Coherent Statements
CO
Coherent 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
1 314.36
100
882.42
67.1
431.94
32.9
126.65
9.6
227.97
17.3
332.17
25.3
99.77
7.6
-73.786
-5.6
—
0
9.908
0.8
56.933
4.3
-79.853
-6.08
-0.523
152.54
1 208.81
100
833.32
68.9
375.49
31.1
124.48
10.3
204.17
16.9
298.05
24.7
77.432
6.4
-84.753
-7.01
—
0
-31.851
-2.6
-16.121
-1.3
-44.38
-3.7
-0.292
152.14
1 131.43
100
773.79
68.4
357.64
31.6
109.16
9.6
209.16
18.5
312.94
27.7
44.701
4
-74.678
-6.6
—
0
-37.407
-3.3
-8.932
-0.8
-57.571
-5.09
-0.38
151.56
1 053.1
100
746.2
70.9
306.9
29.1
113.5
10.8
211.7
20.1
318.9
30.3
-12
-1.1
-73.3
-7
—
0
-88.3
-8.4
-20.8
-2
-97.7
-9.3
-0.65
150.3
1 205.1
100
861.7
71.5
343.4
28.5
123.3
10.2
162.1
13.5
284.8
23.6
58.6
4.9
-78.9
-6.5
—
0
-233.4
-19.4
-55.2
-4.6
-214.9
-17.8
-1.54
139.3
1 240.2
100
820
66.1
420.2
33.9
126.4
10.2
144.4
11.6
319.8
25.8
100.4
8.1
-75.2
-6.06
—
0
-4.7
-0.4
-7.3
-0.6
-33.5
-2.7
-0.24
139.1
1 370.3
100
959.1
70
411.2
30
128.8
9.4
187.2
13.7
399.6
29.2
11.6
0.8
-70.9
-5.2
—
0
-66.4
-4.8
-21.3
-1.6
-81
-5.9
-0.58
138.6
1 344.6
100
901
67
443.6
33
121.1
9
187
13.9
347.7
25.9
95.9
7.1
-61.9
-4.6
—
0
-51
-3.8
-12.3
-0.9
-74.3
-5.5
-0.56
133.3
887
100
560.9
63.2
326
36.8
95.9
10.8
112.9
12.7
225.6
25.4
100.5
11.3
-48.5
-5.5
—
0
49
5.5
5.3
0.6
26.3
3
0.23
116.8
827.7
100
506.1
61.1
321.7
38.9
83.9
10.1
105
12.7
189.1
22.8
132.5
16
-43.5
-5.3
—
0
63
7.6
14
1.7
31.9
3.9
0.28
116.9
806.8
100
495.7
61.4
311.2
38.6
85.3
10.6
109.6
13.6
196.7
24.4
114.4
14.2
-17.1
-2.1
—
0
79.4
9.8
11.7
1.5
51
6.3
0.44
116.4
795.1
100
478.9
60.2
316.2
39.8
89
11.2
120.2
15.1
201.6
25.4
114.6
14.4
-12.2
-1.5
—
0
90.4
11.4
16
2
57.4
7.2
0.5
115.8
808
100
500.4
61.9
307.6
38.1
83.8
10.4
144.8
17.9
218.4
27
89.2
11
-13.8
-1.7
—
0
93.3
11.5
11
1.4
65.4
8.1
0.56
116.2
783.2
100
483.7
61.8
299.6
38.3
83.2
10.6
102
13
163.8
20.9
135.7
17.3
-13
-1.7
—
0
93.5
11.9
12.4
1.6
74.1
9.5
0.64
116.3
786.6
100
464.1
59
322.5
41
84.9
10.8
113.4
14.4
202.1
25.7
120.4
15.3
-8.6
-1.09
—
0
106.3
13.5
18.4
2.3
81
10.3
0.7
115.1
728.1
100
441.5
60.6
286.6
39.4
78.2
10.7
105.1
14.4
207.7
28.5
78.9
10.8
7.5
1
—
0
59.6
8.2
13.3
1.8
39.8
5.5
0.38
105.2
746.3
100
444.2
59.5
302.1
40.5
100.5
13.5
117.3
15.7
219.4
29.4
82.7
11.1
-25.1
-3.4
—
0
40.7
5.5
-10.6
-1.4
51.3
6.9
0.56
91.5
627
100
381.1
60.8
245.9
39.2
94.8
15.1
79.2
12.6
181.8
29
64.2
10.2
