Dolby Statements
DL
Dolby 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
288.82
100
35.663
12.3
253.16
87.7
65.501
22.7
146.79
50.8
212.29
73.5
40.861
14.1
12.739
4.4
0.642
0.2
50.164
17.4
10.509
3.6
38.444
13.3
0.397
96.959
364.52
100
38.777
10.6
325.75
89.4
62.493
17.1
156.78
43
219.27
60.2
106.47
29.2
12.197
2.4
0.583
1.1
121.75
33.4
23.534
6.5
97.83
26.8
1.01
96.856
315.57
100
32.06
10.2
283.51
89.8
67.033
21.2
144.17
45.7
211.2
66.9
72.312
22.9
12.487
4
2.125
0.7
80.833
25.6
13.252
4.2
66.981
21.2
0.687
97.439
290.6
100
35.6
12.3
255
87.7
70.4
24.2
157.5
54.2
227.9
78.4
27.1
9.3
9.3
3.2
3.2
1.1
9
3.1
-0.9
-0.3
9.2
3.2
0.09
98.2
298.4
100
41.5
13.9
256.9
86.1
68.7
23
155.5
52.1
224.2
75.1
32.6
10.9
7.2
2.4
0.6
0.2
23.8
8
7.4
2.5
16.4
5.5
0.17
97.5
375.9
100
41
10.9
334.8
89.1
68
18.1
157.6
41.9
225.7
60
109.2
29.1
6.8
1.8
1.3
0.3
117.3
31.2
21.4
5.7
95.7
25.5
0.98
97.3
334.9
100
34.5
10.3
300.5
89.7
64.5
19.3
142.2
42.5
206.5
61.7
93.9
28
4.8
1.4
1.1
0.3
100
29.9
20.5
6.1
79.4
23.7
0.82
97
278.2
100
37.2
13.4
241
86.6
62.1
22.3
147.3
52.9
209.3
75.2
31.7
11.4
3.2
1.2
0.7
0.3
31
11.1
3.2
1.2
27.8
10
0.28
99
289.6
100
36
12.4
253.6
87.6
62.9
21.7
144.2
49.8
207
71.5
46.6
16.1
1.3
0.4
2.5
0.9
49.4
17.1
9.8
3.4
39.6
13.7
0.39
101.5
334.4
100
35.5
10.6
298.9
89.4
67.4
20.2
182.9
54.7
250.3
74.9
48.6
14.5
1
0.3
-0.9
-0.3
43.5
13
6.9
2.1
36.7
11
0.36
102.7
351.6
100
32.7
9.3
318.9
90.7
68.8
19.6
159.6
45.4
228.5
65
90.5
25.7
0.6
0.2
0.2
0.06
91.4
26
11.4
3.2
80
22.8
0.77
103.8
285
100
30.7
10.8
254.3
89.2
62
21.8
152.7
53.6
214.7
75.3
39.7
13.9
0.7
0.2
2
0.7
43.1
15.1
-1.2
-0.4
44.2
15.5
0.42
104.7
286.8
100
31.6
11
255.2
89
62.1
21.7
136.8
47.7
199
69.4
56.2
19.6
0.6
0.2
2.4
0.8
59.1
20.6
4.6
1.6
54.6
19
0.52
104.6
319.6
100
32.4
10.1
287.2
89.9
65.8
20.6
137.4
43
203.3
63.6
83.9
26.3
0.8
0.3
1.4
0.4
85.4
26.7
9
2.8
76.2
23.8
0.73
104.6
389.9
100
35.3
9.1
354.6
90.9
63.8
16.4
129.9
33.3
193.6
49.7
160.9
41.3
0.9
0.2
1.3
0.3
167
42.8
24.3
6.2
135.2
34.7
1.3
103.9
271.2
100
42.5
15.7
228.7
84.3
61.7
22.8
137
50.5
198.6
73.2
30.1
11.1
0.4
0.1
4
1.5
34.5
12.7
7.5
2.8
26.8
9.9
0.26
103
246.9
100
29.9
12.1
217
87.9
59.6
24.1
121.8
49.3
181.4
73.5
35.6
14.4
2.5
1
3.3
1.3
40
16.2
-27.4
-11.1
67.3
27.3
0.66
102.1
351.8
100
36.8
10.5
315
89.5
60.1
17.1
149.3
42.4
209.4
59.5
105.6
30
4.7
1.3
0.1
0.03
110.8
31.5
22.1
6.3
88.5
25.2
0.86
102.8
291.9
100
37.3
12.8
254.6
87.2
57.7
19.8
147.6
50.6
205.3
70.3
49.3
16.9
4.9
1.7
1
0.3
54.5
