Encompass Statements
EH
Encompass 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
1 301.2
100
57.6
4.4
1 243.6
95.6
—
0
765.2
58.8
1 028
79
215.6
16.6
-32.9
-2.5
3.3
0.3
186
14.3
38.3
2.9
113.3
8.7
1.123
102
1 316
100
58.5
4.4
1 257.5
95.6
—
0
775.8
59
1 050
79.8
207.5
15.8
-34.5
-2.6
5.4
0.4
178.4
13.6
38.3
2.9
111.7
8.5
1.106
102.2
1 246.8
100
58.6
4.7
1 188.2
95.3
—
0
743.4
59.6
998.3
80.1
189.9
15.2
-34
-2.7
8.9
0.7
164.8
13.2
37.2
3
87
7
0.85
101.9
1 206.9
100
53.9
4.5
1 153
95.5
—
0
722.6
59.9
973.6
80.7
179.4
14.9
-34.9
-2.9
0.5
0.04
145
12
30.3
2.5
84.7
7
0.85
101.4
1 187.1
100
52
4.4
1 135.1
95.6
—
0
705.9
59.5
951.2
80.1
183.9
15.5
-35.4
-3
2.7
0.2
151.2
12.7
32.8
2.8
90.8
7.6
0.91
101.1
1 160.4
100
53.8
4.6
1 106.6
95.4
—
0
686.2
59.1
928
80
178.6
15.4
-36
-3.1
3.6
0.3
146.2
12.6
31.9
2.7
87.1
7.5
0.87
100.9
1 137.3
100
53.9
4.7
1 083.4
95.3
—
0
670.3
58.9
903.7
79.5
179.7
15.8
-37.2
-3.3
8.4
0.7
150.9
13.3
31.9
2.8
88.9
7.8
0.9
100.7
1 089.5
100
51.1
4.7
1 038.4
95.3
—
0
655.9
60.2
890
81.7
148.4
13.6
-37.5
-3.4
-3.6
-0.3
107.3
9.8
21.8
2
45.1
4.1
0.44
100.5
1 062.5
100
47.3
4.5
1 015.2
95.5
—
0
635.9
59.8
865.7
81.5
149.5
14.1
-59.4
-5.6
-6.4
-0.6
82.6
7.8
22.8
2.1
48.5
4.6
0.48
100.3
1 059.3
100
49.8
4.7
1 009.5
95.3
—
0
640.2
60.4
856.9
80.9
152.6
14.4
-38.7
-3.7
-3.6
-0.3
110
10.4
23.6
2.2
87.2
8.2
0.87
100.2
1 042.5
100
48.2
4.6
994.3
95.4
—
0
632.8
60.7
843.2
80.9
151.1
14.5
-39.1
-3.8
2.7
0.3
114.7
11
22.5
2.2
91.2
8.7
0.9
100.5
1 010.8
100
46.7
4.6
964.1
95.4
—
0
590.4
58.4
797.3
78.9
166.8
16.5
-39
-3.9
0.5
0.05
128.3
12.7
26.2
2.6
99.6
9.9
0.99
100.2
731.2
100
37.4
5.1
693.8
94.9
—
0
386.6
52.9
560
76.6
133.8
18.3
-41
-5.6
2.9
0.4
94.7
13
18.7
2.6
112.8
15.4
1.11
101.2
1 230.4
100
51.9
4.2
1 178.5
95.8
—
0
746
60.6
970.8
78.9
207.7
16.9
-41.8
-3.4
1.4
0.1
167.3
13.6
34.5
2.8
106.8
8.7
1.07
100.2
136.3
100
22.2
16.3
114.1
83.7
—
0
-57.6
-42.3
38.5
28.2
75.6
55.5
-45.3
-33.2
2
1.5
30
22
8.9
6.5
85.7
62.9
0.86
98.9
1 173.9
100
52.5
4.5
1 121.4
95.5
—
0
724.3
61.7
948.9
80.8
172.5
14.7
-48
-4.09
2.5
0.2
127
10.8
26.9
2.3
77.4
6.6
0.78
99.9
1 074.1
100
50.6
4.7
1 023.5
95.3
—
0
715.2
66.6
924.2
86
99.3
9.2
-45.1
-4.2
5.8
0.5
60
5.6
11.8
1.1
33.5
3.1
0.33
99.9
1 182
100
45.7
3.9
1 136.3
96.1
—
0
734.9
62.2
953.3
80.7
183
15.5
-42.4
-3.6
-1.9
-0.2
135.9
11.5
27.1
2.3
86.7
7.3
0.87
99.6
1 184.4
100
43.2
3.6
1 141.2
96.4
—
0
753.1
63.6
978.6
82.6
162.6
13.7
-43.3
