Aspen Statements
AS
Aspen 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
117.77
100
66.192
56.2
51.578
43.8
4.565
3.9
27.027
22.9
31.592
26.8
19.986
17
-2.302
-2
—
0
17.684
15
0.866
0.7
16.818
14.3
0.213
78.981
94.501
100
59.358
62.8
35.143
37.2
4.489
4.8
25.516
27
30.005
31.8
5.138
5.4
-3.515
-3.7
—
0
-1.079
-1.1
0.756
0.8
-1.835
-1.9
-0.024
75.763
84.219
100
54.601
64.8
29.618
35.2
4.075
4.8
24.16
28.7
28.235
33.5
1.383
1.6
-1.902
-2.3
—
0
-0.519
-0.6
—
0
-0.519
-0.6
-0.007
70.025
60.76
100
46.95
77.3
13.81
22.7
4.22
6.9
24.23
39.9
28.44
46.8
-14.63
-24.08
-0.63
-1.04
2.19
3.6
-13.07
-21.5
—
0
-13.07
-21.5
-0.19
69.32
48.16
100
39.75
82.5
8.41
17.5
3.96
8.2
21.49
44.6
25.45
52.8
-17.04
-35.4
1.62
3.4
—
0
-15.42
-32.02
—
0
-15.42
-32.02
-0.22
69.25
45.59
100
40.5
88.8
5.09
11.2
4.1
9
19.9
43.6
23.99
52.6
-18.91
-41.5
2.11
4.6
—
0
-16.8
-36.9
—
0
-16.8
-36.9
-0.24
69.16
59.61
100
45.28
76
14.33
24
4.2
7
19.8
33.2
24
40.3
-9.67
-16.2
0.06
0.1
—
0
-9.61
-16.1
—
0
-9.61
-16.1
-0.19
49.31
36.71
100
43.07
117.3
-6.36
-17.3
4.69
12.8
17.26
47
21.95
59.8
-28.31
-77.1
-1.29
-3.5
—
0
-29.6
-80.6
—
0
-29.6
-80.6
-0.75
39.53
45.64
100
46.85
102.7
-1.21
-2.7
4.45
9.8
16.99
37.2
21.44
47
-22.65
-49.6
-1.4
-3.07
—
0
-24.05
-52.7
—
0
-24.05
-52.7
-0.68
35.21
38.41
100
40.2
104.7
-1.79
-4.7
3.59
9.3
13.24
34.5
16.83
43.8
-18.62
-48.5
-0.86
-2.2
—
0
-19.48
-50.7
—
0
-19.48
-50.7
-0.59
32.94
31.48
100
33.14
105.3
-1.67
-5.3
3.31
10.5
11.33
36
14.65
46.5
-16.31
-51.8
-0.04
-0.1
—
0
-16.35
-51.9
—
0
-16.35
-51.9
-0.5
32.67
30.38
100
27.31
89.9
3.07
10.1
3.08
10.1
11.49
37.8
14.56
47.9
-11.49
-37.8
-0.06
-0.2
—
0
-7.82
-25.7
—
0
-7.82
-25.7
-0.24
32.52
31.67
100
27.09
85.5
4.58
14.5
2.61
8.2
8.59
27.1
11.19
35.3
-6.61
-20.9
-0.06
-0.2
—
0
-6.67
-21.06
—
0
-6.67
-21.06
-0.23
28.5
28.1
100
24.14
85.9
3.96
14.1
2.44
8.7
7.69
27.4
10.13
36
-6.18
-22
-0.08
-0.3
—
0
-6.25
-22.2
—
0
-6.25
-22.2
-0.22
27.98
23.02
100
19.16
83.2
3.86
16.8
2.29
9.9
7.7
33.4
9.99
43.4
-6.13
-26.6
-0.06
-0.3
—
0
-6.19
-26.9
—
0
-6.19
-26.9
-0.23
27.06
24.2
100
22.3
92.1
1.9
7.9
2.09
8.6
6.52
26.9
8.6
35.5
-6.7
-27.7
-0.05
-0.2
—
0
-6.75
-27.9
—
0
-6.75
-27.9
-0.25
26.73
24.64
100
21.79
88.4
2.85
11.6
2.12
8.6
6.38
25.9
8.5
34.5
-5.65
-22.9
-0.05
-0.2
—
0
-5.7
-23.1
—
0
-5.7
-23.1
-0.21
26.52
28.42
100
22.44
79
5.98
21
2.23
7.8
6.84
24.1
9.07
31.9
-3.09
-10.9
-0.08
-0.3
—
0
-3.17
-11.2
—
0
-3.17
-11.2
-0.13
25.19
46.51
100
35.2
75.7
11.31
24.3
2.57
5.5
