49.1
23.3
48.3
23
105
49.9
5.7
2.7
-3
-1.4
-57.7
-27.4
-58.7
-27.9
0.8
0.4
-59.4
-28.2
-0.4
148.2
211.2
100
92.5
43.8
118.7
56.2
46.8
22.2
47.6
22.5
101.9
48.2
16.9
8
-3
-1.4
17.2
8.1
27.1
12.8
3.8
1.8
23.2
11
0.15
154.2
192.8
100
92.3
47.9
100.5
52.1
47.4
24.6
52.8
27.4
106
55
-5.5
-2.9
-5.8
-3.008
-25.4
-13.2
-43.9
-22.8
0.8
0.4
-44.7
-23.2
-0.31
145.9
244.2
100
110.6
45.3
133.6
54.7
51.3
21
52.5
21.5
108.6
44.5
25
10.2
-5.4
-2.2
115.5
47.3
127
52
3.3
1.4
123.8
50.7
0.74
168.1
231.1
100
96.2
41.6
135
58.4
49.1
21.2
52.9
22.9
118.3
51.2
16.6
7.2
-6.9
-3
0.4
0.2
5.5
2.4
-0.8
-0.3
6.3
2.7
0.04
151.7
210.5
100
87.2
41.4
123.3
58.6
51.8
24.6
49
23.3
115.5
54.9
7.8
3.7
-5.4
-2.6
-2.4
-1.1
-6.2
-2.9
2
1
-8.3
-3.9
-0.06
144.5
158
100
67.5
42.7
90.5
57.3
42.3
26.8
48.2
30.5
104.7
66.3
-14.2
-9
-3.4
-2.2
-0.8
-0.5
-33
-20.9
0.2
0.1
-33.2
-21.01
-0.27
121
161.1
100
60.2
37.4
100.9
62.6
35.6
22.1
39.7
24.6
79.4
49.3
21.5
13.3
-0.5
-0.3
0.3
0.2
-149
-92.5
1.3
0.8
-150.4
-93.4
-1.36
110.4
137.7
100
58.8
42.7
78.9
57.3
34.2
24.8
35.2
25.6
72.1
52.4
6.8
4.9
-0.7
-0.5
-0.5
-0.4
1.5
1.1
-0.2
-0.1
1.7
1.2
0.01
110.8
145.4
100
64.7
44.5
80.7
55.5
35.3
24.3
38.8
26.7
76.7
52.8
4
2.8
-1.3
-0.9
-0.1
-0.07
54.5
37.5
5
3.4
49.5
34
0.45
110.7
118.9
100
62.3
52.4
56.6
47.6
35.9
30.2
46.5
39.1
84.8
71.3
-28.1
-23.6
-1.4
-1.2
-0.3
-0.3
-29.8
-25.06
1
0.8
-30.8
-25.9
-0.29
108.2
166.9
100
71.2
42.7
95.7
57.3
36.4
21.8
51.1
30.6
90
53.9
5.7
3.4
-1.5
-0.9
-0.7
-0.4
-1
-0.6
0.8
0.5
-1.8
-1.08
-0.02
106.6
152.5
100
70.2
46
82.2
53.9
34.4
22.6
44.6
29.2
81.8
53.6
0.4
0.3
-1.4
-0.9
-1.3
-0.9
-10.2
-6.7
-0.1
-0.07
-10.2
-6.7
-0.1
104.9
137.4
100
62.3
45.3
75.1
54.7
35.6
25.9
43.1
31.4
81.3
59.2
-6.2
-4.5
-0.7
-0.5
-2.1
-1.5
-19.4
-14.1
0.5
0.4
-19.9
-14.5
-0.2
102.2
121.2
100
65.9
54.4
55.3
45.6
39
32.2
44.8
37
86.6
71.5
-31.3
-25.8
-0.6
-0.5
0.2
0.2
-42.7
-35.2
2.2
1.8
-44.9
-37.05
-0.44
101.9
146.2
100
69.4
47.5
76.8
52.5
40.4
27.6
53.1
36.3
95.6
65.4
-18.8
-12.9
-0.5
-0.3
0.7
0.5
-35.5
-24.3
-19.8
-13.5
-15.7
-10.7
