DR Statements
DH
DR 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
9 965.7
100
7 311.1
73.5
2 654.6
26.5
—
0
922.2
9.3
841.6
8.5
1 813
18.1
—
0
—
0
1 799
18.1
432.2
4.3
1 353.6
13.6
4.101
330.1
9 107.2
100
6 766.8
74.3
2 340.4
25.7
—
0
879.2
9.7
789.6
8.7
1 550.8
17
-13.4
-0.1
—
0
1 528.5
16.8
344.8
3.8
1 172.1
12.9
3.517
333.3
7 726
100
5 714.3
74
2 011.7
26
—
0
833.7
10.8
742.5
9.6
1 269.2
16.4
-14.9
-0.2
—
0
1 247.5
16.1
291.8
3.8
947.4
12.3
2.822
335.7
10 504
100
7 642.3
72.8
2 861.7
27.2
—
0
885.2
8.4
788.6
7.5
2 073.1
19.7
-15.4
-0.1
—
0
2 018.3
19.2
492.8
4.7
1 509.7
14.4
4.452
339.1
9 725.6
100
7 132.8
73.3
2 592.8
26.7
—
0
851.2
8.8
786.3
8.1
1 806.5
18.6
-12.7
-0.1
—
0
1 783.9
18.3
432.2
4.4
1 335.1
13.7
3.9
342.3
7 972.9
100
5 982.9
75
1 990
25
—
0
772.7
9.7
720.8
9
1 269.2
15.9
-9.7
-0.1
—
0
1 245.3
15.6
295.7
3.7
942.2
11.8
2.732
344.9
7 257.8
100
5 271.9
72.6
1 985.9
27.4
—
0
736.1
10.1
690.3
9.5
1 295.6
17.9
-8.1
-0.1
—
0
1 267.2
17.5
298.9
4.1
958.7
13.2
2.764
346.9
9 639.4
100
6 723.2
69.7
2 916.2
30.3
—
0
831.1
8.6
803.7
8.3
2 112.5
21.9
-7.9
-0.08
—
0
2 065.8
21.4
417.6
4.3
1 631.8
16.9
4.666
349.7
8 788.1
100
5 869.8
66.8
2 918.3
33.2
—
0
739.5
8.4
720.4
8.2
2 197.9
25
-4
-0.05
—
0
2 183.3
24.8
524
6
1 647.8
18.8
4.667
353.1
7 999
100
5 420.1
67.8
2 578.9
32.2
—
0
694.1
8.7
681.8
8.5
1 897.1
23.7
-3
-0.04
—
0
1 883.3
23.5
441
5.5
1 436.3
18
4.031
356.3
7 053.4
100
4 901.8
69.5
2 151.6
30.5
—
0
664.9
9.4
645.4
9.2
1 506.2
21.4
-4
-0.06
—
0
1 497.3
21.2
351.5
5
1 141.6
16.2
3.17
360.1
8 109.3
100
5 694.3
70.2
2 415
29.8
—
0
691.9
8.5
674.5
8.3
1 740.5
21.5
-4
-0.05
—
0
1 726.5
21.3
381
4.7
1 339
16.5
3.7
361.9
7 284.6
100
5 207.7
71.5
2 076.9
28.5
—
0
654.7
9
632.6
8.7
1 444.3
19.8
-4.7
-0.06
—
0
1 415.6
19.4
299.1
4.1
1 115.5
15.3
3.065
364
6 446.9
100
4 647.7
72.1
1 799.2
27.9
—
0
620.6
9.6
611.4
9.5
1 187.8
18.4
-3.8
-0.06
—
0
1 179.9
18.3
246
3.8
929.5
14.4
2.53
367.2
5 933.4
100
4 324.6
72.9
1 608.8
27.1
—
0
584.8
9.9
575
9.7
1 033.8
17.4
-4.5
-0.08
—
0
1 034.3
17.4
239.1
4
791.8
13.3
2.14
370
6 400.3
100
4 747.9
74.2
1 652.4
25.8
—
0
596.5
9.3
585.1
9.1
1 067.3
16.7
-4.4
-0.07
—
0
1 056.1
16.5
224.9
3.5
829
13
2.24
369.6
5 390
100
4 079.8
75.7
1 310.2
24.3
—
0
526.3
9.8
517.4
9.6
792.8
14.7
-4.3
-0.08
—
0
782.4
14.5
149.5
2.8
630.7
11.7
1.72
367.7
4 500
100
3 442
76.5
1 058
23.5
—
0
465.5
10.3
450.1
10
607.9
13.5
-5
-0.1
—
0
621.3
13.8
137.3
3.1
482.7
10.7
1.3
370.1
4 020.7
100
3 080.7
76.6
940
