EQT Statements
EQ
EQT 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
952.51
100
645.25
67.7
307.26
32.3
1.378
0.1
67.207
7.1
586.76
61.6
-279.5
-29.3
-36.117
-3.8
—
0
-34.983
-3.7
-44.222
-4.6
9.517
1
0.021
444.92
1 412.27
100
647.5
45.8
764.77
54.2
0.916
0.06
73.053
5.2
572.69
40.6
192.08
13.6
-51.906
-3.7
—
0
127.36
9
24.302
1.7
103.49
7.3
0.233
444.97
2 043
100
648.96
31.8
1 394.04
68.2
0.728
0.04
67.172
3.3
584.56
28.6
809.48
39.6
-70.156
-3.4
—
0
652.43
31.9
150.98
7.4
502.06
24.6
1.122
447.32
1 186.1
100
621.88
52.4
564.22
47.6
0.447
0.04
56.942
4.8
540.48
45.6
23.737
2
-60.841
-5.1
—
0
-46.123
-3.9
-126.85
-10.7
81.255
6.9
0.195
416.19
1 018.75
100
578.2
56.8
440.55
43.2
1.203
0.1
60.163
5.9
470.44
46.2
-29.893
-2.9
-38.229
-3.8
—
0
-78.684
-7.7
-11.818
-1.2
-66.626
-6.5
-0.184
361.98
2 661.07
100
562.92
21.2
2 098.15
78.8
0.952
0.04
51.894
2
460.19
17.3
1 637.95
61.6
-41.607
-1.6
—
0
1 575.88
59.2
356.65
13.4
1 218.55
45.8
3.094
393.88
3 479.83
100
585.71
16.8
2 894.12
83.2
0.568
0.02
57.042
1.6
472.02
13.6
2 422.11
69.6
-46.016
-1.3
—
0
2 272.82
65.3
558.98
16.1
1 711.98
49.2
3.459
494.9
2 069.46
100
622.88
30.1
1 446.59
69.9
0.357
0.02
67.231
3.2
501.77
24.2
944.82
45.7
-57.104
-2.8
—
0
839.67
40.6
152.21
7.4
683.67
33
1.693
403.89
2 527.51
100
622.26
24.6
1 905.25
75.4
1.741
0.07
59.276
2.3
497.28
19.7
1 407.97
55.7
-55.095
-2.2
—
0
1 202.46
47.6
308.23
12.2
891.36
35.3
2.188
407.3
-579.11
100
587.12
-101.4
-1 166.23
201.4
0.772
-0.1
69.096
-11.9
508.31
-87.8
-1 674.54
289.2
-85.091
14.7
—
0
-1 980.28
342
-465.7
80.4
-1 516.05
261.8
-4.052
374.14
3 839.69
100
610.15
15.9
3 229.55
84.1
1.18
0.03
52.343
1.4
546.57
14.2
2 682.97
69.9
-58.761
-1.5
—
0
2 398.59
62.5
592.61
15.4
1 804.75
47
4.776
377.9
-1 464.84
100
552.72
-37.7
-2 017.56
137.7
20.495
-1.4
49.113
-3.4
512.48
-35
-2 530.04
172.7
-28.065
1.9
—
0
-2 637.59
180.1
-661.38
45.2
-1 976.81
135
-5.541
356.79
-260.12
100
511.56
-196.7
-771.68
296.7
1.779
-0.7
49.853
-19.2
431.92
-166.05
-1 203.6
462.7
-56.66
21.8
—
0
-1 279.63
491.9
-346.31
133.1
-933.26
358.8
-3.343
279.16
949.9
100
493
51.9
456.9
48.1
0.9
0.09
45
4.7
432.5
45.5
24.4
2.6
-59.9
-6.3
—
0
-55.5
-5.8
-14.5
-1.5
-40.5
-4.3
-0.15
278.9
1 252.6
100
474.6
37.9
778
62.1
0.5
0.04
40.2
3.2
416
33.2
362
28.9
-80.6
-6.4
—
0
60.8
4.9
-2.9
-0.2
63.7
5.1
0.23
275.9
172.1
100
467.4
271.6
-295.3
-171.6
3.2
1.9
56.3
32.7
408
237.1
-703.2
-408.6
-62.5
-36.3
—
0
-826.4
-480.2
-225.8
-131.2
-600.6
-349
-2.35
255.6
527.1
100
444
84.2
83.1
15.8
0.9
0.2
43.3
8.2
374.7
71.1
-291.7
-55.3
21.2
4
—
0
-366.1
-69.5
-103
-19.5
-263.1
-49.9
-1.03
255.5
1 107.1
100
480.2
43.4
626.9
56.6
0.9
0.08
34.9
3.2