-0.18
86.9
74.6
100
20.1
26.9
54.5
73.1
20.8
27.9
27.6
37
49.1
65.8
5.4
7.2
0.3
0.4
—
0
4.2
5.6
0.7
0.9
3.5
4.7
0.07
50.1
55.7
100
19.3
34.6
36.4
65.4
20.1
36.1
23.2
41.7
43.9
78.8
-7.5
-13.5
0.3
0.5
0.6
1.1
-11.9
-21.4
0.5
0.9
-12.3
-22.08
-0.25
49.5
53.4
100
19.6
36.7
33.7
63.1
20.2
37.8
23
43.1
44
82.4
-10.2
-19.1
0.3
0.6
—
0
-10.5
-19.7
0.1
0.2
-10.6
-19.9
-0.22
49.1
67.6
100
22.2
32.8
45.4
67.2
19.8
29.3
26.4
39.1
46.8
69.2
-1.4
-2.07
0.2
0.3
0.5
0.7
-2
-3
0.6
0.9
-2.6
-3.8
-0.05
49.2
65
100
21.4
32.9
43.6
67.1
18.2
28
26.8
41.2
45.3
69.7
-1.7
-2.6
0.2
0.3
0.8
1.2
-3.3
-5.08
0.4
0.6
-3.7
-5.7
-0.08
49.4
60.9
100
20.6
33.8
40.2
66
17.5
28.7
25.2
41.4
43
70.6
-2.7
-4.4
0.2
0.3
—
0
-2.5
-4.1
0.4
0.7
-2.9
-4.8
-0.06
49.4
59.2
100
20.7
35
38.4
64.9
17.3
29.2
24.6
41.6
42.3
71.5
-3.9
-6.6
0.2
0.3
0.1
0.2
-3.6
-6.08
1
1.7
-4.7
-7.9
-0.09
49.5
76.3
100
24
31.5
52.3
68.5
19.3
25.3
27.7
36.3
47.5
62.3
4.9
6.4
0.1
0.1
0.9
1.2
5.1
6.7
0.4
0.5
4.7
6.2
0.09
49.7
67.9
100
22.2
32.7
45.7
67.3
19.3
28.4
27.2
40.1
46.8
68.9
-1.2
-1.8
0.1
0.1
0.1
0.1
-1.1
-1.6
0.7
1
-1.9
-2.8
-0.04
49.6
54.7
100
20.3
37.1
34.4
62.9
20
36.6
27.6
50.5
48
87.8
-13.5
-24.7
—
0
—
0
-15.1
-27.6
0.3
0.5
-15.3
-28
-0.31
49.5
50.1
100
20.9
41.7
29.2
58.3
19.3
38.5
28.5
56.9
48.3
96.4
-19.1
-38.1
—
0
—
0
-18.8
-37.5
0.6
1.2
-19.4
-38.7
-0.39
49.4
76.8
100
25
32.6
51.8
67.4
18.8
24.5
30.8
40.1
50.1
65.2
1.7
2.2
—
0
0.2
0.3
-1.7
-2.2
0.5
0.7
-2.2
-2.9
-0.04
49.3
73.2
100
25.3
34.6
47.9
65.4
20.7
28.3
30.8
42.1
51.9
70.9
-4
-5.5
—
0
—
0
-4.7
-6.4
0.5
0.7
-5.2
-7.1
-0.11
49.3
75.6
100
28.3
37.4
47.3
62.6
20.9
27.6
30.3
40.1
51.7
68.4
-4.4
-5.8
0.1
0.1
—
0
-4.8
-6.3
0.7
0.9
-5.5
-7.3
-0.11
49.4
70.7
100
24.3
34.4
46.4
65.6
19
26.9
30.4
43
49.7
70.3
-3.3
-4.7
—
0
2.3
3.3
-3.4
-4.8
0.5
0.7
-4
-5.7
-0.07
53.1
76.2
100
27.8
36.5
48.4
63.5
17.5
23
29.7
39
47.7
62.6
0.6
0.8
0.1
0.1
—
0
0.1
0.1
-0.2
-0.3
0.3
0.4
0.01
54.1
68.1
100
25.8
37.9
42.3
62.1
16.6
24.4
26.9
39.5
44.1
64.8
-1.8
-2.6
0.1
0.1
—
0
-2.9
-4.3
0.9
1.3
-3.8
-5.6
-0.07
55.8