Commercial Statements
CM
Commercial 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
2 078.49
100
1 738.09
83.6
340.4
16.4
—
0
167.97
8.1
167.97
8.1
172.42
8.3
-12.117
-0.6
—
0
160.31
7.7
40.867
2
119.44
5.7
1.024
116.66
1 848.29
100
1 552.05
84
296.24
16
—
0
165.14
8.9
167.44
9.1
128.8
7
-11.878
-0.6
—
0
116.92
6.3
31.072
1.7
85.847
4.6
0.73
117.52
2 003.05
100
1 604.07
80.1
398.98
19.9
—
0
159.73
8
162.53
8.1
236.45
11.8
-11.756
-0.6
—
0
224.69
11.2
48.422
2.4
176.27
8.8
1.489
118.35
2 209.2
100
1 784.1
80.8
425.1
19.2
—
0
171.7
7.8
174.1
7.9
251
11.4
-8.3
-0.4
—
0
237.9
10.8
53.7
2.4
184.2
8.3
1.56
118.2
2 345
100
1 851.9
79
493.1
21
—
0
171.4
7.3
173.4
7.4
319.7
13.6
-8.9
-0.4
—
0
310.1
13.2
76.1
3.2
234
10
1.98
118.4
2 018
100
1 621.8
80.4
396.2
19.6
—
0
148.9
7.4
150.4
7.5
245.9
12.2
-9.9
-0.5
—
0
235.5
11.7
55.6
2.8
179.8
8.9
1.51
118.7
2 227.3
100
1 719.4
77.2
507.9
22.8
—
0
154.9
7
156.4
7
351.5
15.8
-13
-0.6
—
0
338.5
15.2
76.7
3.4
261.8
11.8
2.2
118.9
2 407.1
100
1 899.3
78.9
507.8
21.1
—
0
152.9
6.4
152.8
6.3
354.9
14.7
-14.2
-0.6
—
0
338.6
14.1
50
2.1
288.6
12
2.39
120.7
2 515.7
100
1 956.5
77.8
559.3
22.2
—
0
135.1
5.4
135
5.4
424.2
16.9
-13.4
-0.5
—
0
405
16.1
92.6
3.7
312.4
12.4
2.54
122.8
2 008.9
100
1 615
80.4
393.9
19.6
—
0
128
6.4
127.9
6.4
266
13.2
-12
-0.6
—
0
509.7
25.4
126.4
6.3
383.3
19.1
3.12
122.9
1 981.8
100
1 586.4
80
395.4
20
—
0
119.4
6
119.4
6
276
13.9
-11
-0.6
—
0
261.8
13.2
28.9
1.5
232.9
11.8
1.9
122.8
2 030.6
100
1 687
83.1
343.7
16.9
—
0
136.8
6.7
136.8
6.7
206.8
10.2
-11.7
-0.6
—
0
192.8
9.5
40.4
2
152.3
7.5
1.24
122.4
1 845
100
1 520
82.4
325.1
17.6
—
0
144.2
7.8
144.2
7.8
180.8
9.8
-12
-0.7
—
0
168.6
9.1
38.2
2.1
130.4
7.1
1.07
122.2
1 462.3
100
1 206.6
82.5
255.7
17.5
—
0
137.2
9.4
137.2
9.4
118.5
8.1
-14
-1
—
0
87.2
6
20.9
1.4
66.1
4.5
0.54
124.3
1 391.8
100
1 174.8
84.4
217
15.6
—
0
113.6
8.2
113.6
8.2
103.4
7.4
-14.3
-1.03
—
0
85.5
6.1
21.6
1.6
64.1
4.6
0.53
121.1
1 409.1
100
1 145.7
81.3
263.4
18.7
—
0
128.2
9.1
128.2
9.1
135.2
9.6
-14
-1
—
0
86.3
6.1
18.5
1.3
67.6
4.8
0.56
120.4
1 341.7
100
1 117.8
83.3
223.9
16.7
—
0
115.1
8.6
115.1
8.6
108.8
8.1
-14.8
-1.1
—
0
88
6.6
23.8
1.8
64.7
4.8
0.53
120.3
1 341
100
1 124.8
83.9
216.1
16.1
—
0
115.5
8.6
115.5
8.6
100.6
7.5
-14.2
-1.06
—
0
86.4