18.7
5.9
2
48.8
16.7
0.47
103.1
298.8
100
46
15.4
252.9
84.6
60.2
20.1
135.2
45.2
195.3
65.4
57.5
19.2
5.6
1.9
-0.6
-0.2
56.3
18.8
-89.8
-30.05
43.9
14.7
0.42
103.2
302.2
100
39.7
13.1
262.5
86.9
60.4
20
137.6
45.5
198
65.5
64.5
21.3
6.5
2.2
1
0.3
41.8
13.8
2.2
0.7
39.6
13.1
0.38
103.7
338.3
100
36.6
10.8
301.7
89.2
58.6
17.3
140.1
41.4
198.7
58.7
102.9
30.4
7.5
2.2
-0.4
-0.1
110
32.5
36.4
10.8
73.4
21.7
0.7
104.6
302.4
100
38.6
12.8
263.7
87.2
58.6
19.4
136.4
45.1
195.1
64.5
68.7
22.7
5.1
1.7
0.4
0.1
74.3
24.6
-24.1
-8
98.2
32.5
0.93
106.1
240.6
100
31.3
13
209.3
87
60.5
25.1
136.3
56.7
196.7
81.8
12.6
5.2
5.8
2.4
-0.5
-0.2
17.9
7.4
-130.4
-54.2
26.7
11.1
0.24
107.1
214.8
100
34.4
16
180.4
84
60.4
28.1
127.7
59.5
188.1
87.6
-7.7
-3.6
5.4
2.5
-3.6
-1.7
-5.8
-2.7
-9.1
-4.2
3.1
1.4
0.03
107
299.7
100
31
10.3
268.7
89.7
59.5
19.9
124.8
41.6
184.3
61.5
84.4
28.2
3.9
1.3
-0.7
-0.2
87.8
29.3
22.4
7.5
65.2
21.8
0.61
107
299.5
30.9
268.6
56.4
118.4
174.9
93.8
3.7
-1.2
96.5
149.7
-53.3
-0.52
102.6
240.8
29.5
211.3
57.8
118.8
176.5
34.8
3
0.1
25
-1.6
26.5
0.26
102
305.7
32.1
273.5
59.6
118
177.6
95.9
2.5
-2.1
96.3
20.1
76
0.73
104.2
267.5
27
240.5
58.3
118.9
177.2
63.3
2.1
0.8
66.2
15.5
50.6
0.49
103.9
266.3
30
236.3
57.5
112.7
170.2
66.1
1.8
-0.2
67.7
14.1
53.4
0.51
103.9
233
30.2
202.8
59.2
114.5
173.7
29.1
1.6
0.1
30.8
6.7
23.9
0.23
103.8
277.6
24.6
253
55
116.8
171.8
81.2
1.4
-0.8
81.8
18
63.6
0.62
102.7
274.3
24.4
250
52.1
114.3
166.3
83.6
1.2
0.3
83.8
16.3
67.4
0.66
101.6
240.8
29.8
211
53.3
118.5
171.8
39.2
1.3
-1
39.5
8.5
30.9
0.3
101.9
232.7
25.4
207.4
50.6
120.7
171.2
36.1
1
27
64.2
17.3
46.6
0.45
103.1
231.7
24.9
206.8
45.5
116.4
161.9
44.9
1.4
1
47.4
11.5
35.5
0.34
104.1
272
25.1
246.8
56.6
111.6
168.2
78.6
1.1
0.2
79.9
21.4
58
0.56
103.9
234.2
19.4
214.8
48.6
112.7
161.3
53.5
0.9
-0.1
54.3
12.4
41.4
0.4
104.3
227
12.4
214.5
47.1
109.4
156.5
58.1
1.5
0.9
60.7
14.3
45.9
0.44
103.7
223.4
18.9
204.5
46.8
107.8
154.6
49.9
0.7
0.5
51.8
11.3
39.8
0.38
103.9
278.6
17.5
261.1
44.8
111.3
156.1
105
0.8
-2.8
102.9
26.4
75.9
0.73
103.9
231.3
21.4
209.9
44.5
102.3
146.7
63.1
0.5
0.2
60.7
15.5
44.5
0.43
103.2
216.7
23.5
193.2
41.4
94.7
136.2
57
0.7
1.1
58.9
12.8
45.8
0.45
102.2
207.1
24.3
182.7
42.9
96.9
139.9
42.8
0.7
0.2
37.8
7.3
30.2
0.29
103
249.3
23.3
226.1
41.9
99.9
141.9
84.2
0.5
0.2
84.9
22.6
61.9
0.6
102.7
236.6
100
25.6
10.8
211
89.2
42.4
17.9
101.5
42.9
144
60.9
67
28.3
1.3
0.5
0.7
0.3
69.1
29.2
17.6
7.4
51.3
21.7
0.5
103.5