Republic Statements
RS
Republic 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
4 048
100
2 382.6
58.9
1 665.4
41.1
—
0
407.6
10.1
847.3
20.9
818.1
20.2
-160.5
-4
0.7
0.02
654
16.2
142.1
3.5
511.5
12.6
1.623
315.2
3 861.7
100
2 283.2
59.1
1 578.5
40.9
—
0
414
10.7
839.8
21.7
738.7
19.1
-146.5
-3.8
12.6
0.3
598.9
15.5
145.2
3.8
453.8
11.8
1.437
315.7
3 831.6
100
2 264.2
59.1
1 567.4
40.9
—
0
422.2
11
853.4
22.3
714
18.6
-222.4
-5.8
4.3
0.1
482.9
12.6
43.2
1.1
439.6
11.5
1.392
315.8
3 825.9
100
2 284.3
59.7
1 541.6
40.3
—
0
395.9
10.3
802.8
21
738.8
19.3
-122.8
-3.2
1.3
0.03
606.3
15.8
126
3.3
480.2
12.6
1.517
316.6
3 725.9
100
2 224.4
59.7
1 501.5
40.3
—
0
385.4
10.3
768.2
20.6
733.3
19.7
-126.4
-3.4
-0.6
-0.02
580.2
15.6
152.6
4.1
427.4
11.5
1.347
317.3
3 581.1
100
2 169.5
60.6
1 411.6
39.4
—
0
371.6
10.4
754.4
21.1
657.2
18.4
-124.3
-3.5
2.5
0.07
522.1
14.6
138.2
3.9
383.9
10.7
1.211
317.1
3 529.8
100
2 184.6
61.9
1 345.2
38.1
—
0
380.2
10.8
748.9
21.2
596.3
16.9
-208
-5.9
4.2
0.1
373.4
10.6
26.4
0.7
346.8
9.8
1.094
317.1
3 597.8
100
2 193
61
1 404.8
39
—
0
353.5
9.8
730.2
20.3
674.6
18.8
-156.2
-4.3
-0.3
-0.008
507.8
14.1
90.9
2.5
416.9
11.6
1.315
317
3 413.6
100
2 063.4
60.4
1 350.2
39.6
—
0
340.6
10
702.8
20.6
647.4
19
-106.9
-3.1
-4.6
-0.1
478.1
14
106.3
3.1
371.9
10.9
1.173
317
2 968.8
100
1 762.3
59.4
1 206.5
40.6
—
0
303
10.2
635.1
21.4
571.4
19.2
-86.8
-2.9
-1.6
-0.05
472.2
15.9
120.3
4.1
352
11.9
1.11
317.2
2 952.8
100
1 809.7
61.3
1 143.1
38.7
—
0
315.5
10.7
635.3
21.5
507.8
17.2
-223.7
-7.6
-1.1
-0.04
276.9
9.4
-36.2
-1.2
313.1
10.6
0.983
318.5
2 933.9
100
1 744
59.4
1 189.9
40.6
—
0
299
10.2
621.1
21.2
568.8
19.4
-92.6
-3.2
-0.9
-0.03
470.7
16
119.9
4.1
350.3
11.9
1.097
319.4
2 812.8
100
1 650.7
58.7
1 162.1
41.3
—
0
315.8
11.2
639.5
22.7
522.6
18.6
-90.2
-3.2
-0.3
-0.01
427.4
15.2
95.4
3.4
331.1
11.8
1.035
320
2 596.4
100
1 534.3
59.1
1 062.1
40.9
—
0
265.4
10.2
568
21.9
494.1
19
-94.1
-3.6
1.8
0.07
400.1
15.4
103.7
4
295.9
11.4
0.93
319.8
2 573.2
100
1 547.2
60.1
1 026
39.9
—
0
234.4
9.1
521
20.2
505
19.6
-164.4
-6.4
0.4
0.02
201.3
7.8
-35
-1.4
235.4
9.1
0.74
319.8
2 572.1
100
1 535.4
59.7
1 036.7
40.3
—
0
245.1
9.5
536.5
20.9
500.2
19.4
-96.6
-3.8
1.9
0.07
318.7
12.4
58.5
2.3
260
10.1
0.81
319.7
2 454.4
100
1 468.1
59.8
986.3
40.2
—
0
229.3
9.3
550.8
22.4
435.5
17.7
-97.7
-4
2.6
0.1
300.1
12.2
73.8
3
225.5
9.2
0.71
319.6
2 553.9
100
1 558.1
61
995.8
39
—
0
273
10.7
566.8
22.2
429
16.8
-109.5
-4.3
-0.9
-0.04
322.6
12.6
75.8
3
246.3
9.6
0.77
320.2
2 576.7
100
1 520.3
59
1 056.4
41
—
0
293.4
11.4
571.3
