Royal Statements
RG
Royal 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
174.1
100
25.755
14.8
148.34
85.2
—
0
10.511
6
46.258
26.6
102.08
58.6
-1.772
-1.02
—
0
100.31
57.6
18.991
10.9
81.208
46.6
1.235
65.768
148.9
100
23.2
15.6
125.7
84.4
—
0
11.412
7.7
50.177
33.7
75.525
50.7
-1.183
-0.8
—
0
74.342
49.9
27.033
18.2
47.166
31.7
0.717
65.74
152.67
100
23.145
15.2
129.52
84.8
—
0
9.741
6.4
49.831
32.6
79.69
52.2
-3.372
-2.2
—
0
76.318
50
13.356
8.7
62.779
41.1
0.955
65.727
138.6
100
23
16.6
115.6
83.4
—
0
9.9
7.1
50.1
36.1
65.6
47.3
-5.3
-3.8
—
0
60.3
43.5
10.8
7.8
49.3
35.6
0.75
65.8
144
100
24.6
17.1
119.4
82.9
—
0
9.1
6.3
47.5
33
71.9
49.9
-6.3
-4.4
—
0
65.6
45.6
2
1.4
63.4
44
0.96
65.8
170.4
100
27
15.8
143.4
84.2
—
0
11
6.5
57.3
33.6
86.1
50.5
-6.1
-3.6
—
0
79.9
46.9
15.9
9.3
63.9
37.5
0.97
65.7
163
100
27.2
16.7
135.8
83.3
—
0
8.8
5.4
58
35.6
77.8
47.7
-4.2
-2.6
—
0
69.3
42.5
12.6
7.7
56.4
34.6
0.86
65.7
131.4
100
24.3
18.5
107.1
81.5
—
0
7.6
5.8
45.4
34.6
61.8
47
-4.9
-3.7
—
0
56.9
43.3
11
8.4
45.8
34.9
0.7
65.7
146.4
100
25.2
17.2
121.2
82.8
—
0
9.3
6.4
53.3
36.4
67.9
46.4
-2.5
-1.7
—
0
65.4
44.7
-5.9
-4.03
71.1
48.6
1.08
65.7
162.4
100
24.9
15.3
137.5
84.7
—
0
8.9
5.5
56.9
35
80.6
49.6
0.7
0.4
—
0
81.3
50.1
15.3
9.4
65.7
40.5
1
65.6
168.5
100
27.5
16.3
141.1
83.7
—
0
8
4.7
57.1
33.9
84
49.9
-1.6
-0.9
—
0
82.3
48.8
14
8.3
68.2
40.5
1.04
65.6
174.4
100
29.3
16.8
145.1
83.2
—
0
7.1
4.1
57.7
33.1
87.4
50.1
-0.9
-0.5
—
0
86.5
49.6
16
9.2
70.2
40.3
1.07
65.6
168
100
26.8
16
141.2
84
—
0
7.2
4.3
55.3
32.9
86
51.2
1.5
0.9
—
0
87.5
52.1
5.5
3.3
81.7
48.6
1.24
65.6
142.6
100
23.3
16.3
119.3
83.7
—
0
6.9
4.8
48.2
33.8
71.1
49.9
0.8
0.6
—
0
71.9
50.4
17.7
12.4
54
37.9
0.82
65.6
158.4
100
26.3
16.6
132.1
83.4
—
0
6.8
4.3
54.7
34.5
77.4
48.9
-1.3
-0.8
—
0
76
48
16
10.1
59.9
37.8
0.91
65.6
146.9
100
23.3
15.9
123.6
84.1
0.6
0.4
7.5
5.1
54.3
37
69.3
47.2
1.1
0.7
—
0
104.3
71
-2.4
-1.6
106.9
72.8
1.63
65.6
120
100
21.6
18
98.3
81.9
0.5
0.4
6.5
5.4
52.5
43.8
45.9
38.3
4.1
3.4
—
0
48.7
40.6
72.7
60.6
49
40.8
0.74
65.7
136.4
100
22.8
16.7
113.6
83.3
0.6
0.4
9.6
7
61.4
45
52.3
38.3
-5.3
-3.9
—
0
47
34.5
8.7
6.4
38.6
28.3
0.59
65.6
123.6
100
22.1
17.9
101.6
82.2
