International Business Statements
IB
International Business 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
15 770
100
6 820
43.2
8 950
56.8
1 840
11.7
4 364
33.1
6 230
41.3
2 720
15.5
-210
-2.7
-1
0
2 219
14.1
401
2.5
1 834
11.6
1.946
934.4
14 462
100
6 719
46.5
7 743
53.5
1 796
12.4
4 609
31.9
6 446
44.6
1 297
9
-294
-2.03
1
0.007
1 074
7.4
-950
-6.6
1 605
11.1
1.71
933.43
17 381
100
7 114
40.9
10 267
59.1
1 748
10.1
4 773
27.5
6 528
37.6
3 739
21.5
-342
-2
—
0
3 759
21.6
478
2.8
3 288
18.9
3.54
927.39
14 752
100
6 729
45.6
8 023
54.4
1 685
11.4
4 449
30.2
6 195
41.3
1 828
13
-307
-2.08
—
0
1 873
12.7
135
0.9
1 704
11.6
1.84
923.7
15 475
100
6 974
45.1
8 501
54.9
1 687
10.9
4 790
31
6 468
41.6
2 033
13.4
-200
-1.3
—
0
2 000
12.9
529
3.4
1 583
10.2
1.72
919.45
14 252
100
6 743
47.3
7 509
52.7
1 655
11.6
4 597
32.3
6 319
44.2
1 190
8.5
-148
-1.04
—
0
1 058
7.4
129
0.9
927
6.5
1.01
917.85
16 690
100
7 058
42.3
9 632
57.7
1 604
9.6
4 770
28.6
6 383
38
3 249
19.7
-138
-0.8
-1
-0.006
3 312
19.8
486
2.9
2 710
16.2
2.86
944.28
14 107
100
6 677
47.3
7 430
52.7
1 611
11.4
4 379
31
6 122
42.8
1 308
9.8
-68
-0.5
—
0
-4 501
-31.9
-1 287
-9.1
-3 196
-22.7
-3.55
904.1
15 535
100
7 246
46.6
8 289
53.4
1 673
10.8
4 829
31.1
6 602
40.9
1 687
12.4
-268
-1.7
—
0
1 722
11.1
261
1.7
1 392
9
1.52
910.7
14 197
100
6 862
48.3
7 335
51.7
1 679
11.8
4 599
32.4
6 437
44.8
898
6.9
-438
-3.09
—
0
623
4.4
-155
-1.09
733
5.2
0.8
909.2
16 695
100
7 195
43.1
9 500
56.9
1 625
9.7
5 193
31.1
6 620
39.7
2 880
17.3
-303
-1.8
1
0.006
2 869
17.2
501
3
2 332
14
2.57
906.6
13 251
100
6 145
46.4
7 106
53.6
1 606
12.1
4 309
32.5
5 999
45.3
1 107
8.4
-265
-2
—
0
813
6.1
-224
-1.7
1 130
8.5
1.24
906
14 218
100
6 366
44.8
7 852
55.2
1 641
11.5
4 760
33.5
6 477
45.6
1 375
9.7
-334
-2.3
—
0
912
6.4
115
0.8
1 325
9.3
1.46
904.2
13 187
100
6 160
46.7
7 027
53.3
1 616
12.3
4 610
35
6 336
48
691
5.2
-311
-2.4
1
0.008
244
1.9
-179
-1.4
955
7.2
1.05
901.7
15 682
100
6 444
41.1
9 238
58.9
1 592
10.2
6 539
41.7
8 191
52.2
1 047
6.7
-317
-2.02
-1
-0.006
1 014
6.5
-175
-1.1
1 356
8.6
1.5
899
3 803
100
-1 202
-31.6
5 005
131.6
1 463
38.5
5 420
142.5
6 800
178.8
-1 795
-47.2
-405
-10.6
—
0
36
0.9
-19
-0.5
1 698
44.6
1.85
913.23
18 123
100
9 423
52
8 700
48
1 582
8.7
4 977
27.5
6 599
36.4
2 101
11.6
-120
-0.7
—
0
1 571
8.7
209
1.2
1 361
7.5
1.52
894.94
17 571
100
9 649
54.9
7 922
45.1
1 625
9.2
4 742
27
6 534
37.2
1 388
7.9
-446
-2.5
1
0.006
-49
-0.3
-1 375
-7.8
1 175
6.7
1.31
895.04
2 344
100
-3 801
-162.2
6 145
262.2
1 570
67
4 577
195.3
5 526
235.8
619
