Cable Statements
CA
Cable 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
394.46
100
105.84
26.8
288.62
73.2
—
0
85.017
21.6
170.33
43.2
118.28
30
-43.274
-11
7.669
1.9
74.532
18.9
17.774
4.5
47.649
12.1
7.9
6.029
404.31
100
106.51
26.3
297.8
73.7
—
0
88.898
22.3
174.54
43.4
123.26
30.2
-42.899
-10.6
—
0
76.963
19
21.108
5.2
47.342
11.7
7.85
6.026
411.81
100
106.27
25.8
305.55
74.2
—
0
88.55
21.5
175.86
42.7
129.69
31.5
29.613
7.2
—
0
156.84
38.1
25.765
6.3
115.29
28
19.13
6.025
420.3
100
109.7
26.1
310.7
73.9
—
0
92.3
22
175.2
41.7
135.4
32.2
-63.9
-15.2
—
0
68.6
16.3
20.7
4.9
39.5
9.4
6.58
6
424
100
112.8
26.6
311.2
73.4
—
0
85.9
20.3
173.2
40.8
138
32.5
-45.3
-10.7
—
0
89.7
21.2
20.9
4.9
55.2
13
9.04
6.1
421.9
100
112.2
26.6
309.7
73.4
—
0
86.5
20.5
171.9
40.7
137.8
32.7
-32.5
-7.7
-3.3
-0.8
96.2
22.8
22.3
5.3
57.4
13.6
9.4
6.1
425.5
100
112.6
26.5
312.9
73.5
—
0
85.3
20
172.2
40.5
140.7
33.1
-162.9
-38.3
0.8
0.2
-23.4
-5.5
40.2
9.4
-77.2
-18.1
-12.45
6.2
424.7
100
120.5
28.4
304.2
71.6
—
0
85.7
20.2
173
40.7
131.2
30.9
-35.6
-8.4
—
0
92.5
21.8
21.9
5.2
70.6
16.6
11.2
6.3
429.1
100
118.4
27.6
310.7
72.4
—
0
89.6
20.9
178
41.5
132.7
30.9
-24
-5.6
—
0
97
22.6
22.8
5.3
69.2
16.1
10.81
6.4
426.7
100
119.4
28
307.3
72
—
0
86.5
20.3
174.4
40.9
132.9
31.1
58
13.6
—
0
209.2
49
41.5
9.7
171.5
40.2
26.79
6.4
432.6
100
119.9
27.7
312.7
72.3
—
0
94.1
21.8
187.1
43.3
125.6
29
-30.4
-7.03
-3.4
-0.8
87.5
20.2
23.6
5.5
64.8
15
9.96
6.5
430.2
100
121.7
28.3
308.6
71.7
—
0
94.3
21.9
186.9
43.4
121.6
28.3
-30.5
-7.09
-22.8
-5.3
64.2
14.9
13
3
52.3
12.2
8.04
6.5
401.7
100
112.4
28
289.4
72
—
0
83.2
20.7
168
41.8
121.3
30.2
-28.9
-7.2
12.1
3
98.6
24.5
-8.6
-2.1
106.2
26.4
16.33
6.5
341.3
100
101.5
29.7
239.8
70.3
—
0
64.7
19
133.1
39
106.6
31.2
-23.6
-6.9
8.1
2.4
86.9
25.5
17.7
5.2
68.6
20.1
11.06
6.2
336.8
100
99.4
29.5
237.3
70.5
—
0
64.7
19.2
128.1
38
109.3
32.5
-20.8
-6.2
-23
-6.8
146
43.3
41.1
12.2
106.2
31.5
17.4
6.1
339
100
107.3
31.7
231.7
68.3
—
0
62
18.3
133.4
39.4
98.2
29
-17.6
-5.2
3.2
0.9
81.8
24.1
15.5
4.6
66.3
19.6
10.86
6.1
328.3
100
106
32.3
222.3
67.7
—
0
63.7
19.4
129.3
39.4
93
28.3
-16.6