1.5
1.2
6.7
5.4
48.2
39
53.3
43.1
-1.8
-1.5
—
0
51.5
41.7
11.1
9
41.3
33.4
0.63
65.6
118.8
100
21.2
17.8
97.6
82.2
2.6
2.2
7.4
6.2
48.8
41.1
48.8
41.1
-3.4
-2.9
—
0
45.3
38.1
-23.5
-19.8
70.5
59.3
1.07
65.6
115.7
100
24.7
21.3
91
78.7
1.6
1.4
6.3
5.4
50.3
43.5
40.7
35.2
-9.1
-7.9
—
0
31.6
27.3
6.1
5.3
26.5
22.9
0.4
65.5
109.8
100
20.1
18.3
89.7
81.7
0.3
0.3
6.8
6.2
46.5
42.3
43.2
39.3
-5.2
-4.7
—
0
38
34.6
9.4
8.6
28.8
26.2
0.44
65.5
97.6
100
19.1
19.6
78.5
80.4
0.8
0.8
7.4
7.6
47
48.2
31.4
32.2
-10.6
-10.9
—
0
20.9
21.4
-2.1
-2.2
23.6
24.2
0.36
65.5
100
100
17.8
17.8
82.2
82.2
4.4
4.4
9.9
9.9
56.9
56.9
25.3
25.3
-9.2
-9.2
—
0
16.1
16.1
4.1
4.1
15
15
0.23
65.5
116.2
100
22.9
19.7
93.3
80.3
3.8
3.3
10.9
9.4
57.1
49.1
36.3
31.2
-7.5
-6.5
—
0
28.7
24.7
0.4
0.3
26.7
23
0.4
65.3
116
100
21.8
18.8
94.2
81.2
0.5
0.4
8.1
7
48.2
41.6
45.9
39.6
-6.5
-5.6
—
0
-200
-172.4
-45.9
-39.6
-153.7
-132.5
-2.35
65.3
114.3
20.5
93.9
1.4
9.6
52.9
41
-8.4
—
32.6
22
-14.8
-0.22
65.3
112.5
21
91.5
3.2
6.9
49.8
41.7
-7.6
—
34.1
7.5
28.6
0.44
65.4
108.9
20.1
88.8
4.5
9.9
54.2
34.6
-10.1
—
24.6
7.7
20
0.31
65.3
107
22.8
84.2
2.6
5.4
48.2
36
-7.9
—
28
6.5
23.7
0.36
65.3
107
22.9
84
2.5
7.5
49.6
34.5
-2.3
—
32.1
5
28.1
0.43
65.3
117.9
23.2
94.8
3.3
10.5
53.9
40.9
-6.7
—
34.1
7.2
29.8
0.46
65.3
94.1
19.5
74.7
2.5
8.3
46.1
28.5
-5.4
—
23.1
5
20.4
0.31
65.1
93.5
18.9
74.6
1.9
7.7
47.6
26.9
-5.7
—
-77.8
-8.3
-67.7
-1.04
65.1
98.1
23.6
74.5
1.1
6.2
47.3
27.2
-8.5
—
18.7
4.7
15.1
0.23
65.8
74.1
13.1
61
3.2
9.5
39.8
21.2
-6.9
—
14.2
59.2
-45
-0.69
65
73.6
11.1
62.5
2
6.7
34.9
27.6
-6.2
—
21.4
6.4
14.8
0.23
65.1
74.1
11.5
62.6
0.2
5.5
30.5
32.2
-6
—
26.2
1
25
0.38
65.1
61.3
8
53.3
—
8.5
28.7
24.6
-6.1
—
-8.2
-1.8
-6.5
-0.1
65
69
8.4
60.7
—
7.1
29.3
31.3
-6.7
—
22.9
4
18.7
0.29
65.1
70.1
7.9
62.2
—
6.1
30.8
31.5
-10.2
—
21.3
4.3
16.6
0.26
65.1
57.7
3.7
54.1
—
3.9
25.4
28.6
-4.2
—
24.5
4
20.1
0.31
65.1
52.8
2.5
50.2
—
4.7
27.4
22.9
-5.8
—
17.1
6.3
10.7
0.16
65.8
56.5
1.8
54.7
—
6.6
28.9
25.7
-5.6
—
20.1
4.8
15.2
0.23
65
57.3
1.9
55.4
—
4.7
25.5
29.9
-3.6
—
26.4
12.7
10.7
0.16
65
74.2
2.4
71.7
—
7.2
28.8
42.9
-17.7
—
25.2
18.3
6.5
0.1
65
79.9
2.2
77.7
—
5.9
27
50.7
-6.8
—
43.9
16.3
27.2
0.424
64.1