Range Statements
RR
Range 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
513.24
100
56.848
11.1
456.39
88.9
6.651
1.3
327.85
63.9
422.1
82.2
34.288
6.7
-12.905
-2.5
—
0
10.01
2
-18.694
-3.6
28.524
5.6
0.117
242.98
598.77
100
53.764
9
545.01
91
4.526
0.8
346.59
57.9
438.25
73.2
106.75
17.8
16.122
2.7
—
0
110.34
18.4
18.204
3
91.546
15.3
0.377
242.87
650.3
100
67.453
10.4
582.85
89.6
7.508
1.2
328.17
50.5
426.64
65.6
156.2
24
260.97
40.1
—
0
386.95
59.5
76.912
11.8
305.93
47
1.314
232.92
571.33
100
68.768
12
502.56
88
6.97
1.2
329.05
57.6
423.64
74.2
78.92
13.8
7.795
1.4
—
0
65.128
11.4
15.698
2.7
48.798
8.5
0.2
243.94
1 331.64
100
162.75
12.2
1 168.89
87.8
12.052
0.9
671.78
50.4
855.41
64.2
313.48
23.5
428.38
32.2
—
0
648.27
48.7
136.59
10.3
501.44
37.7
2.064
243.04
818.39
100
94.052
11.5
724.34
88.5
4.604
0.6
345.92
42.3
437.09
53.4
287.26
35.1
335.76
41
—
0
603.33
73.7
121.88
14.9
470.49
57.5
1.952
241.09
1 182.2
100
132.07
11.2
1 050.13
88.8
7.069
0.6
336.56
28.5
434.48
36.8
615.65
52.1
410.95
34.8
—
0
997.82
84.4
183.59
15.5
794.84
67.2
3.308
240.44
1 568.25
100
157
10
1 411.25
90
7.498
0.5
370.01
23.6
467.98
29.8
943.27
60.1
-496.44
-31.7
—
0
432.71
27.6
59.623
3.8
364.42
23.2
1.488
245.02
2 584.86
100
257.63
10
2 327.23
90
12.205
0.5
766.34
29.6
950.64
36.8
1 376.59
53.3
-1 268.15
-49.06
—
0
-16.703
-0.6
-12.75
-0.5
-4.469
-0.2
-0.019
241.31
1 119.79
100
120
10.7
999.79
89.3
4.699
0.4
414.16
37
504.46
45
495.33
44.2
-986.23
-88.07
—
0
-572.89
-51.2
-116.08
-10.4
-444.75
-39.7
-1.823
243.95
1 257.26
100
146.88
11.7
1 110.38
88.3
7.108
0.6
342.04
27.2
441.58
35.1
668.8
53.2
253.2
20.1
—
0
909.88
72.4
18.513
1.5
880.57
70
3.272
269.18
954.86
100
133.22
14
821.64
86
5.881
0.6
379.85
39.8
478.85
50.1
342.79
35.9
-709.03
-74.3
—
0
-379.95
-39.8
-29.683
-3.1
-350.27
-36.7
-1.44
243.31
684.4
100
97.176
14.2
587.23
85.8
5.028
0.7
358.55
52.4
454.2
66.4
133.02
19.4
-306.97
-44.9
—
0
-157.73
-23.05
-1.262
-0.2
-156.47
-22.9
-0.645
242.59
683.9
100
94.6
13.8
589.3
86.2
5.5
0.8
332.1
48.6
426.1
62.3
163.3
23.9
-114.8
-16.8
—
0
29.8
4.4
2.7
0.4
26.5
3.9
0.11
247.5
513.4
100
89.7
17.5
423.6
82.5
9.5
1.9
299.7
58.4
399.8
77.9
23.9
4.7
37
7.2
—
0
42.6
8.3
72.8
14.2
-30.1
-5.9
-0.13
240.2
424
100
73.6
17.4
350.4
82.6
8.1
1.9
312.5
73.7
416.7
98.3
-66.3
-15.6
-172.7
-40.7
—
0
-785.3
-185.2
-105.3
-24.8
-680
-160.4
-2.83
239.9
382.8
100
68.1
17.8
314.7
82.2
8
2.1
329.8
86.2
442.4
115.6
-127.7
-33.4
-54.9
-14.3
—
0
-189.8
-49.6
-43.3
-11.3
-146.6
-38.3
-0.61
239.5
460.7
100
73.7
16
387.1
84
7.1
1.5
318.5
69.1
428.5
93
-41.5
-9.008
185.7
40.3
—
0
195.2
42.4
29
6.3
164.1