23.4
—
0
454.5
11.3
438.3
10.9
501.7
12.5
-4.7
-0.1
—
0
523.3
13
90.8
2.3
431.3
10.7
1.16
373.4
5 038.9
100
3 869.3
76.8
1 169.6
23.2
—
0
505
10
492
9.8
677.6
13.4
-4.8
-0.1
—
0
660.1
13.1
156.2
3.1
505.3
10
1.35
375
4 906.3
100
3 812.4
77.7
1 093.9
22.3
—
0
479.5
9.8
465.6
9.5
628.3
12.8
-4.5
-0.09
—
0
626.7
12.8
153.1
3.1
474.8
9.7
1.26
376.9
4 128.7
100
3 242.9
78.5
885.8
21.5
—
0
443.7
10.7
435
10.5
450.8
10.9
-3
-0.07
—
0
462.8
11.2
108.4
2.6
351.3
8.5
0.93
377.7
3 519
100
2 743.1
78
775.9
22
—
0
402.3
11.4
391
11.1
384.9
10.9
-2.7
-0.08
—
0
375.7
10.7
89
2.5
287.2
8.2
0.76
380.1
4 505.1
100
3 451.5
76.6
1 053.6
23.4
—
0
456.9
10.1
438.1
9.7
615.5
13.7
-4.5
-0.1
—
0
607.7
13.5
138.8
3.1
466.2
10.3
1.22
382.8
4 435.3
100
3 388.3
76.4
1 047
23.6
—
0
438.5
9.9
422.5
9.5
624.5
14.1
-3
-0.07
—
0
616.2
13.9
162.5
3.7
453.8
10.2
1.18
383.4
3 794.7
100
2 931.5
77.3
863.2
22.7
—
0
395.4
10.4
381.9
10.1
481.3
12.7
-2
-0.05
—
0
444.8
11.7
94
2.5
351
9.2
0.91
383.9
3 332.7
2 576.4
756.3
—
372.6
350
406.3
0.2
—
391.2
93.7
189.3
0.49
383.8
4 159.1
3 243.6
915.5
—
416.1
407
508.5
-2.6
—
485.6
172.3
313.3
0.82
380.1
3 776.4
2 955.7
820.7
—
374.5
370.8
449.9
—
—
444.5
155.5
289
0.76
379.4
3 251.3
2 537.7
713.6
—
355.2
350.9
362.7
3.4
—
353.9
124.7
229.2
0.6
378.9
2 904.2
2 265.6
638.6
—
325.9
320.1
318.5
1.9
—
318.1
111.2
206.9
0.55
377.4
3 741.2
2 902.9
838.3
—
384.8
380.1
458.2
-2.5
—
433.1
149.4
283.7
0.75
377.2
3 231.9
2 514.9
717
—
336.8
330.6
386.4
0.3
—
378.6
128.8
249.8
0.66
375.9
2 767.9
2 163.3
604.6
—
309.2
297.7
306.9
-0.4
—
300.5
105.4
195.1
0.52
373.7
2 416.4
1 890.2
526.2
—
289.4
284.4
241.8
1.5
—
241.3
83.6
157.7
0.42
373.5
3 172.4
2 508.8
663.6
—
323.2
318.7
344.9
-6.1
—
338.8
99.9
238.9
0.64
371.3
2 950.8
2 320.4
630.4
—
303.8
299.9
330.5
3.3
—
333.8
112.4
221.4
0.6
370.3
2 398
1 892
506
—
283.1
278.6
227.4
2.7
—
230.1
82.2
147.9
0.4
369.4
2 302.6
1 814.4
488.2
—
275.8
270.3
217.9
2.8
—
220.7
78.2
142.5
0.39
368.1
2 472.4
1 949.7
522.7
—
278.5
274.6
248.1
2.7
—
250.8
84.6
166.2
0.45
367.8
2 147
1 725.5
421.5
—
255.7
252.6
168.9
2.9
—
171.8
58.7
113.1
0.32
367.8
1 735
1 319.8
415.2
—
218.1
215.3
199.9
2
—
201.9
70.9
131
0.35
366.3
1 670.6
1 273.7
396.9
—
213.2
209.9
187
2.7
—
189.7
66.6
123.1
0.35
365.9
1 859.9
1 446.5
413.4
—
218.1
213.5
199.9
2.8
—
202.7
63.2
139.5
0.4
365.2
1 692.8
1 295.4
397.4
—
198.8
195
202.4
2.7
—
205.1
59.1
146
0.39
365.6
1 431.5
1 109.3
322.2
—
182.9
179.7
142.5
-0.4
—
142.1
31.2
110.9
0.32
368.7