Laboratory of Statements
LH
Laboratory of 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
3 220.9
100
2 294.5
71.2
926.4
28.8
—
0
557.8
17.3
620
19.2
306.4
9.5
-50
-1.4
22.9
0.6
267.7
8.3
62.1
1.9
205.3
6.4
2.435
84.3
3 176.6
100
2 279.3
71.8
897.3
28.2
—
0
508.4
16
568.5
17.9
328.8
10.4
-51.4
-1.6
27.5
0.9
297.4
9.4
69.1
2.2
228
7.2
2.69
84.7
3 033.3
100
2 211.9
72.9
821.4
27.1
—
0
532.9
17.6
592.1
19.5
229.3
7.6
-42.5
-1.4
18.2
0.6
-147.1
-4.8
19.7
0.6
-167.1
-5.5
-1.97
84.7
3 056.8
100
2 205.6
72.2
851.2
27.8
—
0
525.5
17.2
581.2
19
270
8.8
-33.5
-1.1
19.9
0.7
238.7
7.8
55.1
1.8
183.3
6
2.11
87
3 033.7
100
2 191.5
72.2
842.2
27.8
—
0
505.8
16.7
557.3
18.4
284.9
9.4
-59.7
-2
-1.6
-0.05
205
6.8
49.8
1.6
188.9
6.2
2.12
89
3 037.8
100
2 187.7
72
850.1
28
—
0
457.2
15.1
510.6
16.8
339.5
11.2
-55.7
-1.8
-1.8
-0.06
272.3
9
63.9
2.1
212.9
7
2.39
89
2 929.7
100
2 131.6
72.8
798.1
27.2
—
0
455.5
15.5
500.1
17.1
298
10.2
-9.9
-0.3
-8.4
-0.3
10.2
0.3
-26.9
-0.9
76.1
2.6
0.85
89.2
2 866.8
100
1 980.6
69.1
886.2
30.9
—
0
453.2
15.8
502.2
17.5
384
13.4
-48.9
-1.7
-9.6
-0.3
315.5
11
38.2
1.3
352.8
12.3
3.88
90.7
2 923
100
1 980.5
67.8
942.5
32.2
—
0
432.4
14.8
482.2
16.5
460.3
15.7
-68.9
-2.4
0.2
0.007
360.1
12.3
92.1
3.2
358.6
12.3
3.86
92.7
3 144.5
100
2 062.4
65.6
1 082.1
34.4
—
0
422
13.4
472.2
15
609.9
19.4
-43.3
-1.4
-10.3
-0.3
551.6
17.5
130.5
4.2
491.6
15.6
5.3
92.7
1 071.3
100
328.2
30.6
743.1
69.4
—
0
317.2
29.6
270
25.2
473.1
44.2
-31.6
-2.9
-47.2
-4.4
447
41.7
75.3
7
553
51.6
5.62
98.343
4 062.6
100
2 677.1
65.9
1 385.5
34.1
—
0
508.1
12.5
600.3
14.8
785.2
19.3
6.7
0.2
-4.3
-0.1
768.2
18.9
180.4
4.4
587.3
14.5
6.05
97.1
3 840.7
100
2 575.9
67.1
1 264.8
32.9
—
0
446.7
11.6
539.1
14
725.7
18.9
-47.2
-1.2
-1.3
-0.03
650.6
16.9
182.6
4.8
467.4
12.2
4.76
98.2
4 161.5
100
2 562.5
61.6
1 599
38.4
—
0
418.3
10.1
510.4
12.3
1 088.6
26.2
-42.6
-1.02
6.5
0.2
1 021.8
24.6
251.7
6
769.6
18.5
7.81
98.5
4 489.8
100
2 584.9
57.6
1 904.9
42.4
—
0
498.2
11.1
589
13.1
1 315.9
29.3
-49.2
-1.1
-1.3
-0.03
1 242.7
27.7
304.1
6.8
938.3
20.9
9.55
98.3
3 896.1
100
2 336.7
60
1 559.4
40
—
0
413.2
10.6
475.4
12.2
1 084
27.8
-52.2
-1.3
-49.4
-1.3
947.1
24.3
243.4
6.2
703.4
18.1
7.17
98.1
2 768.8
100
2 008.3
72.5
760.5
27.5
—
0
383.7
13.9
443.8
16
316.7
11.4
-50.1
-1.8
-6.5
-0.2
297
10.7
65.4
2.4
231.6
8.4
2.37
97.7
2 823.8
100
2 095.8
74.2
728
25.8
—
0
445.7
15.8
445.7
15.8
282.3
10
-61.8
-2.2
-13.3
-0.5
-267.7
-9.5
49.2
1.7
-317.2
-11.2
-3.26
97.2
2 953.4
100
2 132.7
72.2
820.7
27.8
—
0
380.5
12.9
444.7
15.1
376
