Target Statements
TG
Target 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
25 452
100
17 799
69.9
7 653
30.1
—
0
5 356
21
5 982
23.5
1 671
6.6
-110
-0.4
20
0.08
1 545
6.1
353
1.4
1 192
4.7
2.572
463.5
24 531
100
17 449
71.1
7 082
28.9
—
0
5 168
21.1
5 786
23.6
1 296
5.3
-106
-0.4
29
0.1
1 219
5
277
1.1
942
3.8
2.03
463.9
31 919
100
23 403
73.3
8 516
26.7
—
0
6 025
18.9
6 647
20.8
1 869
5.9
-107
-0.3
28
0.09
1 786
5.6
404
1.3
1 382
4.3
2.98
463.1
25 398
100
18 149
71.5
7 249
28.5
—
0
5 252
20.7
5 868
23.1
1 381
5.4
-107
-0.4
25
0.1
1 235
4.9
264
1
971
3.8
2.1
462.6
24 773
100
17 798
71.8
6 975
28.2
—
0
5 151
20.8
5 745
23.2
1 230
5
-141
-0.6
16
0.06
1 072
4.3
237
1
835
3.4
1.81
462.5
25 322
100
18 386
72.6
6 936
27.4
—
0
5 025
19.8
5 608
22.1
1 328
5.2
-147
-0.6
23
0.09
1 204
4.8
254
1
950
3.8
2.05
462.9
31 395
100
23 946
76.3
7 449
23.7
—
0
5 664
18
6 279
20
1 170
3.7
-129
-0.4
13
0.04
1 043
3.3
167
0.5
876
2.8
1.89
462.9
26 518
100
19 680
74.2
6 838
25.8
—
0
5 214
19.7
5 811
21.9
1 027
3.9
-125
-0.5
12
0.05
909
3.4
197
0.7
712
2.7
1.54
462.5
26 037
100
20 142
77.4
5 895
22.6
—
0
4 975
19.1
5 547
21.3
348
1.3
-112
-0.4
8
0.03
217
0.8
34
0.1
183
0.7
0.39
463.6
25 170
100
18 461
73.3
6 709
26.7
—
0
4 739
18.8
5 340
21.2
1 369
5.4
-112
-0.4
15
0.06
1 249
5
240
1
1 009
4
2.16
467.8
30 996
100
22 761
73.4
8 235
26.6
—
0
5 532
17.8
6 137
19.8
2 098
6.8
-104
-0.3
26
0.08
2 017
6.5
473
1.5
1 544
5
3.21
480.4
25 652
100
18 206
71
7 446
29
—
0
4 856
18.9
5 433
21.2
2 013
7.8
-105
-0.4
6
0.02
1 911
7.4
423
1.6
1 488
5.8
3.04
489.4
25 160
100
17 280
68.7
7 880
31.3
—
0
4 810
19.1
5 374
21.4
2 506
10
-104
-0.4
7
0.03
2 370
9.4
553
2.2
1 817
7.2
3.65
497.5
24 197
100
16 716
69.1
7 481
30.9
—
0
4 468
18.5
5 066
20.9
2 415
10
-108
-0.4
8
0.03
2 609
10.8
512
2.1
2 097
8.7
4.17
503.4
28 339
100
20 475
72.3
7 864
27.7
—
0
5 448
19.2
6 018
21.2
1 846
6.5
-106
-0.4
—
0
1 730
6.1
350
1.2
1 380
4.9
2.73
506
22 632
100
15 509
68.5
7 123
31.5
—
0
4 645
20.5
5 186
22.9
1 937
8.6
-120
-0.5
-5
-0.02
1 298
5.7
284
1.3
1 014
4.5
2.01
505.4
22 975
100
15 673
68.2
7 302
31.8
—
0
4 435
19.3
4 977
21.7
2 325
10.1
-122
-0.5
11
0.05
2 189
9.5
499
2.2
1 690
7.4
3.35
504.4
19 615
100
14 294
72.9
5 321
27.1
—
0
4 025
20.5
4 602
23.5
719
3.7
-117
-0.6
-22
-0.1
329
1.7
45
0.2
284
1.4
0.56
505.8
23 399
100
17 056
72.9
6 343
27.1
—
0
4 503
19.2
5 143
22
1 200
5.1
-118
-0.5
-29
-0.1
1 051
4.5
218
0.9
834
3.6
1.63
512
18 665
100
12 935
69.3
5 730
30.7
—
0
4 146
22.2
4 721
25.3
1 009
5.4
-113
-0.6
12
0.06
901
4.8
195
1
714
3.8
1.37
514.8
18 422
100
12 625
68.5
5 797
31.5
—
0
3 902
21.2
4 463
24.2
1 334
7.2
-120
-0.7
13
0.07
1 217
6.6
279
1.5
938
5.1
1.82
516.1
17 627
100
12 248
69.5
5 379
30.5
—
0
3 660
