Designer Statements
DB
Designer 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
771.9
100
518.99
67.2
252.91
32.8
—
0
—
0
225
29.1
27.918
3.6
-8.464
-1.1
-0.109
-0.01
17.445
2.3
3.363
0.4
13.824
1.8
0.236
58.576
746.6
100
501.53
67.2
245.07
32.8
—
0
—
0
236.15
31.6
8.918
1.2
-8.697
-1.2
-0.143
-0.02
-2.322
-0.3
-3.207
-0.4
0.783
0.1
0.013
59.47
754.35
100
546.99
72.5
207.35
27.5
—
0
—
0
240.8
31.9
-33.45
-4.4
-7.457
-1
-0.116
-0.02
-46.008
-6.1
-16.391
-2.2
-29.698
-3.9
-0.525
56.604
786.33
100
529.92
67.4
256.41
32.6
—
0
—
0
228.89
29.1
27.518
3.5
-6.264
-0.8
-0.162
-0.02
19.192
2.4
8.987
1.1
10.141
1.3
0.165
61.405
792.22
100
518.83
65.5
273.39
34.5
—
0
—
0
214.23
27
59.157
7.5
-4.794
-0.6
0.579
0.07
54.334
6.9
17.079
2.2
37.204
4.7
0.555
66.997
742.08
100
504.34
68
237.74
32
—
0
—
0
218.02
29.4
19.72
2.7
-4.266
-0.6
-0.334
-0.05
12.679
1.7
1.306
0.2
11.415
1.5
0.17
67.042
760.55
100
538.55
70.8
221.99
29.2
—
0
—
0
220.43
29
1.557
0.2
-2.15
-0.3
-0.021
-0.003
-2.294
-0.3
-47.394
-6.2
45.11
5.9
0.658
68.543
865.02
100
579.2
67
285.82
33
—
0
—
0
222.03
25.7
63.787
7.4
-2.536
-0.3
-0.152
-0.02
59.55
6.9
14.379
1.7
45.171
5.2
0.653
69.14
859.32
100
563.65
65.6
295.67
34.4
—
0
—
0
228.39
26.6
67.28
7.8
-0.317
-0.04
0.037
0.004
64.884
7.6
18.671
2.2
46.213
5.4
0.625
73.942
830.54
100
554.8
66.8
275.75
33.2
—
0
—
0
222.73
26.8
53.019
6.4
-1.007
-0.1
0.006
0.0007
37.384
4.5
11.202
1.3
26.182
3.2
0.34
76.924
822.63
100
568.4
69.1
254.23
30.9
—
0
—
0
232.87
28.3
21.354
2.6
-5.149
-0.6
-0.801
-0.1
14.158
1.7
-0.253
-0.03
14.411
1.8
0.186
77.424
853.47
100
539.85
63.3
313.62
36.7
—
0
—
0
212.21
24.9
101.41
11.9
-5.106
-0.6
0.172
0.02
96.774
11.3
16.59
1.9
80.184
9.4
1.04
77.135
817.34
100
532.65
65.2
284.68
34.8
—
0
—
0
224.19
27.4
60.496
7.4
-5.782
-0.7
-0.244
-0.03
53.096
6.5
10.236
1.3
42.86
5.2
0.552
77.619
703.2
100
487
69.3
216.1
30.7
—
0
—
0
199.5
28.4
16.7
2.4
-7.1
-1.01
0.8
0.1
9
1.3
-8
-1.1
17
2.4
0.22
77
609.4
100
474.3
77.8
135
22.2
—
0
—
0
197.5
32.4
-62.4
-10.2
-5.7
-0.9
0.7
0.1
-75.9
-12.5
58.1
9.5
-134
-22
-1.85
72.4
652.9
100
487.2
74.6
165.7
25.4
—
0
—
0
195.3
29.9
-29.6
-4.5
-7.1
-1.09
—
0
-67.6
-10.4
-26.9
-4.1
-40.6
-6.2
-0.56
72.3
489.7
100
452.7
92.4
37
7.6
—
0
—
0
169
34.5
-132
-27
-1.6
-0.3
0.7
0.1
-139
-28.4
-40.8
-8.3
-98.2
-20.05
-1.36
72.1
482.8
100
509.2
105.5
-26.5
-5.5
—
0
—
0
185.5
38.4
-212
-43.9
0.1
0.02
-0.1
-0.02
-326.2
-67.6
-110.3
-22.8
-215.9
-44.7
-3
71.9
817.7
100
623.8
76.3
193.9
23.7
—
0
—
0
207.9
25.4
-14
-1.7
1.4
0.2
—
0
-15.5
-1.9
-7.9
-1
-7.6
-0.9
-0.11
71.8
933.8
100
660.5
70.7
273.3
29.3
—
0
—
0
201.5
21.6
71.8
7.7
0.5
0.05
—
0
53.9
5.8
10.5
1.1