400.9
36.2
225.9
20.4
-241.1
-21.8
—
0
-134.3
-12.1
32.8
3
-167.1
-15.09
-0.65
255.4
1 011.5
100
474.8
46.9
536.7
53.1
0.9
0.09
38.4
3.8
431.1
42.6
105.6
10.4
-81.4
-8.05
—
0
-1 543.5
-152.6
-366.5
-36.2
-1 176.9
-116.4
-4.61
255.4
951.6
100
475.8
50
475.8
50
3.5
0.4
79.4
8.3
481.6
50.6
-5.8
-0.6
-285.8
-30.03
—
0
-447.4
-47.02
-86.3
-9.07
-361
-37.9
-1.41
255.2
1 310.3
100
473.3
36.1
837
63.9
1.9
0.1
86.2
6.6
470.8
35.9
366.1
27.9
-131.6
-10.04
—
0
164.4
12.5
38.9
3
125.6
9.6
0.49
255.2
1 143.2
100
482.7
42.2
660.5
57.8
1
0.09
49
4.3
451.4
39.5
209.1
18.3
53.5
4.7
—
0
228.9
20
38.2
3.3
190.7
16.7
0.75
255.4
910.7
100
1 166.7
128.1
-256
-28.1
-35.3
-3.9
88.4
9.7
228.2
25.1
-484.2
-53.2
11.1
1.2
-108.4
-11.9
-1 328.7
-145.9
-198.3
-21.8
-636.7
-69.9
-2.49
255.3
1 050
100
463.5
44.1
586.5
55.9
3.6
0.3
51.8
4.9
453.8
43.2
132.7
12.6
-51.9
-4.9
—
0
-199.3
-19
-72
-6.9
-39.7
-3.8
-0.15
259.6
950.6
100
475.9
50.1
474.7
49.9
1.7
0.2
63
6.6
446.7
47
28
2.9
-57.3
-6.03
—
0
-171.9
-18.08
-94.9
-10
17.8
1.9
0.06
265
1 312
100
475.3
36.2
836.7
63.8
1.2
0.09
39.8
3
444.1
33.8
392.7
29.9
-58
-4.4
—
0
-2 008.4
-153.08
-429.8
-32.8
-1 586
-120.9
-5.98
264.9
848.7
811.9
36.8
8.5
18.1
229.1
-192.3
-30.9
-18.9
-399.3
-102.4
1 280.1
5.56
230.2
659.4
175.7
483.7
2.4
66.3
334.9
148.8
-44.4
0.5
94.2
-11.3
23.3
0.13
173.7
688.7
179.1
509.6
3.5
52.7
315.3
194.3
-39
1.2
152.4
29.7
41.1
0.24
173.6
897.5
179.5
718
3.1
72.1
327.4
390.6
-38.4
-0.9
351.4
100.7
164
0.95
173.5
157.7
717.1
-559.4
-4.7
22.3
99.1
-658.5
-22.7
-31.3
-720.2
-210.9
-192
-1.11
172.3
556.7
115.9
440.8
2.7
61.4
332.4
108.5
-36
10.7
83.2
13.1
-8
-0.05
172.9
127.5
117.3
10.2
3.6
77.3
334.7
-324.5
-36.3
7.6
-353.2
-172.3
-258.6
-1.55
166.8
545.1
104.1
441
3.1
57.9
313.8
127.2
-36.2
4.8
95.9
7.4
5.6
0.04
157.2
620.8
116
504.8
29.8
56.5
337
167.8
-35.9
3.7
13
76.3
-134.6
-0.88
152.6
584
104.5
479.5
8.2
60.6
309.4
170.1
-36.5
2.7
136.2
35.9
40.8
0.27
152.9
439.6
100.8
338.8
11.4
65.4
305.8
33
-36.8
2.7
-1.1
-64.9
5.5
0.04
152.9
714.8
97.1
617.7
12.6
63.1
298.7
319.1
-37.2
0.9
278.5
57.3
173.4
1.14
152.8
703.2
92
611.2
9.2
68.8
300
311.2
-37
0.7
4.1
-25.8
-14.7
-0.09
151.6
578.7
83
495.7
3.6
57.1
264.2
231.5
-35.7
1
196.8
64.5
98.6
0.65
152.3
526.2
83.6
442.6
7.5
63.3
255.5
187.1
-31.9
2.6
195.5
59.1
110.9
0.71
152.6
661.6
77.1
584.5
1.4
49
227.7
356.8
-32
2.6
327.4
116.3
192.2
1.26
152.8
276.7
-12.1
288.8
3.4
38.5
194.2
94.5
-32
2.4
84.5
44.6
115.2
0.75
153.1
479.6
63.7
415.9
5.3
48.2
248.8
167.1
-35.6
2.3
133.8
33.5
88.3
0.57
151.7
473.1
63.6
409.5
6.1
54.8
247.5
162
-37.4
2
126.6
38.1
86.9
0.57
151.4
415.9
61.6
354.3
3.7
39.8
209.8
144.5
-37.8
2.3
109
34.8
100.3
0.66
151.3