Graham Statements
GH
Graham 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
1 185.28
100
831.86
70.2
353.42
29.8
—
0
268.99
22.7
301.22
25.4
52.198
4.4
-68.784
-5.8
24.986
2.1
-14.727
-1.2
4.1
0.3
-21.091
-1.8
-4.792
4.401
1 152.66
100
819.96
71.1
332.7
28.9
—
0
263.98
22.9
297.26
25.8
35.442
3.1
89.956
7.8
42.972
3.7
168.84
14.6
43.5
3.8
123.73
10.7
27.985
4.421
1 166.81
100
826.28
70.8
340.53
29.2
—
0
265.98
22.8
299.74
25.7
40.794
3.5
-4.3
-0.4
35.346
3
72.59
6.2
16.9
1.4
52.888
4.5
11.712
4.516
1 111.52
100
781.59
70.3
329.93
29.7
—
0
254.76
22.9
288.72
26
41.209
3.7
7.991
0.7
36.251
3.3
-11.734
-1.06
9.4
0.8
-23.08
-2.08
-5.015
4.602
2 136.55
100
1 495.07
70
641.48
30
—
0
486.64
22.8
555.02
26
86.456
4
75.935
3.6
63.255
3
238.15
11.1
61
2.9
174.13
8.2
37.44
4.651
1 031.55
100
727.21
70.5
304.33
29.5
—
0
241.96
23.5
275.93
26.7
28.401
2.8
10.705
1
32.801
3.2
72.177
7
19.2
1.9
51.944
5
10.986
4.729
1 064.03
100
715.63
67.3
348.4
32.7
—
0
245.18
23
274.34
25.8
74.057
7
22.205
2.1
46.131
4.3
31.143
2.9
24.5
2.3
6.136
0.6
1.282
4.785
1 012.44
100
694.76
68.6
317.68
31.4
—
0
223.86
22.1
258.15
25.5
59.532
5.9
-66.017
-6.5
51.549
5.1
46.44
4.6
12.6
1.2
32.587
3.2
6.761
4.82
933.3
100
631.83
67.7
301.47
32.3
—
0
227.84
24.4
262.15
28.1
39.328
4.2
-179.92
-19.3
51.823
5.6
-88.015
-9.4
-21.4
-2.3
-67.531
-7.2
-13.947
4.842
914.72
100
615.5
67.3
299.22
32.7
—
0
224.86
24.6
259.25
28.3
39.971
4.4
38.842
4.2
51.804
5.7
132.17
14.4
35.6
3.9
95.503
10.4
19.667
4.856
862.93
100
560.75
65
302.18
35
—
0
244.67
28.4
278.26
32.2
23.919
2.8
50.735
5.9
28.561
3.3
102.88
11.9
17.8
2.1
84.227
9.8
17.119
4.92
809.44
100
548.68
67.8
260.76
32.2
—
0
215.89
26.7
250.61
31
10.146
1.3
17.605
2.2
31.482
3.9
33.783
4.2
-5.9
-0.7
39.319
4.9
7.9
4.977
1 513.61
100
1 005.1
66.4
508.51
33.6
—
0
371.29
24.5
432.26
28.6
76.25
5
183.06
12.1
57.02
3.8
312.96
20.7
84.4
5.6
226.27
14.9
45.45
4.979
712.5
100
471.2
66.1
241.2
33.9
—
0
175.9
24.7
206.4
29
34.8
4.9
87.9
12.3
31.5
4.4
154
21.6
41.4
5.8
111.7
15.7
22.34
5
787
100
493.8
62.7
293.2
37.3
—
0
216.3
27.5
246.7
31.3
46.5
5.9
45.7
5.8
19.8
2.5
317.7
40.4
80.8
10.3
235.9
30
47.18
5
717
100
478
66.7
239
33.3
—
0
164.2
22.9
196.8
27.4
42.2
5.9
56.9
7.9
10.1
1.4
108.1
15.1
30
4.2
77.2
10.8
15.13
5.1
652.9
100
442.9
67.8
210
32.2
—
0
155.4
23.8
192.6
29.5
17.4
2.7
36.2
5.5
11.9
1.8
60.8
9.3
41.9
6.4
19
2.9
3.72
5.1
732.3
100
497.4
67.9
234.8
32.1
—
0
179.5
24.5
210.3
28.7
24.5
3.3
-103.7
-14.2
18.9
2.6