-3.7
3.6
0.3
117.5
9.9
27.3
2.3
67.4
5.7
0.68
99.1
1 161.6
100
42.9
3.7
1 118.7
96.3
—
0
735.1
63.3
946.8
81.5
171.9
14.8
-39.1
-3.4
21
1.8
153.8
13.2
34.3
3
97.2
8.4
0.98
99.4
1 135
100
41.7
3.7
1 093.3
96.3
—
0
720.3
63.5
922.8
81.3
170.5
15
-35.9
-3.2
2.2
0.2
134.5
11.9
23.5
2.1
90.9
8
0.92
99.3
1 124
100
40.1
3.6
1 083.9
96.4
—
0
693.8
61.7
896.4
79.8
187.5
16.7
-34.7
-3.09
3.7
0.3
156.5
13.9
30.8
2.7
101.9
9.1
1.03
99.7
1 096
100
40.9
3.7
1 055.1
96.3
—
0
687.9
62.8
892.4
81.4
162.7
14.8
-34.4
-3.1
-0.7
-0.06
75.6
6.9
29.4
2.7
28.1
2.6
0.27
100.1
1 067.6
100
38.6
3.6
1 029
96.4
—
0
661.8
62
855.9
80.2
173.1
16.2
-35.2
-3.3
1.7
0.2
139.6
13.1
30.2
2.8
88.3
8.3
0.89
100
1 067.7
100
39.3
3.7
1 028.4
96.3
—
0
652.6
61.1
851.7
79.8
176.7
16.5
-35.7
-3.3
1.3
0.1
142.3
13.3
29.3
2.7
91.5
8.6
0.92
99.6
1 046
100
39.9
3.8
1 006.1
96.2
—
0
649.9
62.1
837
80
169.1
16.2
-33.3
-3.2
-0.1
-0.01
135.7
13
30
2.9
83.5
8
0.85
99.4
1 008.8
38.7
970.1
—
616.4
801.3
168.8
-34.1
1.2
135.9
34.4
75.1
0.75
99.9
979.1
36.5
942.6
—
600.4
780.3
162.3
-34.7
1
128.3
43.1
65.7
0.66
99.3
967.6
37.1
930.5
—
598.5
774.8
155.7
-38.4
0.9
107.8
28.6
62.8
0.63
98.9
958.4
37
921.4
—
584.5
758.8
162.6
-39.2
1
124.4
39.7
66.6
0.67
99
935.4
35.8
899.6
—
570.9
739.8
159.8
-39.1
0.8
121.5
39.7
64.5
0.65
99.5
912
34.8
877.2
—
545.3
715.1
162.1
-40
0.8
120.3
42.1
61.7
0.62
99.4
905.3
34.4
870.9
—
540.1
704.5
166.4
-41
0.7
123.7
42.4
62.6
0.62
99.4
893.3
35
858.3
—
536.2
697.8
160.5
-42.2
0.6
116.5
39.7
58
0.58
99.4
865.3
34.6
830.7
—
519.9
679.3
151.4
-42.2
1.3
108.6
43.5
46.9
0.46
99.8
767.9
31
736.9
—
460.6
601
135.9
-33.2
0.7
103.4
35.9
50.4
0.5
101.5
753.5
31.7
721.8
—
446.5
583.4
138.4
-28.6
3
94
32.2
42.6
0.41
101.5
729
31.4
697.6
—
434
569.1
128.5
-30.2
0.5
89.6
30.3
40.6
0.4
101.1
606.8
29.9
576.9
—
348.9
467.8
109.1
-23.8
1.1
74.1
19.3
40.2
0.41
100.7
588.7
26.6
562.1
—
331.8
448.6
113.5
-25.9
0.2
87.8
22.1
48
0.47
100.5
595.1
27.8
567.3
—
327.8
439.7
127.6
-25.2
28.2
130.6
36.5
80.5
0.81
101.4
583.7
27.6
556.1
—
328.9
439.8
116.3
-23.6
1.7
94.4
32.8
44.6
0.44
100.9
568.5
27.1
541.4
—
315.5
422.4
119
-23.5
1.3
94.6
30.5
-25.8
-0.3
86.3
556
25.5
530.5
—
314.2
420.7
109.8
-23.3
0.6
108.4
35.2
51.9
0.51
100.4
557.5
26.6
530.9
—
317.2
419.3
111.6
-21.1
1.9
92.4
-86.5
155.9
1.61
96.8
565.2
26.2
539
—
318.4
418.6
120.4
-21.3
0.7
99.8
33.5
45.6
0.42
107.1
545.7
26.2
519.5
—
315
414.7
104.8
-21.3
1.1
81.9
24.5
41.2
0.381
108