20.8
4 241
24.1
1 138
6.5
-126
-0.7
12
0.07
1 021
5.8
229
1.3
795
4.5
1.52
519.5
22 977
100
16 899
73.5
6 078
26.5
—
0
4 284
18.6
4 869
21.2
1 209
5.3
-109
-0.5
6
0.03
1 014
4.4
213
0.9
798
3.5
1.53
524.2
17 821
100
12 535
70.3
5 286
29.7
—
0
3 937
22.1
4 467
25.1
819
4.6
-115
-0.6
9
0.05
713
4
136
0.8
622
3.5
1.17
531.2
17 776
100
12 239
68.9
5 537
31.1
—
0
3 865
21.7
4 404
24.8
1 133
6.4
-115
-0.6
4
0.02
1 022
5.7
223
1.3
799
4.5
1.49
536.3
16 781
100
11 625
69.3
5 156
30.7
—
0
3 545
21.1
4 115
24.5
1 041
6.2
-121
-0.7
7
0.04
927
5.5
210
1.3
718
4.3
1.33
541
22 983
100
16 795
73.1
6 188
26.9
—
0
4 363
19
4 968
21.6
1 220
5.3
-132
-0.6
15
0.07
1 012
4.4
267
1.2
1 087
4.7
1.99
545.8
16 874
100
11 712
69.4
5 162
30.6
—
0
3 733
22.1
4 315
25.6
847
5
-128
-0.8
15
0.09
611
3.6
135
0.8
478
2.8
0.87
547.9
16 634
100
11 419
68.6
5 215
31.4
—
0
3 601
21.6
4 122
24.8
1 093
6.6
-131
-0.8
15
0.09
977
5.9
307
1.8
671
4
1.21
551.9
16 223
100
11 199
69
5 024
31
—
0
3 353
20.7
3 869
23.8
1 155
7.1
-140
-0.9
15
0.09
1 030
6.3
355
2.2
678
4.2
1.22
555.2
21 466
100
15 188
70.8
6 278
29.2
—
0
4 470
20.8
5 029
23.4
1 249
5.8
-127
-0.6
88
0.4
1 204
5.6
385
1.8
814
3.8
1.45
564.5
16 441
100
11 536
70.2
4 905
29.8
—
0
3 330
20.3
3 835
23.3
1 070
6.5
280
1.7
—
0
919
5.6
311
1.9
608
3.7
1.06
574.8
16 169
100
11 172
69.1
4 997
30.9
—
0
3 222
19.9
3 722
23
1 275
7.9
-307
-1.9
—
0
941
5.8
316
2
680
4.2
1.15
586.8
16 196
100
11 185
69.1
5 011
30.9
—
0
3 153
19.5
3 699
22.8
1 312
8.1
-415
-2.6
—
0
897
5.5
283
1.7
632
3.9
1.04
603.8
21 626
100
15 594
72.1
6 032
27.9
—
0
3 921
18.1
4 483
20.7
1 549
7.2
-152
-0.7
—
0
2 017
9.3
596
2.8
1 426
6.6
2.31
615.5
17 613
100
12 440
70.6
5 173
29.4
—
0
3 736
21.2
4 297
24.4
876
5
-151
-0.9
—
0
725
4.1
249
1.4
549
3.1
0.87
628.8
17 427
100
12 051
69.2
5 376
30.8
—
0
3 495
20.1
4 046
23.2
1 330
7.6
-148
-0.8
—
0
1 182
6.8
409
2.3
753
4.3
1.17
641
17 119
100
11 911
69.6
5 208
30.4
—
0
3 514
20.5
4 054
23.7
1 154
6.7
-155
-0.9
—
0
999
5.8
348
2
635
3.7
0.98
646.4
21 751
100
15 563
71.6
6 188
28.4
—
0
4 058
18.7
4 603
21.2
1 585
7.3
-151
-0.7
—
0
1 434
6.6
474
2.2
-2 640
-12.1
-4.13
637.9
17 254
100
12 171
70.5
5 083
29.5
—
0
3 644
21.1
4 179
24.2
904
5.2
-146
-0.8
—
0
758
4.4
232
1.3
352
2
0.55
639.6
16 957
100
11 798
69.6
5 159
30.4
—
0
3 599
21.2
4 136
24.4
1 023
6
-433
-2.6
—
0
590
3.5
199
1.2
234
1.4
0.36
638
16 657
100
11 748
70.5
4 909
29.5
—
0
3 376
20.3
3 887
23.3
1 022
6.1
-152
-0.9
—
0
870
5.2
299
1.8
418
2.5
0.65
638
20 893
100
15 124
72.4
5 769
27.6
—
0
3 946
18.9
4 454
21.3
1 315
6.3
-142
-0.7
—
0
1 173
5.6
393
1.9
520
2.5
0.81
638
16 563
100
11 607
70.1
4 956
29.9
—
0
3 231
19.5
3 196
19.3
1 760
10.6
-552
-3.3
—
0
1 208
7.3
403
2.4
342
2.1
0.54
628