-27.9
-4.4
—
0
33.3
5.3
27.4
4.4
5.9
0.9
0.06
93.4
666.3
100
518
77.7
148.3
22.3
107.7
16.2
128
19.2
236.2
35.4
-87.9
-13.2
-28.4
-4.3
—
0
-107.5
-16.1
-9.2
-1.4
-98.2
-14.7
-1.08
90.9
340.4
100
217.3
63.8
123.1
36.2
36.1
10.6
56.5
16.6
97.7
28.7
25.4
7.5
-3
-0.9
—
0
-30.5
-9
-4.5
-1.3
-26
-7.6
-0.39
66
362.7
100
224.1
61.8
138.7
38.2
36.2
10
57.1
15.7
94.2
26
44.4
12.2
-5.1
-1.4
—
0
34.7
9.6
6.7
1.8
28
7.7
0.43
65.7
342.5
100
215.2
62.8
127.3
37.2
36
10.5
56.2
16.4
90.9
26.5
36.4
10.6
-5.4
-1.6
—
0
27
7.9
2.4
0.7
24.6
7.2
0.38
65.7
342.8
100
211.3
61.6
131.5
38.4
33.8
9.9
51
14.9
83.2
24.3
48.3
14.1
-6.5
-1.9
—
0
34.7
10.1
6
1.8
28.7
8.4
0.44
65.7
314.4
100
190.5
60.6
123.9
39.4
33.2
10.6
53.5
17
84.9
27
39
12.4
-6.7
-2.1
—
0
32.3
10.3
6.2
2
26.1
8.3
0.4
66.2
321.1
100
193.6
60.3
127.5
39.7
33.3
10.4
55.9
17.4
88.2
27.5
39.3
12.2
-5
-1.6
—
0
34.2
10.7
8.3
2.6
27.2
8.5
0.4
65.2
294.7
100
176.4
59.9
118.4
40.2
30.6
10.4
53.1
18
82.1
27.9
36.2
12.3
-5
-1.7
—
0
31.2
10.6
7.6
2.6
30.1
10.2
0.41
72.4
281.5
172
109.4
27.8
49.1
75
34.5
-4.6
—
29.9
4.5
9.6
0.14
65
261.5
155.5
106
25.6
50.6
75.5
30.5
-3.6
—
26.9
5.8
21.1
0.32
65.3
273.7
164.9
108.8
26
47.1
72.7
36.1
-2.3
—
33.9
1.2
32.6
0.5
65
245
147.3
97.7
25.4
43.3
66.5
31.2
-1.9
—
29.3
6.8
22.4
0.35
65
231.8
137.6
94.3
23.6
43.5
61
33.2
-1.4
—
31.8
7.9
23.9
0.37
64.4
221.5
133.9
87.6
21.8
42.1
62.5
25.1
-1.2
—
23.8
7.6
16.3
0.26
63.6
241.5
148.9
92.6
20.1
43.6
63.2
29.3
-1.1
—
28.3
13.9
14.3
0.23
63.2
205.1
127.4
77.7
14.9
43.3
59.8
17.9
-0.6
—
17.4
2.4
14.9
0.24
63.1
191.4
120.1
71.3
12.2
37.4
48.8
22.6
-0.4
—
22.2
3.2
19
0.3
62.7
189.2
118
71.2
13.2
36.3
48.7
22.5
-0.3
—
22.1
4.9
17.2
0.27
62.7
196.7
121.7
75
12.6
39.2
53.9
21.1
1.4
—
22.5
5.5
17.1
0.27
62.5
182.7
117
65.7
12.9
35.2
47.3
18.4
-3.1
—
15.3
0.8
14.5
0.23
62.5
176.7
113.7
63
12.8
33.6
36.7
26.3
-1.5
—
24.8
2.7
22.1
0.35
62.3
185.8
118
67.9
12.9
35.5
47.2
20.6
-4.1
—
16.5
4.2
12.3
0.2
62.8
187.9
125.6
62.3
11.3
36.3
46.3
16
-1.8
—
14.2
1.5
12.7
0.2
63.1
173.6
118.9
54.7
12.1
33.8
43.9
10.7
-1.7
—
9
0.5
8.5
0.13
63.7
171.8
118.4
53.4
11.4
32.5
42.6
10.8
-1.3
—
9.5
2.1
7.6
0.12
63.9
150
93.7
56.3
7.7
35.1
42.9
13.4
-0.5
—
12.9
3.2
9.7
0.15
63.9
154
99.1
54.9
5.7
29.8
35.1
19.8
-0.5
—
19.4
4.9
10
0.15
63.6
143.9
93
51
5.8
27
25.4
25.6
-6.4
—
19.1
2.9
15.9
0.25
63.7
125.1
77.8
47.3
5.6
26.2
33.1
14.2
5.6
—
19.8
6.7
12.2
0.19
64.3