9.58
20.6
12.14
26.1
-0.83
-1.8
-0.13
-0.3
—
0
-0.96
-2.06
—
0
-0.96
-2.06
-0.04
24.17
35.43
100
27.68
78.1
7.74
21.8
2.05
5.8
7.85
22.2
9.9
27.9
-2.15
-6.07
-0.14
-0.4
—
0
-2.29
-6.5
—
0
-2.29
-6.5
-0.09
24.17
29.53
100
26.02
88.1
3.51
11.9
1.87
6.3
6.86
23.2
8.73
29.6
-5.22
-17.7
-0.1
-0.3
—
0
-5.32
-18.02
—
0
-5.32
-18.02
-0.22
24.12
27.91
100
24.19
86.7
3.72
13.3
1.93
6.9
7.75
27.8
9.68
34.7
-5.96
-21.4
-0.04
-0.1
—
0
-6
-21.5
—
0
-6
-21.5
-0.25
23.93
35.68
100
30.09
84.3
5.59
15.7
1.69
4.7
10.48
29.4
12.17
34.1
-6.58
-18.4
-0.17
-0.5
—
0
-14.11
-39.5
—
0
-14.11
-39.5
-0.59
23.83
23.94
100
22.41
93.6
1.53
6.4
1.38
5.8
6.51
27.2
7.9
33
-6.37
-26.6
-0.16
-0.7
—
0
-6.53
-27.3
—
0
-6.53
-27.3
-0.27
23.81
21.67
100
18.93
87.4
2.74
12.6
1.64
7.6
7.96
36.7
9.6
44.3
-6.86
-31.7
-0.1
-0.5
—
0
-6.96
-32.1
—
0
-6.96
-32.1
-0.29
23.74
23.07
100
20.26
87.8
2.81
12.2
1.61
7
7.96
34.5
9.56
41.4
-6.75
-29.3
-0.09
-0.4
—
0
-6.84
-29.6
—
0
-6.84
-29.6
-0.29
23.57
36.36
28.55
7.81
1.43
8
9.43
-1.62
-0.06
—
-1.68
—
-1.68
-0.07
23.49
27.2
22.25
4.95
1.47
6.51
7.98
-3.03
-0.06
—
-3.09
—
-3.09
-0.13
23.44
25.07
21.38
3.69
1.71
7.42
9.12
-5.43
-0.04
—
-5.47
—
-5.47
-0.23
23.37
23
20.78
2.22
1.58
9.7
11.27
-9.05
-0.03
—
-9.08
—
-9.08
-0.39
23.26
27.64
23.91
3.73
1.38
8.06
9.44
-5.71
-0.03
—
-5.74
—
-5.74
-0.25
23.22
29.56
23.16
6.4
1.33
7.48
8.8
-2.4
-0.69
—
-3.1
—
-3.1
-0.13
23.17
27.72
21.07
6.65
1.29
6.72
8
-1.35
-0.04
—
-1.39
—
-1.39
-0.06
23.11
32.82
26.29
6.53
1.31
6.98
8.29
-1.76
-0.04
—
-1.8
—
-1.8
-0.08
23.06
37.38
27.53
9.85
1.25
6.92
8.17
1.68
-0.05
—
1.64
—
1.64
0.07
22.89
31.54
26.37
5.17
1.15
6.5
7.65
-2.48
-0.05
—
-2.52
—
-2.52
-0.11
23.06
30.1
24.99
5.11
1.55
6.26
7.8
-2.7
-0.05
—
-2.74
—
-2.74
-0.12
23
23.5
18.99
4.51
1.3
5.96
7.26
-2.75
-0.05
—
-2.79
—
-2.79
-0.12
22.99
27.98
22.75
5.24
1.52
6.38
7.9
-2.66
-0.06
—
-2.72
—
-2.72
-0.12
22.99
25.44
20.37
5.07
1.26
6.18
7.43
-2.37
-0.03
-0.02
-2.41
—
-2.41
-0.1
23
26.62
23.19
3.43
1.92
9.63
11.54
-8.12
-34
—
-42.15
—
-42.15
-1.75
24.05
22.36
19.02
3.35
1.28
4.96
6.24
-2.9
-16.15
—
-19.05
—
-19.05
-0.93
20.58
24.23
20.65
3.58
1.36
5.43
6.79
-3.2
-10.7
0.39
-16.95
—
-0.86
-0.04
20.58
21.88
18.3
3.58
1.39
6.86
8.25
-4.67
-8.04
—
-12.7
—
-12.7
-0.62
20.58
22.98
19.45
3.53
1.18
4.99
6.16
-2.63
-15.04
-0.82
-18.98
—
-5.35
-0.26
20.81
17.01
16.97
0.04
1.24
4.83
6.06
-6.03
3.37
—
1.03
—
20.25
0.98
20.58
13.86
12.45
1.41
1
3.19
4.19
-2.78
-1.77
—
-4.54
—
-10.71
-0.52
20.58