Vista Statements
VS
Vista 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
644.18
100
433.02
67.2
211.16
32.8
12.439
1.9
137.35
21.3
149.79
23.3
61.369
9.5
-9.421
-1.5
-0.077
-0.01
71.53
11.1
14.41
2.2
57.12
8.9
0.974
58.641
693.67
100
473.16
68.2
220.51
31.8
13.094
1.9
139.03
20.9
152.12
22.8
68.386
9
-22.704
-2.1
1.629
-0.05
47.311
6.8
7.143
1
40.168
5.8
0.69
58.186
682.25
100
479.4
70.3
202.85
29.7
12.267
1.8
151.82
22.3
164.09
24.1
38.763
5.7
-15.227
-2.2
0.086
0.01
-195.19
-28.6
-46.995
-6.9
-148.19
-21.7
-2.552
58.078
676.8
100
467.9
69.1
208.9
30.9
12.2
1.8
120.9
17.9
133.1
19.7
75.8
11.2
-16.6
-2.5
-1.2
-0.2
58
8.6
13.5
2
44.4
6.6
0.76
58.3
693.3
100
466.6
67.3
226.8
32.7
12.1
1.7
122.5
17.7
134.5
19.4
92.2
13.3
-16.2
-2.3
-0.5
-0.07
75.4
10.9
17.3
2.5
58.1
8.4
0.99
58.5
740.7
100
505
68.2
235.7
31.8
12.8
1.7
152.1
20.5
164.9
22.3
70.9
9.6
-8.3
-1.1
—
0
-311.8
-42.1
-17.5
-2.4
-294.3
-39.7
-5.18
56.8
754.8
100
516
68.4
238.8
31.6
12.4
1.6
134.7
17.8
147.1
19.5
91.7
12.1
-13.3
-1.8
0.639
0.08
78.4
10.4
13.2
1.7
65.1
8.6
1.13
57.8
781.7
100
518.8
66.4
262.9
33.6
11.2
1.4
131.9
16.9
143
18.3
119.9
15.3
-1.9
-0.2
—
0
118
15.1
24.5
3.1
93.5
12
1.62
57.8
802.6
100
509.1
63.4
293.5
36.6
7.9
1
113.3
14.1
121.2
15.1
172.3
21.5
-6.2
-0.8
—
0
166.1
20.7
40.1
5
126
15.7
2.16
58.4
808.6
100
521.2
64.5
287.4
35.5
9
1.1
125.6
15.5
134.5
16.6
152.9
18.9
-7
-0.9
—
0
145.9
18
33.1
4.1
112.8
14
1.93
58.3
794.7
100
513.2
64.6
281.5
35.4
7.5
0.9
115
14.5
122.5
15.4
158.9
20
-6.7
-0.8
—
0
152.3
19.2
34.1
4.3
118.1
14.9
2
59.1
778.5
100
479.5
61.6
298.9
38.4
6.4
0.8
101.7
13.1
108.2
13.9
190.7
24.5
-5.9
-0.8
—
0
184.8
23.7
45.3
5.8
139.5
17.9
2.36
59.2
662.9
100
421.5
63.6
241.4
36.4
5.9
0.9
91.9
13.9
97.8
14.8
143.7
21.7
-5.7
-0.9
—
0
138
20.8
35.3
5.3
102.7
15.5
1.71
59.9
596.5
100
414.1
69.4
182.5
30.6
6.7
1.1
95.1
15.9
101.7
17
80.7
13.5
-7.8
-1.3
—
0
66.4
11.1
-0.6
-0.1
67
11.2
1.1
60.8
574.7
100
411.4
71.6
163.2
28.4
5.5
1
88.8
15.5
94.3
16.4
68.9
12
-5.6
-1
—
0
81.8
14.2
3
0.5
78.9
13.7
1.31
60.1
575.2
100
413.3
71.9
161.9
28.1
5.4
0.9
81.3
14.1
86.6
15.1
75.3
13.1
-5.7
-1
—
0
69.5
12.1
-10.1
-1.8
79.6
13.8
1.34
59.3
479.1
100
353.8
73.8
125.4
26.2
5
1
72.3
15.1
77.3
16.1
48
10
-6.4
-1.3
—
0
41.6
8.7
1.1
0.2
40.5
8.5
0.69
59
426.3
100
341.7
80.2
84.6
19.8
5.2
1.2
71.3
16.7
76.5
17.9
8.1
1.9