12.7
-49.7
-1.7
-4.8
-0.2
292.9
9.9
65.6
2.2
227.1
7.7
2.32
98
2 928.5
100
2 111.2
72.1
817.3
27.9
—
0
386.8
13.2
448.5
15.3
368.8
12.6
-49.5
-1.7
4.4
0.2
287.4
9.8
66.4
2.3
220.7
7.5
2.25
98.3
2 881.7
100
2 056.9
71.4
824.8
28.6
—
0
377.9
13.1
438.1
15.2
386.7
13.4
-55.3
-1.9
-1.7
-0.06
269.9
9.4
79.2
2.7
190.4
6.6
1.92
98.683
2 791.2
100
2 001.5
71.7
789.7
28.3
—
0
378.3
13.6
435.4
15.6
354.3
12.7
-57.8
-2.07
-5.7
-0.2
254.7
9.1
68.8
2.5
185.6
6.6
1.87
99.5
2 787.5
100
2 015.1
72.3
772.4
27.7
—
0
396.9
14.2
453.1
16.3
319.3
11.5
-51.8
-1.9
-41.4
-1.5
214.5
7.7
26.3
0.9
157.9
5.7
1.56
101.1
2 831.3
100
2 041.4
72.1
789.9
27.9
—
0
381.8
13.5
436.5
15.4
353.4
12.5
-53.6
-1.9
209.8
7.4
499.6
17.6
180.6
6.4
318.8
11.3
3.1
102.7
2 866.3
100
2 031.2
70.9
835.1
29.1
—
0
395.2
13.8
453.7
15.8
381.4
13.3
-59.3
-2.07
2.8
0.1
312.7
10.9
78.6
2.7
233.8
8.2
2.26
103.3
2 848.3
100
2 069.3
72.7
779
27.3
—
0
397
13.9
459.3
16.1
319.7
11.2
-60.4
-2.1
-3.5
-0.1
241.5
8.5
54.1
1.9
173.2
6.1
1.67
103.4
2 744.7
1 927.6
817.1
—
417.3
480.2
336.9
-65.8
1.4
266.2
95
687.8
6.61
103.9
2 621.4
1 837.2
784.2
—
381.3
435.9
348.3
-56
-3.9
266.8
92.5
171.5
1.65
103.7
2 528.2
1 750.2
778
—
357.7
409.1
368.9
-50.1
-0.5
279.2
94.1
184.8
1.78
103.7
2 413.7
1 701.2
712.5
—
342.9
390.5
322
-49.8
-3
265.3
82
183
1.75
104.3
2 339.5
1 878
461.5
—
121.3
170.1
291.4
-50.7
13.8
244.7
80.4
164.1
1.53
106.69
2 414.7
1 626.3
788.4
—
400.5
441.6
346.8
-55
-5.6
263.4
83.6
179.5
1.71
104.9
2 430.7
1 603.9
826.8
—
409.4
454.7
372.1
-51.2
-2.4
311.9
107.5
204.1
1.96
104.1
2 368
1 590.7
777.3
—
414.3
458.6
318.7
-52.6
6.7
253.6
89.2
164.1
1.58
103.8
2 300.5
1 559.9
740.6
—
406.2
450.1
290.5
-53.9
-3.4
179.2
69
110
1.06
103.3
2 317.3
1 552.4
764.9
—
385.6
430.5
334.4
-53.4
-3.2
251.5
96.5
154.7
1.5
102.9
2 269.1
1 496.4
772.7
—
394
438.6
334.1
-54.7
-2.3
262.8
92.7
169.8
1.54
109.9
1 793.2
1 168.1
625.1
—
442.3
473.4
151.7
-101
1.1
32.5
29.1
3.1
0.03
93.8
1 512.7
966.2
546.5
—
315.8
331.2
215.3
-28
-3.5
181.4
61.5
119.6
1.39
86.1
1 551.8
980.6
571.2
—
305.7
324
247.2
-21.9
-0.5
219
81.5
137.2
1.59
86.5
1 516.4
947.8
568.6
—
297.9
319.9
248.7
-21.7
7.5
232.5
90.8
141.3
1.64
86.3
1 430.7
913.9
516.8
—
284.9
305.9
210.9
-22.5
6.9
187.7
74.2
113.1
1.31
86.6
1 437
910.9
526.1
—
285.7
307.1
219
-19.6
-1.2
194.2
67.5
126.3
1.43
88.2
1 462.2
914.6
547.6
—
279
299.3
248.3
-19.3
4.7
230
81.3
148.3
1.63
90.9
1 468.2
890.9
577.3
—
280.9
301.4
275.9
-18.5
-0.8
250
97.7
151.9
1.62
93.7
1 440.9
868.7
572.2
—
283.2
302.7
269.5
-20
-0.6
241.4
93.8
147.2
1.56
94.5