43.5
4.7
0.6
72.9
856
100
594.8
69.5
261.2
30.5
—
0
—
0
212.8
24.9
48.4
5.7
0.5
0.06
0.2
0.02
39.5
4.6
12.1
1.4
27.4
3.2
0.37
74.3
873.3
100
614
70.3
259.3
29.7
—
0
—
0
215
24.6
44.3
5.1
0.4
0.05
-0.3
-0.03
41.8
4.8
10.6
1.2
31.2
3.6
0.4
78.3
837.5
100
633.5
75.6
204
24.4
—
0
—
0
206.8
24.7
-2.7
-0.3
0.2
0.02
—
0
-58.1
-6.9
-14.5
-1.7
-45.7
-5.5
-0.57
79.4
833
100
560.7
67.3
272.3
32.7
—
0
—
0
217.1
26.1
55.2
6.6
0.9
0.1
-0.1
-0.01
53.9
6.5
14.5
1.7
39.3
4.7
0.48
82.3
795.3
100
539.5
67.8
255.7
32.2
—
0
—
0
187.5
23.6
68.3
8.6
0.8
0.1
-47.3
-5.9
-22.1
-2.8
16.3
2
-38.4
-4.8
-0.48
80.3
712.1
100
505.5
71
206.6
29
—
0
—
0
168.1
23.6
38.5
5.4
0.7
0.1
-2.1
-0.3
37
5.2
11.4
1.6
24.3
3.4
0.3
80.8
724.7
100
529.3
73
195.3
26.9
—
0
—
0
158.3
21.8
37.1
5.1
1
0.1
0.4
0.06
35.6
4.9
14
1.9
12
1.7
0.14
80.7
711
100
500.9
70.5
210.1
29.5
—
0
—
0
155.2
21.8
54.9
7.7
0.6
0.08
-0.1
-0.01
3.9
0.5
1.5
0.2
4
0.6
0.05
80.6
683
100
482.4
70.6
200.6
29.4
—
0
—
0
152.5
22.3
48.1
7
0.7
0.1
-0.7
-0.1
46.8
6.9
18.4
2.7
28.7
4.2
0.36
80.7
692
100
493.7
71.3
198.3
28.7
—
0
—
0
156.6
22.6
41.8
6
0.6
0.09
-1.5
-0.2
39.7
5.7
15.6
2.3
22.8
3.3
0.28
80.7
681.5
100
499.6
73.3
181.8
26.7
—
0
—
0
158.3
23.2
23.6
3.5
0.5
0.07
—
0
49.3
7.2
18.4
2.7
30.4
4.5
0.38
80.6
696.6
100
484.8
69.6
211.8
30.4
—
0
—
0
147.4
21.2
64.4
9.2
0.5
0.07
0.1
0.01
63.5
9.1
25.6
3.7
39
5.6
0.47
82.5
658.9
100
472.1
71.6
186.9
28.4
—
0
—
0
145
22
41.8
6.3
0.6
0.09
0.1
0.02
40.3
6.1
15.7
2.4
25
3.8
0.3
82.7
681.3
100
476.9
70
204.4
30
—
0
—
0
154.3
22.6
50.1
7.4
0.5
0.07
0.2
0.03
49.4
7.3
19.1
2.8
30
4.4
0.36
82.7
672
100
507
75.4
165
24.6
—
0
—
0
148
22
17.1
2.5
0.8
0.1
—
0
17.9
2.7
6.6
1
11.8
1.8
0.14
86.3
665.5
100
466.6
70.1
199
29.9
—
0
—
0
135.6
20.4
63.3
9.5
1
0.2
-0.1
-0.02
64.2
9.6
25.6
3.8
39.3
5.9
0.44
88.4
627.2
100
435.9
69.5
191.3
30.5
—
0
—
0
131.7
21
59.6
9.5
0.8
0.1
—
0
60.3
9.6
22.5
3.6
37.6
6
0.42
89.7
655.5
100
442.4
67.5
213.1
32.5
—
0
—
0
139.5
21.3
73.6
11.2
0.9
0.1
3.3
0.5
77.8
11.9
29.1
4.4
47.4
7.2
0.53
89.6
640.2
100
463.6
72.4
176.6
27.6
—
0
—
0
128.5
20.1
48.1
7.5
0.7
0.1
—
0
48.8
7.6
19.9
3.1
30.8
4.8
0.35
89.4
669.9
100
451.3
67.4
218.6
32.6
—
0
—
0
138.7
20.7
79.8
11.9
0.7
0.1
—
0
80.6
12
32.1
4.8
49.6
7.4
0.55
89.8
587.1
100
415.2
70.7
171.9
29.3
—
0
—
0
118.6
20.2
53.3
9.1
0.7
0.1
—
0
54
9.2
20.9
3.6
34.3
5.8
0.37
91.1
598.9
100
410.9
68.6
188
31.4
—
0
—
0
126.8
21.2
61.3
10.2
1
0.2
—
0
62.2
10.4
23.6
3.9
38.6
6.4
0.42
92.1
572.3
100
412.3
72
160
28
—
0
—
0
115.1
20.1
44.9
7.8
0.8
0.1
—
0
45.6
8
17.5
3.1
28.1
4.9
0.3
92.2
633
100
420.1
66.4
212.9
33.6
—
0
—
0
124.6
19.7
88.3
13.9
1
0.2
—
0
89.3
14.1
34.3
5.4
55
8.7
0.6
92.1