Genuine Statements
GP
Genuine 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
5 962.57
100
3 782.26
63.4
2 180.3
36.6
—
0
1 653.13
27.7
1 752.34
29.4
427.97
7.2
-21.921
-0.4
9.915
0.2
386.2
6.5
90.657
1.5
295.54
5
2.114
139.83
5 783.63
100
3 708.98
64.1
2 074.66
35.9
—
0
1 581.14
27.3
1 671.75
28.9
402.91
7
-17.69
-0.3
23.006
0.4
325.18
5.6
76.287
1.3
248.89
4.3
1.777
140.1
5 585.88
100
3 552.6
63.6
2 033.29
36.4
—
0
1 526.02
27.3
1 614.6
28.9
418.69
7.5
-15.323
-0.3
15.426
0.3
418.79
7.5
101.92
1.8
316.88
5.7
2.267
139.76
5 824.6
100
3 715.4
63.8
2 109.2
36.2
—
0
1 560.2
26.8
1 644
28.2
465.2
8
-15.8
-0.3
15.7
0.3
465.1
8
113.9
2
351.2
6
2.49
140.9
5 915
100
3 780.3
63.9
2 134.7
36.1
—
0
1 590
26.9
1 680.8
28.4
453.9
7.7
-16.5
-0.3
16.6
0.3
454.1
7.7
109.6
1.9
344.5
5.8
2.44
141.2
5 765.1
100
3 751.7
65.1
2 013.4
34.9
—
0
1 516.9
26.3
1 604.1
27.8
409.3
7.1
-16.9
-0.3
12
0.2
404.4
7
100.4
1.7
304
5.3
2.14
141.7
5 523.7
100
3 550
64.3
1 973.7
35.7
—
0
1 538.1
27.8
1 626.1
29.4
347.6
6.3
-15.6
-0.3
5.4
0.1
337.4
6.1
85.4
1.5
252
4.6
1.77
142
5 675.3
100
3 695.6
65.1
1 979.7
34.9
—
0
1 464.6
25.8
1 551.1
27.3
428.5
7.6
-18.2
-0.3
7.6
0.1
417.9
7.4
105.6
1.9
312.4
5.5
2.2
142.1
5 602.4
100
3 641.6
65
1 960.8
35
—
0
1 366.9
24.4
1 452.8
25.9
508
9.1
-20.2
-0.4
3.8
0.07
491.6
8.8
119
2.1
372.5
6.6
2.62
142.3
5 294.6
100
3 468.7
65.5
1 825.9
34.5
—
0
1 408.5
26.6
1 495.8
28.3
330.1
6.2
-19.9
-0.4
15.5
0.3
325.7
6.2
79.9
1.5
245.8
4.6
1.72
142.8
4 803.2
100
3 109.8
64.7
1 693.4
35.3
—
0
1 282.8
26.7
1 355.3
28.2
338.1
7
-12
-0.2
19.8
0.4
345.9
7.2
89.9
1.9
256
5.3
1.79
143
4 818.8
100
3 108.1
64.5
1 710.8
35.5
—
0
1 343.1
27.9
1 415.2
29.4
295.6
6.1
-15
-0.3
18.3
0.4
299
6.2
70.4
1.5
228.6
4.7
1.59
143.6
4 783.7
100
3 094.6
64.7
1 689.1
35.3
—
0
1 354.3
28.3
1 428.3
29.9
260.8
5.5
-16.1
-0.3
24.9
0.5
269.6
5.6
73.1
1.5
196.5
4.1
1.36
145
4 464.7
100
2 923.9
65.5
1 540.8
34.5
—
0
1 200.1
26.9
1 272.4
28.5
268.4
6
-18.3
-0.4
35.7
0.8
285.9
6.4
68.1
1.5
217.7
4.9
1.5
145.3
4 251.6
100
2 803.5
65.9
1 448.1
34.1
—
0
1 132.4
26.6
1 202.2
28.3
245.9
5.8
-18.8
-0.4
9.5
0.2
225.5
5.3
53.9
1.3
171.2
4
1.19
144.3
4 370.1
100
2 842
65
1 528.1
35
—
0
1 145.8
26.2
1 214.9
27.8
313.2
7.2
-25.8
-0.6
21.2
0.5
297.7
6.8
64.7
1.5
227.5
5.2
1.56
145
3 823.2
100
2 532.7
66.2
1 290.5
33.8
—
0
982.9
25.7
1 049.7
27.5
240.9
6.3
-25.5
-0.7
10.8
0.3
-304.4
-8
59.1
1.5
-564.4
-14.8
-3.91
144.3
4 092.5
100
2 704.3
66.1
1 388.2
33.9
—
0
1 149.2
28.1
1 216.5
29.7
171.7
4.2
-21
-0.5
12.8
0.3
160.6
3.9
38.2
0.9
136.5
3.3
0.93
145.6
4 279.9
100
2 800.9
65.4
1 478.9