26.4
-582
-24.8
—
0
1 033
44.1
-333
-14.2
3 670
156.6
4.1
893.67
18 028
100
9 692
53.8
8 336
46.2
1 553
8.6
4 733
26.3
6 323
35.1
2 013
11.2
-321
-1.8
-1
-0.006
1 522
8.4
-156
-0.9
1 672
9.3
1.88
892.84
19 161
100
10 151
53
9 010
47
1 407
7.3
4 892
25.5
5 610
29.3
3 400
17.7
-273
-1.4
—
0
2 768
14.4
255
1.3
2 498
13
2.82
890.83
18 182
100
10 139
55.8
8 043
44.2
1 433
7.9
4 694
25.8
6 089
33.5
1 954
10.7
86
0.5
—
0
1 883
10.4
148
0.8
1 591
8.8
1.77
893.91
21 761
100
11 073
50.9
10 688
49.1
1 358
6.2
4 433
20.4
5 694
26.2
4 994
22.9
-165
-0.8
—
0
4 434
20.4
537
2.5
1 951
9
2.15
905.24
18 756
100
9 953
53.1
8 803
46.9
1 252
6.7
4 267
22.8
5 332
28.4
3 471
18.5
-60
-0.3
—
0
2 996
16
304
1.6
2 694
14.4
2.94
915.21
20 003
100
10 804
54
9 199
46
1 364
6.8
4 737
23.7
5 930
29.6
3 269
16.3
-76
-0.4
—
0
2 776
13.9
387
1.9
2 404
12
2.6
919.4
19 072
100
10 825
56.8
8 247
43.2
1 405
7.4
4 781
25.1
5 991
31.4
2 256
11.8
-178
-0.9
—
0
1 136
6
-647
-3.4
1 679
8.8
1.81
925.41
22 542
11 493
11 049
1 378
4 936
6 086
4 963
-112
1
4 469
47
-1 054
-1.15
910.71
19 153
10 172
8 981
1 291
4 495
5 526
3 455
-101
1
3 065
339
2 726
2.92
933.2
19 289
10 321
8 968
1 436
4 914
6 088
2 880
-85
—
2 443
111
2 331
2.48
939.57
18 155
10 211
7 944
1 484
4 776
5 926
2 018
-81
1
1 424
-329
1 750
1.85
947.84
21 770
10 655
11 115
1 406
4 669
5 998
5 117
-132
—
4 985
480
4 501
4.73
952.68
19 226
10 213
9 013
1 397
4 616
5 570
3 443
-156
1
3 263
409
2 853
2.98
957.32
20 238
10 536
9 702
1 465
5 219
6 439
3 263
-199
—
3 049
544
2 504
2.61
960.49
18 684
9 999
8 685
1 458
4 936
6 493
2 192
-160
—
1 034
-983
2 014
2.09
964.37
22 059
10 652
11 407
1 362
5 101
6 285
5 122
-13
2
5 099
638
4 463
4.58
972.84
19 280
9 844
9 436
1 287
4 465
5 585
3 851
-118
—
3 621
659
2 950
3.03
978.96
20 813
10 423
10 390
1 300
4 923
6 065
4 325
78
-1
4 224
698
3 449
3.49
986.7
19 590
10 138
9 452
1 298
5 022
6 189
3 263
23
—
3 001
585
2 328
2.34
992.3
24 113
11 251
12 862
1 320
5 375
5 162
7 700
-27
—
7 095
1 579
5 483
5.5
995.3
22 397
11 523
10 874
1 354
5 156
5 914
4 960
-584
—
4 361
906
18
0.01
997.7
24 047
12 003
12 044
1 361
5 520
6 536
5 508
-149
—
5 348
1 096
4 137
4.11
1 005
22 236
11 608
10 628
1 402
5 332
6 426
4 202
-150
—
3 183
653
2 384
2.28
1 042
27 385
13 048
14 337
1 452
5 938
7 208
7 129
-11
—
7 102
885
6 184
5.72
1 080
23 338
11 908
11 430
1 356
5 188
6 691
4 739
250
1
4 972
832
4 041
3.67
1 099
24 236
11 997
12 239
1 291
5 536
6 558
5 681
-139
—
4 564
1 072
3 226
2.93
1 098
23 408
12 730
10 678
1 644
5 552
6 646
4 032
-406
—
3 606
574
3 032
2.7
1 124