-79.3
-10.8
-45.4
-6.2
-33.3
-4.5
-6.4
5.2
763.5
100
524.3
68.7
239.2
31.3
—
0
170.6
22.3
200.8
26.3
38.4
5
40.6
5.3
111.6
14.6
185.1
24.2
39.1
5.1
145.1
19
27.37
5.3
738.8
100
517.9
70.1
220.9
29.9
—
0
175.3
23.7
204.2
27.6
16.7
2.3
21.4
2.9
20.1
2.7
58.2
7.9
15.2
2.1
42.9
5.8
8.09
5.3
737.6
100
503.8
68.3
233.8
31.7
—
0
148.4
20.1
175.1
23.7
58.7
8
7.4
1
12.3
1.7
73.9
10
16.7
2.3
56.8
7.7
10.51
5.4
692.2
100
477.2
68.9
215
31.1
—
0
148.4
21.4
175
25.3
40
5.8
20.5
3
19.6
2.8
109.3
15.8
27.6
4
81.3
11.7
15.33
5.3
689.1
100
432.7
62.8
256.4
37.2
—
0
152.6
22.1
180.8
26.2
75.6
11
-61.3
-8.9
57.5
8.3
69.1
10
12.4
1.8
56.4
8.2
10.63
5.3
674.8
100
448.9
66.5
225.8
33.5
—
0
131.1
19.4
157
23.3
68.9
10.2
54.8
8.1
18.6
2.8
135.1
20
10
1.5
124.2
18.4
23.43
5.3
672.7
100
440.7
65.5
232
34.5
—
0
141.4
21
166.4
24.7
65.6
9.8
-19.2
-2.9
23.8
3.5
62.7
9.3
16.1
2.4
46.3
6.9
8.57
5.4
659.4
100
365.2
55.4
294.3
44.6
—
0
225
34.1
250
37.9
44.2
6.7
-15.2
-2.3
21.6
3.3
56.6
8.6
13.6
2.1
42.6
6.5
7.88
5.4
675.8
371.9
303.9
—
225.5
254.4
49.5
-12.7
18.5
54.9
-131.4
212.2
38.58
5.5
657.2
375
282.2
—
228.1
255
27.3
-7.1
18.4
38.2
13.4
24.6
4.39
5.6
676.1
381.7
294.3
—
209
235.4
58.9
-3.1
19.2
65.9
23.9
41.6
7.42
5.6
582.7
325.7
257
—
225.3
246.8
10.2
-4.4
18.3
23.8
2.7
20.9
3.75
5.6
629.6
389.2
240.4
—
186.8
209.9
30.5
-15.5
80.2
64.1
27.2
36.6
6.53
5.6
621.6
293.2
328.4
—
237.7
260.4
68
-27.7
0.6
40.9
7.8
32.7
5.94
5.5
628.9
296
332.9
—
236.4
258.8
74.2
-27.9
1.4
85
23.8
60
10.71
5.6
601.7
291.6
310.1
—
235.2
258.2
51.9
-10
-0.1
60.6
22.4
37.3
6.67
5.6
616.4
283.8
332.6
—
239.8
260.6
72
-8
0.4
81.6
30.5
51.2
8.98
5.7
641.4
302
339.4
—
285.6
304.6
34.8
-20.2
-1.2
-261.4
-30.5
-230.8
-40.49
5.7
680.9
311.1
369.8
—
276.4
306.7
63.1
-4.8
0.3
59.5
19.6
57.8
9.96
5.8
647.4
309.2
338.2
—
302.4
329.4
8.8
-15.2
-0.3
-0.6
0.9
20.6
3.61
5.7
727.6
317.7
409.9
—
269.8
293.6
116.3
-17
-0.6
478
172
334.4
57.65
5.8
703.2
326.4
376.8
—
309.6
335.6
41.2
-14.7
-0.2
26.3
16.1
76.4
13.17
5.8
469.7
241.2
228.5
—
227.5
214.8
13.6
351
0.7
365.4
46.8
750.1
141.52
5.3
836.5
376.5
460.1
—
325.3
381.2
78.9
0.1
1.4
208
77.4
132.1
17.85
7.4
59.9
50.8
9.1
—
144.3
78.1
-69
-24.3
1.3
-95.3
-36.9
156.5
21.14
7.4
856.1
393
463.1
—
327.1
384.2
78.9
5.2
0.2
84.3
29.9
30.1
4.12
7.3
864
390.5
473.5
—
318.4
377.8
95.7
-21
3.5
78.2
31.7
44.7
5.96
7.5
820.6
376.5
444
—
334.2
396.9
47.1
-5
-4.1
38
15.8
4.7
0.65
7.2
895.9
389.6
506.3
—
336.3
417.7
88.6
4.4
—
-45.9
5.1
-45.4
-6.306
7.2