Integer Statements
IT
Integer 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
436.2
100
316.42
72.5
119.78
27.5
15.936
3.7
36.611
8.4
63.594
14.6
56.19
12.9
-14.347
-3.3
-0.811
-0.2
40.028
9.2
8.782
2
31.246
7.2
0.879
35.529
414.81
100
304.63
73.4
110.18
26.6
15.752
3.8
37.704
9.1
62.662
15.1
47.517
11.5
-12.604
-3.04
-1.938
-0.5
24.735
6
4.227
1
20.508
4.9
0.586
34.993
413.15
100
302.32
73.2
110.83
26.8
13.252
3.2
36.356
8.8
60.766
14.7
50.062
12.1
-13.981
-3.4
-0.204
-0.05
29.328
7.1
2.971
0.7
26.357
6.4
0.775
33.995
404.7
100
298.7
73.8
106
26.2
14.5
3.6
32.8
8.1
56.4
13.9
49.6
12.3
-14.4
-3.6
-1.5
-0.4
32.1
7.9
4.8
1.2
27.3
6.7
0.81
33.8
400
100
293.7
73.4
106.3
26.6
16.6
4.2
35.4
8.8
61.6
15.4
44.7
11.2
-10.4
-2.6
-1.3
-0.3
29.9
7.5
5.9
1.5
24
6
0.71
33.7
378.8
100
281.9
74.4
96.9
25.6
18.8
5
32.7
8.6
60.5
16
36.4
9.6
-12.3
-3.2
-1.5
-0.4
16
4.2
2.9
0.8
13.1
3.5
0.39
33.6
372.4
100
274.1
73.6
98.3
26.4
13.4
3.6
32.1
8.6
53.9
14.5
44.5
11.9
-15.6
-4.2
-0.5
-0.1
20.6
5.5
3.5
0.9
18.1
4.9
0.54
33.4
342.7
100
255.5
74.6
87.2
25.4
15.8
4.6
29.5
8.6
54
15.8
33.2
9.7
-13.1
-3.8
0.8
0.2
17
5
0.9
0.3
16.1
4.7
0.48
33.3
350.1
100
257
73.4
93.1
26.6
14.5
4.1
33.2
9.5
56.2
16.1
36.9
10.5
-7.6
-2.2
-0.7
-0.2
24.4
7
3.6
1
20.8
5.9
0.62
33.4
310.9
100
229.3
73.8
81.6
26.2
15.9
5.1
31.3
10.1
55.4
17.8
26.2
8.4
-7.9
-2.5
-0.7
-0.2
13.9
4.5
2.6
0.8
11.4
3.7
0.34
33.3
313
100
231.1
73.8
81.9
26.2
12.7
4.1
57.3
18.3
73.9
23.6
8.1
2.6
-6.8
-2.2
0.3
0.1
22.1
7.1
2.1
0.7
23.8
7.6
0.71
33.3
305.6
100
223.7
73.2
81.9
26.8
12.1
4
27.2
8.9
46.9
15.3
35
11.5
-6.6
-2.2
—
0
23.2
7.6
1.1
0.4
22.1
7.2
0.66
33.3
312
100
223.3
71.6
88.7
28.4
13.7
4.4
28.3
9.1
49.2
15.8
39.6
12.7
-8.1
-2.6
-0.4
-0.1
30.8
9.9
1.3
0.4
29.4
9.4
0.89
33.3
290.5
100
206
70.9
84.5
29.1
13.5
4.6
28.3
9.7
49.2
16.9
35.3
12.2
-9.6
-3.3
0.2
0.07
25
8.6
3.5
1.2
21.5
7.4
0.65
33.2
269
100
195.8
72.8
73.2
27.2
10.6
3.9
28
10.4
39.4
14.6
33.8
12.6
-7.3
-2.7
-1.8
-0.7
18
6.7
2.6
1
15.4
5.7
0.47
33.1
235.9
100
178
75.5
57.9
24.5
11.9
5
24.7
10.5
45.4
19.2
12.6
5.3
-7.1
-3.01
-1.2
-0.5
31.4
13.3
1.1
0.5
30.3
12.8
0.92
33.1
240.1
100
182.3
75.9
57.9
24.1
12.7
5.3
26.9
11.2
47.9
20
9.9
4.1
-9.5
-4
0.5
0.2
0.2
0.08
-0.2
-0.08
0.4
0.2
0.01
33.1
328.4
100
231.7
70.6
96.7
29.4
13.2
4
29.3
8.9
50.7
15.4
46.1
14
-8.4
-2.6
1
0.3
36.6
11.1
5.5
1.7
31.1
9.5
0.94
