Fabrinet Statements
FN
Fabrinet 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
753.26
100
660.81
87.7
92.449
12.3
—
0
19.108
2.5
19.108
2.5
73.341
9.7
11.439
1.5
0.227
0.03
84.975
11.3
3.909
0.5
81.066
10.8
2.219
36.534
731.53
100
640.6
87.6
90.935
12.4
—
0
19.628
2.7
19.628
2.7
71.307
9.7
11.831
1.6
0.175
0.02
83.313
11.4
2.397
0.3
80.916
11.1
2.211
36.603
712.69
100
624.36
87.6
88.33
12.4
—
0
19.316
2.7
19.316
2.7
69.014
9.7
3.924
0.6
-0.035
-0.005
72.903
10.2
3.793
0.5
69.11
9.7
1.886
36.639
685.5
100
601.1
87.7
84.4
12.3
—
0
20.4
3
20.4
3
64
9.3
6.3
0.9
-0.1
-0.01
70.2
10.2
5.1
0.7
65.1
9.5
1.78
36.5
655.9
100
573.6
87.5
82.3
12.5
—
0
19.9
3
19.9
3
62.4
9.5
5.6
0.9
—
0
67.1
10.2
6.3
1
60.8
9.3
1.65
36.7
665.3
100
579.3
87.1
86
12.9
—
0
18.3
2.8
18.3
2.8
67.7
10.2
1.6
0.2
—
0
63.5
9.5
4.1
0.6
59.4
8.9
1.6
37
668.7
100
583.4
87.2
85.2
12.7
—
0
18.9
2.8
19
2.8
66.3
9.9
-2
-0.3
-0.1
-0.01
64.3
9.6
1.1
0.2
63.2
9.5
1.71
36.9
655.4
100
572.7
87.4
82.8
12.6
—
0
20.6
3.1
20.5
3.1
62.2
9.5
3.3
0.5
-0.1
-0.02
65.3
10
0.7
0.1
64.6
9.9
1.76
36.8
587.9
100
512.9
87.2
74.9
12.7
—
0
18.5
3.1
18.6
3.2
56.4
9.6
2
0.3
-0.3
-0.05
58.1
9.9
1.9
0.3
56.2
9.6
1.51
37.2
564.4
100
493.7
87.5
70.7
12.5
—
0
17
3
17
3
53.7
9.5
-0.1
-0.02
—
0
53.6
9.5
2.9
0.5
50.7
9
1.35
37.5
566.6
100
497.3
87.8
69.4
12.2
—
0
17.8
3.1
17.8
3.1
51.5
9.1
-0.3
-0.05
-1.1
-0.2
50.1
8.8
1.2
0.2
48.9
8.6
1.3
37.6
543.3
100
479.7
88.3
63.6
11.7
—
0
20.6
3.8
20.6
3.8
43
7.9
2.5
0.5
-0.3
-0.06
45.2
8.3
0.6
0.1
44.7
8.2
1.2
37.3
509.6
100
448.5
88
61.1
12
—
0
17.5
3.4
17.5
3.4
43.6
8.6
0.6
0.1
-3.9
-0.8
40.3
7.9
-2.1
-0.4
42.4
8.3
1.13
37.7
479.3
100
422.5
88.1
56.8
11.9
—
0
19.1
4
19.1
4
37.7
7.9
1.3
0.3
0.1
0.02
39.1
8.2
1.6
0.3
37.5
7.8
1
37.6
453.8
100
400.8
88.3
53
11.7
—
0
17.2
3.8
17.2
3.8
35.9
7.9
0.3
0.07
0.2
0.04
36.3
8
1
0.2
35.4
7.8
0.94
37.6
436.6
100
386.2
88.5
50.5
11.6
—
0
16.9
3.9
16.8
3.8
33.6
7.7
1
0.2
0.1
0.02
34.7
7.9
1.7
0.4
33.1
7.6
0.88
37.4
405.1
100
358.5
88.5
46.6
11.5
—
0
18.2
4.5
18.2
4.5
28.4
7
0.4
0.1
0.1
0.02
28.7
7.1
0.6
0.1
28
6.9
0.75
37.6
411.2
100
366.9
89.2
44.3
10.8
—
0
17.1
4.2
17.1
4.2
27.2
6.6
1.8
0.4
0.2
0.05
29.2
7.1
1
0.2
28.3
6.9
0.75
37.8
426.2
100
377.1