34.6
—
0
1 166.6
27.3
1 237
28.9
242
5.7
-17.8
-0.4
19.8
0.5
101.2
2.4
22.2
0.5
8.9
0.2
0.06
146.1
4 525.3
100
3 020.1
66.7
1 505.2
33.3
—
0
1 176.9
26
1 242.5
27.5
262.7
5.8
-26.5
-0.6
47.7
1.1
283.9
6.3
71.6
1.6
227.5
5
1.55
146.2
4 457.9
100
2 975.2
66.7
1 482.7
33.3
—
0
1 132.8
25.4
1 195.5
26.8
287.2
6.4
-23.3
-0.5
18.3
0.4
282.2
6.3
72.7
1.6
224.4
5
1.52
146.7
4 259.1
100
2 866.3
67.3
1 392.8
32.7
—
0
1 115.1
26.2
1 173.8
27.6
219
5.1
-23.9
-0.6
-3.2
-0.08
192
4.5
46.3
1.1
160.3
3.8
1.09
146.7
2 700.3
100
1 622.2
60.1
1 078.1
39.9
—
0
844.6
31.3
894.3
33.1
183.9
6.8
-26.1
-1
15.6
0.6
173.3
6.4
42.3
1.6
186.7
6.9
1.27
147
4 722.9
100
3 238.7
68.6
1 484.2
31.4
—
0
1 124.2
23.8
1 185.3
25.1
298.9
6.3
-25.1
-0.5
17.9
0.4
291.7
6.2
71.5
1.5
220.2
4.7
1.49
147.5
4 822.1
100
3 300.5
68.4
1 521.6
31.6
—
0
1 151.9
23.9
1 210.3
25.1
311.3
6.5
-26.5
-0.5
15.5
0.3
300.3
6.2
73.3
1.5
227
4.7
1.54
147.3
4 586.3
100
3 150.5
68.7
1 435.8
31.3
—
0
1 136.5
24.8
1 194.8
26.1
241
5.3
-24.1
-0.5
12.5
0.3
229.3
5
52.7
1.1
176.6
3.9
1.2
147.3
4 207.1
2 923
1 284.1
—
1 001.7
1 051.7
232.4
-41.5
31.1
222
62.8
108.2
0.73
147.2
4 095.9
2 869
1 226.9
—
940.3
980.6
246.4
—
—
246.4
87.9
158.4
1.08
147.2
4 100.2
2 860.5
1 239.7
—
909.5
948.7
291
-7.4
13.6
297.1
107.2
190
1.29
147.7
3 905.6
2 749.9
1 155.7
—
880.5
918.6
237.1
-6.8
13.4
243.8
83.6
160.2
1.08
148.8
3 780.1
2 649
1 131.1
—
860.1
899.3
231.7
-21.1
25.7
236.3
83.8
152.5
1.02
149.1
3 941.7
2 743.1
1 198.6
—
869.6
907.3
291.4
—
—
291.4
106
185.3
1.24
149.7
3 899.6
2 734.2
1 165.5
—
829.5
865.4
300.1
—
—
300.1
108.7
191.4
1.28
150
3 718.3
2 613.8
1 104.5
—
823.2
857.8
246.6
—
—
246.6
88.6
158
1.05
150.3
3 681.8
2 586.3
1 095.5
—
797.2
833.1
262.3
-21.7
20.9
261.6
100.3
161.3
1.07
151.3
3 921.8
2 752.6
1 169.2
—
834.4
868.6
300.6
—
—
300.6
112.6
188
1.24
152.1
3 940.4
2 762.1
1 178.3
—
832.6
868.2
310.1
—
—
310.1
114.7
195.4
1.28
153
3 736.1
2 623.2
1 112.8
—
825.6
861.5
251.4
—
—
251.4
90.4
161
1.05
153.6
3 822.5
2 675.9
1 146.5
—
835.1
874.8
271.8
-25.1
18.6
265.3
99.7
165.6
1.07
154.1
3 985.9
2 802.5
1 183.4
—
850.2
885.1
298.3
—
—
298.3
107.8
190.5
1.24
154.1
3 908.4
2 729.2
1 179.2
—
832.2
869
310.2
—
—
310.2
112.5
197.7
1.28
154.5
3 624.9
2 540.3
1 084.6
—
803.8
840.6
244
—
—
244
86.5
157.5
1.02
154.8
3 517.8
2 425.7
1 092.1
—
806.6
842.5
249.6
-27
13
235.7
85.2
150.5
0.97
155.1
3 685.2
2 584.3
1 100.9
—
794
829.2
271.7
—
—
271.7
98
173.7
1.12
155.7
3 676
2 570.9
1 105.1
—
753.5
790.4
314.7
—
—
314.7
98.4
216.4
1.39
156.1
3 198.8
2 277.1
921.7
—
673.6
699.6
222.1
—
—
222.1
77.7
144.4
0.93
155.9