33.1
325.6
100
249.6
76.7
76
23.3
11.8
3.6
30.5
9.4
49.5
15.2
26.5
8.1
-11.1
-3.4
-0.3
-0.09
9.7
3
-1.3
-0.4
11
3.4
0.33
33.1
303.6
100
210.2
69.2
93.4
30.8
11.7
3.9
26.3
8.7
44.6
14.7
48.8
16.1
-11.1
-3.7
0.4
0.1
35.5
11.7
4.9
1.6
30.6
10.1
0.92
33.1
314.2
100
217.2
69.1
97
30.9
11.4
3.6
26.5
8.4
44.5
14.2
52.5
16.7
-14.8
-4.7
0.7
0.2
34.8
11.1
6.6
2.1
33.1
10.5
1
33
314.7
100
226.1
71.8
88.6
28.2
11.6
3.7
28.4
9
46.5
14.8
42
13.3
-13.5
-4.3
-0.2
-0.06
25.1
8
3.8
1.2
21.7
6.9
0.65
33
303
100
214.6
70.8
88.4
29.2
10.1
3.3
28.7
9.5
45.3
15
43.1
14.2
-14.3
-4.7
-0.5
-0.2
25.3
8.3
-4.9
-1.6
25.7
8.5
0.77
33
305.1
100
213.2
69.9
91.9
30.1
12.2
4
27.6
9
46.3
15.2
45.6
14.9
-86.4
-28.3
-1.7
-0.6
-14.5
-4.8
-6.2
-2.03
114.1
37.4
3.54
32.2
314.5
100
215.7
68.6
98.8
31.4
12.9
4.1
30
9.5
49.7
15.8
49.1
15.6
-15.3
-4.9
2.4
0.8
31.8
10.1
8.7
2.8
20
6.4
0.61
32.7
292.4
100
208.9
71.4
83.5
28.6
13.2
4.5
29.5
10.1
49.7
17
33.8
11.6
-11.5
-3.9
-1
-0.3
18.5
6.3
5.4
1.8
8.1
2.8
0.24
32.6
302.3
208.6
93.6
13.6
34.1
51.9
41.8
-13.4
-0.2
16.3
1
54.3
1.67
32.4
286.2
197
89.2
12.1
28.8
47.2
41.9
-13.9
-2.5
19.4
-0.4
13.7
0.42
32.2
280.9
191.7
89.2
11.1
28.9
46.5
42.8
-19.5
-6.8
9.8
0.3
3
0.09
32
266.7
184.7
82
11.5
28.6
46.4
35.6
-18.8
-1.4
3.7
0.8
-4.3
-0.13
31.2
48.3
-4
52.3
5.4
16.4
26.3
26.1
14.2
1.6
31.5
4.7
7.9
0.25
31.6
346.6
248.7
97.9
11.3
31.2
47.6
50.3
-27.9
-0.3
8.7
-2.7
11.5
0.37
31.2
348.4
252.4
96
13.5
32.5
51.2
44.8
-27.9
-0.7
0.7
1.5
-0.8
-0.03
30.8
332.2
240.8
91.5
17.2
36.8
59.2
32.2
-27.6
3.7
-12.8
-0.1
-12.7
-0.41
30.7
317.6
244.4
73.1
13
29.3
46.6
26.5
-22
-5
-37.5
-12.6
-24.9
-0.85
29.2
146.6
95
51.6
14.2
20.5
36.6
15
-5.8
4.6
—
—
—
—
26.4
174.9
116.9
58
13
22.3
37.2
20.8
-1.2
0.1
11.9
2.7
9.3
0.35
26.3
161.3
108.9
52.4
12.4
20.8
35.1
17.3
-1.1
1.6
9.8
1.8
8
0.31
26.2
169.7
112.5
57.2
9.8
23
34.7
22.5
-1
-3.2
17.5
3.3
14.2
0.54
26.4
171.7
113.6
58.1
13.5
20.4
35.7
22.4
-1.1
3.8
18.9
4.9
14
0.54
25.9
172.1
113.6
58.5
12.6
20.2
34.6
23.8
-1.1
-0.3
18.1
5.8
12.3
0.48
25.9
174.3
116.7
57.6
13.3
20
35.3
22.3
-1.1
0.6
22.1
7.1
14.9
0.58
25.7
176.6
119.2
57.4
15
22.7
39.4
18.1
-1.3
0.4
11.2
1.4
9.8
0.37
26.2
167.7
111.9
55.9
13.7
20.1
35.3
20.5
-1.5
0.1
15.5
4.5
11.1
0.44
25.2
171.3
114
57.3
14
20.8
36.4
20.9
-1.4
-0.7
15
5.3
9.8
0.39
24.9
148.3
99.5
48.7
10.9
18.6
31.2
17.5
-7
-0.3
7.1
1.4
5.7
0.23
24.4