88.5
49.2
11.5
—
0
17.1
4
17.1
4
32.1
7.5
0.8
0.2
0.4
0.09
33.2
7.8
2
0.5
31.2
7.3
0.83
37.8
399.3
100
353.3
88.5
46
11.5
—
0
16
4
16
4
30
7.5
-2.2
-0.6
0.4
0.1
28.1
7
2.2
0.6
26
6.5
0.69
37.5
405.1
100
358.5
88.5
46.6
11.5
—
0
13.8
3.4
13.8
3.4
32.9
8.1
2
0.5
0.1
0.02
34.2
8.4
1.2
0.3
33
8.1
0.88
37.5
399
100
352.2
88.3
46.8
11.7
—
0
14.1
3.5
14.1
3.5
32.6
8.2
-2.3
-0.6
0.2
0.05
30.1
7.5
1.5
0.4
28.6
7.2
0.76
37.5
403.1
100
357.5
88.7
45.6
11.3
—
0
12.7
3.2
12.8
3.2
32.8
8.1
-0.9
-0.2
0.6
0.1
32.2
8
0.7
0.2
31.5
7.8
0.84
37.5
377.2
100
336.9
89.3
40.3
10.7
—
0
14.4
3.8
14.4
3.8
25.9
6.9
3.9
1
0.1
0.03
29.7
7.9
1.9
0.5
27.9
7.4
0.75
37.1
345.3
100
306.3
88.7
39
11.3
—
0
16.6
4.8
16.6
4.8
22.4
6.5
-0.6
-0.2
—
0
21.8
6.3
-1
-0.3
22.8
6.6
0.61
37.8
332.2
100
295.3
88.9
36.9
11.1
—
0
12.4
3.7
12.4
3.7
24.5
7.4
-2.1
-0.6
0.1
0.03
22.5
6.8
1.5
0.5
21.1
6.4
0.55
38.1
337.1
299.9
37.2
—
13.2
13.1
24
-1.6
0.3
20.9
1.6
19.3
0.51
38.2
357.3
317
40.3
—
15.7
15.7
24.7
-2
0.1
22.8
1.7
21
0.55
38.2
370.5
325.7
44.8
—
15.1
15.1
29.7
-1.3
0.1
28.5
1.1
27.4
0.72
38.2
366.8
322.8
44
—
17.1
17.1
27
-3.6
0.1
23.4
1.8
21.7
0.57
37.9
351.2
308.1
43
—
17.7
17.7
25.4
1.7
0.1
27.3
2
25.3
0.67
37.8
332
292.4
39.6
—
15.8
15.9
23.8
0.8
0.1
24.7
1.9
22.8
0.61
37.3
276.4
242.5
33.8
—
11.8
11.9
22
-0.7
0.1
21.5
1.8
19.7
0.53
37.3
250.9
219.7
31.2
—
12.3
12.3
18.9
3
0.1
22.8
2
20.8
0.56
37.1
233
204.5
28.5
—
13.7
13.8
14.8
6.2
0.1
21.1
1.3
19.8
0.54
36.8
216.4
190.4
26
—
11.9
11.9
14.1
-10.5
0.1
2.9
1.3
1.6
0.04
36.3
206.5
181.9
24.5
—
10.7
10.7
13.8
0.1
—
13.9
0.9
13
0.36
36.3
189.5
167.8
21.7
—
9.7
9.7
12
—
-0.1
12
1.1
10.8
0.3
36.1
188.4
167.3
21.1
—
10.3
10.3
10.8
0.3
-0.1
9.8
1
8.7
0.24
35.9
189.3
168.8
20.5
—
8.7
8.8
11.8
0.1
0.1
12
1
11
0.31
35.6
160.1
142.3
17.8
—
6.7
6.7
11.1
0.3
0.3
11.6
1.3
10.3
0.29
35.8
167.7
150.4
17.3
—
7.4
7.4
9.9
0.1
0.2
48.4
0.7
47.7
1.33
35.8
178.6
158
20.5
—
6.9
6.9
13.6
-0.6
0.2
13.2
-1.4
14.5
0.41
35.6
171.6
152.9
18.6
—
6.7
6.7
11.9
1.2
0.2
20
0.8
19.2
0.55
35.1
159.9
142.9
17.1
—
5.3
5.3
11.7
-0.6
0.2
15.4
0.2
15.1
0.43
35
155.6
139.3
16.3
—
6.8
6.8
9.5
1
0.1
22.1
0.9
21.1
0.61
34.9
167.4
149.1
18.4
—
5.8
5.7
12.6
-0.2
0.2
17.4
0.7
16.7
0.48
34.8