Big Statements
BI
Big 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
1 009.11
100
637.41
63.2
371.7
36.8
—
0
463.9
46
495.46
49.1
-123.76
-12.3
-11.989
-1.2
0.001
0.0001
-204.84
-20.3
0.191
0.02
-205.03
-20.3
-6.986
29.35
1 432.48
100
888.04
62
544.44
38
—
0
430.45
37.4
463.97
39.7
80.476
-1.7
-10.842
-0.8
0.002
0.0001
-34.613
-2.4
-3.904
-0.3
-30.709
-2.1
-1.051
29.224
1 026.68
100
652.86
63.6
373.81
36.4
—
0
551.83
53.7
584.95
57
-211.14
-20.6
-13.592
-1.3
—
0
6.09
0.6
1.347
0.1
4.743
0.5
0.162
29.3
1 139.4
100
763.5
67
375.9
33
—
0
459
40.3
493.2
43.3
-117.4
-10.3
-11.2
-1
—
0
-133.3
-11.7
116.6
10.2
-249.8
-21.9
-8.56
29.2
1 123.6
100
731.1
65.1
392.5
34.9
—
0
474.9
42.3
510.5
45.4
-118
-10.5
-9.1
-0.8
—
0
-270.3
-24.06
-64.3
-5.7
-206.1
-18.3
-7.1
29
1 543.1
100
982.2
63.7
560.9
36.3
—
0
524.1
34
567.2
36.8
-6.3
-0.4
-7.4
-0.5
—
0
-15.4
-1
-3
-0.2
-12.5
-0.8
-0.43
29
1 204.3
100
794.8
66
409.5
34
—
0
503
41.8
540.3
44.9
-130.8
-10.9
-6.3
-0.5
0.1
0.008
-137
-11.4
-34
-2.8
-103
-8.6
-3.56
28.9
1 346.2
100
907.7
67.4
438.5
32.6
—
0
510.4
37.9
547.6
40.7
-109.1
-8.1
-3.9
-0.3
0.3
0.02
-112.7
-8.4
-28.6
-2.1
-84.2
-6.3
-2.91
28.9
1 374.7
100
870.1
63.3
504.6
36.7
—
0
480.8
35
518.2
37.7
-13.5
-1
-2.8
-0.2
1
0.07
-15.3
-1.1
-4.2
-0.3
-11.1
-0.8
-0.39
28.6
1 732
100
1 085.9
62.7
646.1
37.3
—
0
536
30.9
573.4
33.1
72.7
4.2
-2.1
-0.1
0.2
0.01
65.6
3.8
15.7
0.9
49.8
2.9
1.63
30.5
1 335.7
100
816.5
61.1
519.2
38.9
—
0
487.4
36.5
523.3
39.2
-4.1
-0.3
-2.3
-0.2
0.3
0.02
-6.1
-0.5
-1.8
-0.1
-4.3
-0.3
-0.14
31.7
1 457.4
100
879.6
60.4
577.8
39.6
—
0
488.7
33.5
523.9
35.9
53.9
3.7
-2.3
-0.2
0.4
0.03
51.4
3.5
13.7
0.9
37.7
2.6
1.09
34.7
1 625.6
100
971.6
59.8
653.9
40.2
—
0
497.4
30.6
531.4
32.7
122.6
7.5
-2.6
-0.2
1
0.06
120.9
7.4
26.4
1.6
94.6
5.8
2.62
36
1 737.9
100
1 052.7
60.6
685.2
39.4
—
0
520.6
30
554.2
31.9
131
7.5
-2.6
-0.1
1.5
0.09
129.9
7.5
31.9
1.8
98
5.6
2.59
37.9
1 377.9
100
820
59.5
557.9
40.5
—
0
482.3
35
515.4
37.4
42.5
3.1
-2.6
-0.2
-0.5
-0.04
39.4
2.9
9.5
0.7
29.9
2.2
0.76
39.2
1 644.2
100
960.6
58.4
683.6
41.6
—
0
504
30.7
538.1
32.7
145.5
8.8
-2.5
-0.2
1.4
0.09
607.5
36.9
155.5
9.5
452
27.5
11.29
40
1 439.1
100
868.4
60.3
570.8
39.7
—
0
458.6
31.9
496.3
34.5
74.4
5.2
-1.6
-0.1
-5
-0.3
67.8
4.7
18.5
1.3
49.3
3.4
1.26
39.2
1 607
100
973
60.5
634
39.5
—
0
471.2
29.3
508.5
31.6
125.4
7.8
-7.3
-0.5
3.8
0.2
122.1
7.6
28.4
1.8
93.8
5.8
2.39
39.2
1 168
100
704.6
60.3
463.4
39.7
—
0
433.1
37.1
467.8
40.1
-4.4
-0.4
-4.7
-0.4
-1
-0.09
164.8
14.1
37.8
3.2
127
10.9
3.25
39.1
1 252.4
100
754.2
60.2
498.2
39.8
—
0
435.5
34.8
465.5
37.2
32.7
2.6
-3.1
-0.2
-2.3
-0.2
7.8
0.6
1.6
0.1
6.2
0.5
0.16
39.1
1 295.8
100
776.7
59.9
519
40.1
—
0
445.3
34.4
478.2
36.9