-5.06
1.7
0.5
75.7
23.1
13.2
4
62.5
19
10.59
5.9
321.2
100
105.9
33
215.3
67
—
0
60.9
19
126.2
39.3
89.1
27.7
-18.7
-5.8
1.7
0.5
75.8
23.6
6.5
2
69.3
21.6
11.94
5.8
318.8
100
103.4
32.4
215.3
67.5
—
0
62.4
19.6
121.7
38.2
93.6
29.4
-19
-6
1.3
0.4
70.8
22.2
17.2
5.4
53.6
16.8
9.24
5.8
285
100
94.9
33.3
190.1
66.7
—
0
57.6
20.2
106.4
37.3
83.7
29.4
-16.1
-5.6
1.6
0.6
65.6
23
15.8
5.5
49.8
17.5
8.73
5.7
285.7
100
95.7
33.5
190
66.5
—
0
59.2
20.7
114
39.9
75.9
26.6
-18.5
-6.5
-9.6
-3.4
46
16.1
9.6
3.4
36.4
12.7
6.38
5.7
278.6
100
94.5
33.9
184.1
66.1
—
0
56.2
20.2
110.1
39.5
74
26.6
-18.1
-6.5
1.8
0.6
51.4
18.4
12.7
4.6
38.7
13.9
6.78
5.7
269.9
100
91.8
34
178.1
66
—
0
57.6
21.3
107.1
39.7
71
26.3
-15.3
-5.7
1.5
0.6
55.5
20.6
13.5
5
42
15.6
7.36
5.7
268.3
100
92
34.3
176.3
65.7
—
0
59.4
22.1
109.8
40.9
66.4
24.7
-15.5
-5.8
1.5
0.6
49.4
18.4
11
4.1
38.3
14.3
6.7
5.7
268.4
100
91.8
34.2
176.6
65.8
—
0
54.2
20.2
103.2
38.5
73.4
27.3
-15
-5.6
0.9
0.3
56.6
21.1
12.8
4.8
43.8
16.3
7.68
5.7
265.8
100
94.7
35.6
171
64.3
—
0
50.9
19.1
99.8
37.5
71.3
26.8
-14.7
-5.5
0.6
0.2
50.6
19
9.9
3.7
40.7
15.3
7.14
5.7
257.7
92
165.7
—
55.2
102.5
63.2
-13.5
0.4
46.3
16
144.3
24.87
5.8
253.8
91.9
161.9
—
51.8
98.5
63.4
-14
0.3
47.2
16.3
30.9
5.32
5.8
241
84
156.9
—
51
99
58
-11.8
-0.3
45.4
17.5
27.9
4.89
5.7
207.4
69.1
138.4
—
46.4
85.9
52.5
-7.6
0.3
51.3
19.1
32.1
5.63
5.7
206.5
67.2
139.2
—
48.8
91.1
48.1
-7.6
0.1
37.8
12.1
25.8
4.44
5.8
205.5
76.7
128.8
—
48.8
85
43.8
-7.5
4.3
40.6
19.7
20.9
3.6
5.8
204.6
75.8
128.7
—
43.5
78.2
50.6
-7.5
0.2
43.2
16.6
26.6
4.58
5.8
202.8
76.8
126
—
43.9
78.6
47.4
-7.6
0.5
40.3
13.3
27
4.65
5.8
203.4
69.2
134.3
—
44.2
80.8
53.5
-7.3
-0.4
45.2
16.4
28.9
4.91
5.9
198.2
75.3
122.9
—
47.8
83.9
39
-7.8
0.1
31.3
11.9
19.4
3.3
5.9
202.7
79.1
123.6
—
52.4
87.8
35.8
-1
—
34.8
13.4
21.4
3.67
5.8
202.9
81.3
121.6
—
49.3
85.7
35.9
—
—
35.9
13.8
22.1
3.81
5.8
201.5
79.1
122.4
—
45.8
78
44.4
—
-1
43.4
16.6
26.9
4.64
5.8
199.7
79.4
120.3
—
49.2
83.7
36.6
—
75.2
111.8
42.6
69.2
11.93
5.8
205.1
81.6
123.5
—
46.3
80.1
43.4
—
—
43.4
16.5
26.9
4.63
5.8
208.5
87.9
120.7
—
47.5
81.3
39.4
—
—
39.3
15
24.3
4.18
5.8