35.6
0.66
247.7
587.1
100
89.3
15.2
497.8
84.8
9.4
1.6
343.3
58.5
483.5
82.4
14.3
2.4
-25.5
-4.3
—
0
-2 304.2
-392.5
-498.9
-85
-1 804.5
-307.4
-7.27
248.2
547.8
100
123
22.5
424.8
77.5
11
2
328.1
59.9
476.9
87.1
-52.1
-9.5
27.7
5.1
—
0
-74.8
-13.7
-47.2
-8.6
-27.6
-5.04
-0.11
248.1
656.2
100
145
22.1
511.2
77.9
8.1
1.2
340.7
51.9
490.3
74.7
20.9
3.2
143.5
21.9
—
0
155.3
23.7
40.1
6.1
114
17.4
0.46
250.9
809.9
100
176.8
21.8
633
78.2
8.2
1
352.9
43.6
499.8
61.7
133.3
16.5
-113.3
-14
—
0
7.1
0.9
5.7
0.7
1.6
0.2
0.01
248.7
971.9
100
273.7
28.2
698.3
71.8
10.6
1.1
330.7
34
489.3
50.3
209
21.5
51.5
5.3
—
0
-1 833.2
-188.6
-68.8
-7.08
-1 764.4
-181.5
-7.15
246.6
845.8
100
156.4
18.5
689.4
81.5
8.3
1
348.5
41.2
521.1
61.6
168.3
19.9
-89.4
-10.6
—
0
72.7
8.6
24.1
2.8
48
5.7
0.19
247.2
759.5
100
148
19.5
611.5
80.5
7.5
1
324.1
42.7
492.6
64.9
118.8
15.6
-157.2
-20.7
—
0
-108.4
-14.3
-28.5
-3.8
-79.4
-10.5
-0.32
249.3
756.6
100
103.6
13.7
653
86.3
7.7
1
305.6
40.4
475.7
62.9
177.3
23.4
-66.4
-8.8
—
0
91.9
12.1
42.7
5.6
49.2
6.5
0.2
245.8
654
100.8
553.2
7.9
266.8
437.6
115.6
-26.4
—
-127.9
-15.1
218.7
0.88
246
570.7
108.7
462
22.8
235.5
417.9
44
-137.6
—
-199.7
-72
-127.8
-0.52
245.2
561.9
97.2
464.7
14.5
229.4
396.5
68.2
63.3
—
127.2
57.7
70.2
0.29
247.9
611.1
90.7
520.4
8.5
212
370.3
150.1
118.5
—
282.5
112.4
168.2
0.69
245.3
503.6
83.5
420
13.7
210.4
373.7
46.3
-296.8
—
-256.3
-93.5
-162.8
-0.67
244.8
348.7
73.7
274.9
6.9
168.2
306.6
-31.7
18.6
—
-55.7
-13.7
-42
-0.23
180.7
264.6
67.6
197
6.8
208.7
337.9
-140.9
-200.6
—
-354.4
-129.5
-225
-1.35
167.1
244.5
66.5
178
4.9
182
307.5
-129.5
49.2
—
-135.7
-42
-93.8
-0.56
166.8
284.4
71.7
212.7
4.3
135
267.2
-54.5
85.5
—
-486.1
-164.3
-321.9
-1.93
166.6
277.9
74.7
203.2
4.2
102.1
260.4
-57.1
159.1
—
-435.7
-134.8
-301.1
-1.81
166.5
279.4
71.1
208.3
5
143.9
300.8
-92.5
-78.3
—
-180.6
-62
-118.7
-0.71
166.4
340
68.6
271.3
7.9
132.1
287.4
-16
83.6
—
50.1
22.4
27.6
0.17
166.3
456
82.3
373.8
23.6
105.1
275.2
98.5
373.5
—
450.1
166
279.3
1.68
166.6
474.4
76.6
397.8
11.4
93.5
247.5
150.3
102.9
—
239.9
93.5
143.9
0.86
166.5
507.6
80.6
427
13.6
144.2
291.2
135.8
-69.6
—
289.4
118
168.5
0.99
169.4
604.5
85.6
518.9
14.8
121.3
264.9
254.1
-192.3
—
51.5
19
31.9
0.2
162.6
484.3
87.3
396.9
14.1
149.1
290.1
106.9
-104.3
—
-0.2
-28.3
27.7
0.17
161.7
476.4
93.5
382.9
20.5
103.7
254.5
128.4
-84.7
—
31
11.9
18.8
0.12
161.4
452.3
60.4
391.9
13.1
161.2
294.2
97.7
92.7
—
241.5
97.5
141.6
0.88
161.4
419.3
63.9
355.4
16.8
188.8
320.7
34.7
-142.1
—
-122.8
-47.2
-74.4
-0.46
160.1
401.8
45.1
356.7
18
87.5
218.7
138
-50.3
—
82.9
30
52.9
0.33
160.3