Intercontinental Statements
IC
Intercontinental 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
2 897
100
580
20
2 317
80
—
0
855
29.5
1 236
42.7
1 081
37.3
-200
-6.9
-5
-0.2
861
29.7
222
7.7
632
21.8
1.099
575
2 801
100
511
18.2
2 290
81.8
—
0
810
28.9
1 191
42.5
1 099
39.2
-218
-7.8
119
4.2
964
34.4
181
6.5
767
27.4
1.334
575
2 666
100
465
17.4
2 201
82.6
—
0
829
31.1
1 208
45.3
993
37.2
-254
-9.5
-155
-5.8
516
19.4
126
4.7
373
14
0.65
574
2 429
100
426
17.5
2 003
82.5
—
0
694
28.6
1 003
41.3
1 000
41.2
-141
-5.8
-22
-0.9
682
28.1
123
5.1
541
22.3
0.96
565
2 336
100
448
19.2
1 888
80.8
—
0
641
27.4
908
38.9
980
42
-107
-4.6
-1
-0.04
847
36.3
32
1.4
799
34.2
1.42
561
2 472
100
576
23.3
1 896
76.7
—
0
646
26.1
906
36.7
990
40
-121
-4.9
1
0.04
849
34.3
175
7.1
655
26.5
1.17
561
2 377
100
609
25.6
1 768
74.4
—
0
629
26.5
892
37.5
876
36.9
-310
-13.04
10
0.4
564
23.7
124
5.2
425
17.9
0.76
561
2 387
100
576
24.1
1 811
75.9
—
0
621
26
879
36.8
932
39
-1 243
-52.07
3
0.1
-327
-13.7
-152
-6.4
-191
-8.002
-0.34
558
2 413
100
599
24.8
1 814
75.2
—
0
636
26.4
892
37
922
38.2
-172
-7.1
42
1.7
739
30.6
173
7.2
555
23
0.99
560
2 459
100
560
22.8
1 899
77.2
—
0
644
26.2
898
36.5
1 001
40.7
-149
-6.06
-2
-0.08
832
33.8
165
6.7
657
26.7
1.16
564
2 328
100
488
21
1 840
79
—
0
650
27.9
900
38.7
940
40.4
-187
-8.03
-3
-0.1
2 109
90.6
580
24.9
1 527
65.6
2.7
565
2 277
100
475
20.9
1 802
79.1
—
0
657
28.9
910
40
892
39.2
-38
-1.7
—
0
824
36.2
187
8.2
633
27.8
1.12
566
2 134
100
427
20
1 707
80
—
0
647
30.3
898
42.1
809
37.9
1 127
52.8
-1
-0.05
1 932
90.5
679
31.8
1 252
58.7
2.22
565
2 429
100
632
26
1 797
74
—
0
632
26
887
36.5
910
37.5
-58
-2.4
-1
-0.04
833
34.3
183
7.5
646
26.6
1.14
565
2 233
100
562
25.2
1 671
74.8
—
0
619
27.7
876
39.2
795
35.6
-121
-5.4
15
0.7
674
30.2
146
6.5
526
23.6
0.93
564
1 930
100
519
26.9
1 411
73.1
—
0
528
27.4
708
36.7
703
36.4
-36
-1.9
-8
-0.4
583
30.2
189
9.8
390
20.2
0.71
551
1 966
100
571
29
1 395
71
—
0
492
25
649
33
746
37.9
-61
-3.1
-10
-0.5
673
34.2
145
7.4
523
26.6
0.95
549
2 115
100
556
26.3
1 559
73.7
—
0
508
24
665
31.4
894
42.3
-45
-2.1
-1
-0.05
836
39.5
178
8.4
650
30.7
1.17
555
1 667
100
369
22.1
1 298
77.9
—
0
486
29.2
675
40.5
623
37.4
-63
-3.8
28
1.7
587
35.2
134
8
448
26.9
0.8
562
1 663
100
327
19.7
1 336
80.3
—
0
472
28.4
630
37.9
706
42.5
-64
-3.8
-2
-0.1
640
38.5
103
6.2
529
31.8
0.94
563
1 634
100
336
20.6
1 298
79.4
—
0
460
28.2
617
37.8
681
41.7
-61
-3.7
9
0.6
628
38.4
150
9.2
472
28.9
0.83
566
1 583
100
313
19.8
1 270
80.2
—
0
447
28.2
605
38.2
665
42
-62
-3.9
23
1.5
626
39.5
134
8.5
484
30.6
0.85
570
1 677
100
369
22
1 308
78
—
0
474
28.3
631
37.6
677
40.4
-49
-2.9
111
6.6
738
44
130
7.8
611
36.4
1.05
573
1 463
100
263
18
1 200
82
—
0
444
30.3
592
40.5
608
41.6
-66
-4.5
18
1.2
554
37.9
89
6.1
458
31.3
0.8
576
1 556
100
310
19.9
1 246
80.1
—
0
433
27.8
576
37
670
43.1
-55
-3.5
11
0.7
611
39.3
149
9.6
455
29.2
0.78
581
1 580
100
355
22.5
1 225
77.5
—
0
425
26.9
563
35.6
662
41.9
-52
-3.3
19
1.2
617
39.1
143
9.1
464
29.4
0.79
586
1 441
295
1 146
—
414
545
601
-42
121
671
196
1 233
2.08
591
1 437
289
1 148
—
420
548
600
-47
16
565
187
372
0.63
597.5
1 496
316
1 180
—
420
562
618
-45
3
567
140
419
0.7
595
1 469
305
1 164
—
434
568
596
-45
186
723
213
502
0.84
599
1 497
346
1 151
—
429
569
582
-41
22
544
177
360
0.6
596
1 416
338
1 078
—
409
590
488
-44
13
443
93
344
0.57
600
1 504
375
1 129
—
412
558
571
-44
9
516
153
357
0.6
600
1 554
400
1 154
—
400
543
611
-46
2
540
163
369
0.62
600
1 302
427
875
—
305
403
472
-30
3
391
18
370
0.66
560
1 151
335
816
—
274
368
448
-21
4
423
113
306
0.55
555
1 073
276
797
—
267
360
437
-23
-9
398
109
283
0.51
560
1 156
306
850
—
280
369
481
-23
2
441
118
315
0.56
560
1 144
344
800
—
284
373
427
-23
35
412
118
288
0.5
575
1 006
261
745
—
292
375
370
-22
5
313
90
206
0.38
570
1 016
266
750
—
305
386
364
-23
16
320
93
226
0.38
580
1 063
266
797
—
301
381
416
-27
-2
362
101
261
0.45
580
654
118
536
—
206
262
274
-27
-233
-97
23
-176
-0.37
465
338
—
—
—
95
130
208
-9
—
193
48
141
0.38
370
372.1
—
—
—
106.2
139.1
233
-10.8
3.1
217.2
59.4
153.6
0.42
373.2
351.9
—
—
—
101.8
133.9
218
-9.2
-0.1
190.8
53.6
135.4
0.37
365.9