-7
-1.6
—
0
-154.4
-36.2
-13.2
-3.1
-141.2
-33.1
-2.44
57.9
424.8
100
336
79.1
88.8
20.9
5.7
1.3
64.4
15.2
70.1
16.5
18.7
4.4
-8.4
-2
—
0
10.3
2.4
-4.4
-1.04
14.6
3.4
0.25
58
445
100
354.8
79.7
90.3
20.3
5.6
1.3
83
18.7
88.5
19.9
1.7
0.4
-12.3
-2.8
—
0
-11
-2.5
0.9
0.2
-11.9
-2.7
-0.21
57.8
459.8
100
364.7
79.3
95.1
20.7
6.5
1.4
83.9
18.2
90.4
19.7
4.6
1
-11.1
-2.4
—
0
-15.9
-3.5
0.7
0.2
-16.6
-3.6
-0.29
57.7
515.3
100
416
80.7
99.4
19.3
7.1
1.4
92.3
17.9
99.3
19.3
—
0
-10.9
-2.1
—
0
-47.2
-9.2
1.4
0.3
-48.6
-9.4
-0.84
57.6
467.8
100
373.5
79.8
94.2
20.1
6.5
1.4
86.4
18.5
93
19.9
1.3
0.3
-16
-3.4
—
0
-533
-113.9
-18.4
-3.9
-514.6
-110.004
-8.94
57.6
546.6
100
437.8
80.1
108.8
19.9
7.2
1.3
97.3
17.8
104.6
19.1
4.2
0.8
-16.9
-3.09
—
0
-40.9
-7.5
-8.1
-1.5
-32.8
-6.0007
-0.57
57.5
528.8
100
415.5
78.6
113.3
21.4
7
1.3
101.1
19.1
108
20.4
5.3
1
-13.5
-2.6
—
0
-53.1
-10.04
-0.7
-0.1
-52.3
-9.9
-0.91
57.5
571.2
100
461.9
80.9
109.3
19.1
7.6
1.3
117.4
20.6
125
21.9
-15.6
-2.7
-11.8
-2.07
—
0
-27.5
-4.8
-12.6
-2.2
-15.9
-2.8
-0.26
57.3
581.2
455.1
126.1
6.9
100.2
107.1
19
-12.5
—
6.5
0.8
53.7
0.93
57.3
587.3
448.3
139
7.4
106.4
113.9
25.1
-12.6
—
-139.7
-25
-114.7
-2.01
57.1
568.7
422.2
146.6
7.8
99.4
107.2
39.3
-12.4
—
26.9
10.3
16.7
0.29
57
578.8
435
143.8
8.6
121.2
129.8
14
-11
—
3
2.1
0.9
0.01
57.2
653.6
485
168.6
8.2
95.9
104
64.5
-10.6
—
-395.2
-17.5
-377.7
-6.48
58.3
684.3
498.9
185.4
8.2
102.7
110.8
74.6
-10.1
—
94.4
21.2
73.2
1.22
60.1
630.3
458.9
171.4
7.8
104.4
112.3
59.1
-12
—
47.1
18
29.1
0.48
60.7
612.3
448.7
163.6
3.7
92.2
95.8
67.8
-7.4
—
60.4
23
37.3
0.6
62.7
592.6
425.1
167.5
3.7
88.6
92.2
75.2
-7.8
—
67.5
24.3
43.2
0.7
62.1
551.4
402.4
149
2.8
85.5
88.2
60.7
-6.6
—
54.2
21.5
32.7
0.52
63.2
514.5
375.2
139.3
2.4
78
80.3
59
-2.6
—
56.4
22.5
33.9
0.53
63.6
485.4
362.6
122.8
2.5
81.6
84.1
38.7
-4.8
—
33.9
18
15.9
0.25
63.8
506.9
372.8
134
2.3
68.1
70.5
63.6
-8.4
—
3
14.2
-11.2
-0.17
63.9
525.1
396.6
128.6
1.1
68.2
69.2
59.4
-7.9
—
51.5
17.7
33.8
0.53
63.9
566
422.5
143.5
3.7
65.1
68.8
74.7
-9
—
65.6
24.6
41
0.64
63.9
565.2
408.2
157
7.7
63.6
71.3
85.7
-7.8
—
77.9
29.9
47.9
0.75
63.9
524.2
390.6
133.7
1.8
69.3
71.1
62.6
-6.4
—
56.2
22.8
33.4
0.52
63.9
422.8
324.4
98.5
1.9
46.1
48
50.5
-1.1
—
49.4
18.5
30.8
0.48
63.9
361.7
283.5
78.2
2.5
40.6
43.1
35.1
-0.1
—
34.9
13.8
21.1
0.33
63.9