22.2
485.1
18.8
-179.1
-7
4.8
0.2
284.9
11.1
-5.1
-0.2
289.3
11.2
0.9
320.2
2 646.9
100
1 606.7
60.7
1 040.2
39.3
—
0
300.1
11.3
587.9
22.2
452.3
17.1
-100
-3.8
1.7
0.06
369.5
14
71.5
2.7
298.3
11.3
0.93
321.7
2 605.3
100
1 592.5
61.1
1 012.8
38.9
—
0
289
11.1
573.7
22
439.1
16.9
-108.6
-4.2
-0.2
-0.008
328.6
12.6
77.7
3
251.5
9.7
0.78
322.8
2 470.6
100
1 482.5
60
988.1
40
—
0
290
11.7
562
22.7
426.1
17.2
-110.1
-4.5
0.1
0.004
312.8
12.7
77.9
3.2
234.2
9.5
0.72
323.5
2 530
100
1 525.6
60.3
1 004.4
39.7
—
0
272.5
10.8
544.9
21.5
459.5
18.2
-126
-5
0.1
0.004
357.3
14.1
55.9
2.2
300.9
11.9
0.92
325.7
2 565.7
100
1 577.4
61.5
988.3
38.5
—
0
260.9
10.2
543.4
21.2
444.9
17.3
-101.1
-3.9
1.1
0.04
340.3
13.3
77.4
3
263.4
10.3
0.81
326.9
2 517.8
100
1 577.2
62.6
940.6
37.4
—
0
252.9
10
528.6
21
412
16.4
-96.4
-3.8
1.1
0.04
312.6
12.4
76.9
3.1
234.9
9.3
0.71
328.8
2 427.5
100
1 469.8
60.5
957.7
39.5
—
0
261.2
10.8
544.7
22.4
413
17
-94.6
-3.9
1
0.04
310.6
12.8
72.7
3
237.7
9.8
0.72
332.2
2 560
1 593
967
—
274.2
561.5
405.5
-112.1
1.8
295.7
95.1
664.4
1.97
335.7
2 562
1 580.1
981.9
—
266.7
547.5
434.4
-91.9
0.5
356.7
133.4
223.2
0.66
338.5
2 526.7
1 557.4
969.3
—
262.9
541.1
428.2
-92.3
0.2
333.4
130
202.9
0.6
340
2 392.8
1 484.1
908.7
—
253.5
524.5
384.2
-92
0.1
296.2
108.4
187.8
0.55
341.9
2 379.2
1 465.3
913.9
—
249.7
514.9
399
-42.7
-54.5
294.7
105.1
189.5
0.55
341.7
2 409.3
1 476.7
932.6
—
235.4
507.5
425.1
-96.1
1.3
126.9
41.2
85.6
0.25
344
2 350.7
1 440.7
910
—
243.5
513.4
396.6
-92
1.6
291.7
110.7
180.8
0.52
345.2
2 248.5
1 381.3
867.2
—
241.2
509.8
357.4
-92.2
-0.7
252.6
95.7
156.6
0.45
345.6
2 290.2
1 403.7
886.5
—
263.6
532.6
353.9
-80.8
-11.2
261.9
89.5
172.2
0.49
348.4
2 344
1 390.2
953.8
—
244.1
510.9
442.9
-79.6
-12.5
350.8
135.6
215
0.61
350.3
2 311.4
1 420.4
891
—
236.2
501.8
389.2
-79.4
-11.1
298.7
108.4
190.3
0.54
352
2 169.4
1 304.3
865.1
—
239.2
492.3
372.8
-77.3
-11
284.5
112
172.4
0.49
354.8
2 225.2
1 536.5
688.7
—
255.1
502.3
186.4
-74
-13.4
79
28.5
50.3
0.14
356
2 267.9
1 401.1
866.8
—
229
484.4
382.4
-75.7
-11.3
295.4
109.6
185.8
0.52
357.7
2 229.2
1 376.9
852.3
—
221
472.2
380.1
-75.4
-10.8
290.7
111.7
179
0.5
357.6
2 077.2
1 324.7
752.5
—
213.8
446.4
306.1
-75.7
-10.2
220.2
87.6
132.5
0.37
361
2 141.5
1 284
857.5
—
209.5
454.9
402.6
-78.1
-11.1
313.4
76.7
236.6
0.65
362.2
2 165.4
1 317.6
847.8
—
209.6
494.8
353
-78
-10.9
263.4
92.3
171.4
0.47
363
2 111.7
1 410
701.7
—
228.2
518.3
183.4
-78.2
-11.6
91.1
34.7
56.3
0.15
364.4
1 998.6
1 223.1
775.5
—
206.5
497.5
278
-77.5
-11.6
183.3
58.4
124.6
0.34
364.1