40.9
3.2
-1.8
-0.1
-1.1
-0.08
22.8
1.8
7.3
0.6
15.5
1.2
0.39
40
1 598.6
100
939.2
58.8
659.3
41.2
—
0
476.9
29.8
510.9
32
148.4
9.3
-3.2
-0.2
-1.3
-0.08
143.9
9
35.9
2.2
108
6.8
2.69
40.2
1 149.4
100
690.2
60
459.2
40
—
0
436.8
38
468.8
40.8
-9.6
-0.8
-3.1
-0.3
—
0
-12.6
-1.1
-6.1
-0.5
-6.6
-0.6
-0.16
40
1 222.2
100
730.8
59.8
491.4
40.2
—
0
426.6
34.9
457.1
37.4
34.3
2.8
-2.4
-0.2
0.1
0.008
32.1
2.6
7.9
0.6
24.2
2
0.59
41.3
1 268
100
756
59.6
512
40.4
—
0
438.1
34.6
466.6
36.8
45.3
3.6
-1.6
-0.1
0.5
0.04
44.3
3.5
13
1
31.2
2.5
0.74
42.2
1 640.6
100
958.6
58.4
682
41.6
—
0
484.6
29.5
514.1
31.3
167.9
10.2
-2
-0.1
0.4
0.02
166.3
10.1
60.4
3.7
104.8
6.4
2.46
42.5
1 109.2
100
665.6
60
443.6
40
—
0
408.3
36.8
437.8
39.5
5.8
0.5
-1.6
-0.1
—
0
4.1
0.4
-0.2
-0.02
4.4
0.4
0.1
42.5
1 219.6
100
727.1
59.6
492.5
40.4
—
0
415.2
34
444.5
36.4
48
3.9
-1.6
-0.1
0.4
0.03
46.8
3.8
17.7
1.5
29.1
2.4
0.67
43.6
1 295
100
770.7
59.5
524.3
40.5
—
0
416
32.1
444.6
34.3
79.7
6.2
-1
-0.08
-0.5
-0.04
78.2
6
26.7
2.1
51.5
4
1.15
44.7
1 572.8
100
919.4
58.5
653.3
41.5
—
0
479.1
30.5
508.8
32.3
144.5
9.2
-1.3
-0.08
0.4
0.03
143.6
9.1
53.5
3.4
90.1
5.7
2
45.1
1 105.5
100
663.5
60
442
40
—
0
409.7
37.1
440
39.8
2
0.2
-1
-0.09
—
0
1
0.09
-0.4
-0.04
1.4
0.1
0.03
44.9
1 203.2
100
716.7
59.6
486.4
40.4
—
0
416.7
34.6
447.5
37.2
38.9
3.2
-1.9
-0.2
—
0
37
3.1
14.3
1.2
22.7
1.9
0.5
45
1 312.6
100
794.9
60.6
517.7
39.4
—
0
425.4
32.4
455.1
34.7
62.6
4.8
0.3
0.02
-0.2
-0.02
62.7
4.8
24
1.8
38.7
2.9
0.79
48.9
1 584
100
936.8
59.1
647.2
40.9
—
0
462
29.2
492.4
31.1
154.8
9.8
-0.9
-0.06
-2.9
-0.2
151
9.5
56.4
3.6
94.5
6
1.92
49.3
1 116.5
100
676.5
60.6
440
39.4
—
0
412
36.9
442.1
39.6
-2.2
-0.2
-1.3
-0.1
-0.7
-0.06
-4.1
-0.4
-2.4
-0.2
-1.5
-0.1
-0.03
49.1
1 209.7
100
733.9
60.7
475.8
39.3
—
0
414.3
34.2
445.2
36.8
30.5
2.5
-1
-0.08
-1.7
-0.1
27.8
2.3
10.1
0.8
17.6
1.5
0.35
51.3
1 280.5
100
776.3
60.6
504.1
39.4
—
0
420.2
32.8
451.5
35.3
52.6
4.1
-0.5
-0.04
—
0
52.2
4.1
19.9
1.6
32.2
2.5
0.6
53.7
1 593.3
100
943.4
59.2
649.9
40.8
—
0
465.3
29.2
496.5
31.2
153.4
9.6
-1
-0.06
—
0
152.4
9.6
58.5
3.7
94.4
5.9
1.76
53.5
1 107.1
100
676.2
61.1
430.9
38.9
—
0
404.7
36.6
435
39.3
-4.1
-0.4
-0.8
-0.07
—
0
-4.8
-0.4
-1.7
-0.2
-3.4
-0.3
-0.06
54.9
1 195.4
100
725.8
60.7
469.5
39.3
—
0
412.1
34.5
441.6
36.9
27.9
2.3
-0.5
-0.04
—
0
27.4
2.3
10.2
0.9
19.9
1.7
0.35
55.7
1 281.3
100
787.7
61.5
493.6
38.5
—
0
417.5
32.6
446.4
34.8
47.2
3.7
-0.4
-0.03
—
0
46.8
3.7
18.3
1.4
3.3
0.3
0.05
57.5
1 571.9
100
962.3
61.2
609.6
38.8
—
0
444.8
28.3
474.6
30.2
135
8.6
-0.8
-0.05
—
0
134.2
8.5
50
3.2
84.4
5.4
1.45
58
1 104.9
100
673.5
61
431.4
39
—
0
405.3
36.7
434.3
39.3
-2.9
-0.3
-1
-0.09
—
0
-3.9
-0.4
-2
-0.2
-9.5
-0.9
-0.16
57.5