6.4
22.8
1.7
63.8
4.8
0.53
120.4
1 384.7
100
1 145.2
82.7
239.5
17.3
—
0
111.6
8.1
111.6
8.1
127.9
9.2
-17.9
-1.3
—
0
110.1
8
27.3
2
83.3
6
0.69
119.8
1 543
100
1 291.9
83.7
251.1
16.3
—
0
80.8
5.2
80.8
5.2
170.3
11
-16.2
-1.05
—
0
102.7
6.7
17.6
1.1
86.1
5.6
0.71
119.5
1 605.9
100
1 367.7
85.2
238.2
14.8
—
0
115.4
7.2
115.3
7.2
122.8
7.6
-15.2
-0.9
—
0
107.7
6.7
29.1
1.8
78.4
4.9
0.66
119.1
1 402.8
100
1 250.1
89.1
152.7
10.9
—
0
98.2
7
98.2
7
54.5
3.9
-21.4
-1.5
—
0
33.1
2.4
10.5
0.7
13.9
1
0.11
118.9
1 277.3
100
1 117.6
87.5
159.7
12.5
—
0
117.3
9.2
117.3
9.2
42.4
3.3
-17.4
-1.4
—
0
25
2
5.6
0.4
19.7
1.5
0.16
118.7
1 308.4
100
1 116
85.3
192.4
14.7
—
0
108.4
8.3
108.4
8.3
84
6.4
-24.7
-1.9
—
0
57.9
4.4
5.6
0.4
51.6
3.9
0.44
118.4
1 204.5
100
1 037.4
86.1
167.1
13.9
—
0
101
8.4
101.1
8.4
66
5.5
-9.5
-0.8
—
0
55.6
4.6
13.3
1.1
40
3.3
0.33
118.3
1 054.3
100
927.1
87.9
127.2
12.1
—
0
94.7
9
94.7
9
32.5
3.1
-8.9
-0.8
—
0
11.5
1.1
-8.9
-0.8
10.2
1
0.08
118.3
1 076.5
934.1
142.5
—
98.5
98.5
44
-3.7
—
40.3
8.4
36.8
0.31
117.9
1 084.1
977.1
107
—
105
105
2
6.4
—
-16
-6
-29.5
-0.24
118.2
1 044.7
897.9
146.8
—
92.3
92.4
54.4
-11.9
—
42.6
11
39.3
0.33
117.2
862.2
725.2
137
—
94.7
94.7
42.3
-11.5
—
30.8
7.8
30.3
0.25
117.1
853
741.2
111.8
—
90.9
90.9
20.9
-12.8
—
8.1
2.5
6.3
0.05
117.1
194.1
82.9
111.2
—
73.1
73.1
38.1
-18.2
—
-20.1
-10.5
-0.1
—
114.7
1 227.4
1 052.1
175.3
—
121.1
121.2
54.1
-8.2
—
45.8
10.7
19.3
0.16
116
1 019.7
884.9
134.8
—
93.9
93.9
40.9
-16.6
—
12.9
2.1
10.5
0.09
116.5
1 154.9
999.5
155.4
—
96.7
96.7
58.7
-21.3
—
37.4
11.8
25.1
0.22
117.3
847.3
772.5
74.8
—
80.1
80.2
-5.4
-15.4
—
-30.5
-6.6
12.4
0.1
115.7
1 506
1 314.1
191.9
—
107.9
107.9
84
-22.7
—
61.3
22.1
28.7
0.24
116.8
1 391.1
1 244
147.1
—
109.6
109.6
37.5
-19.3
—
18.2
4.8
6.2
0.05
117.7
1 677.6
1 505.4
172.2
—
101.2
101.2
71
-23.5
—
47.5
13.2
32.2
0.29
118.9
1 841.3
1 643
198.3
—
122.4
122.4
75.9
-11.7
—
60.9
14.7
32.6
0.27
118.9
1 738.9
1 561.2
177.7
—
122.6
122.6
55.2
-17
—
38.2
13.7
23.6
0.21
118.8
1 597.5
1 456.2
141.4
—
108.4
108.4
33
-15.9
—
17.1
3.9
11.1
0.11
118.6
1 617.2
1 439.8
177.4
—
113.4
113.4
64.1
-15.3
—
48.8
15.1
45.9
0.38
118.2
1 576.4
1 422.1
154.3
—
97.9
97.9
56.4
-18.1
—
14.9
13
4.1
0.02
117.8
1 752.5
1 577
175.5
—
121.7
121.8
53.8
-18
—
35.7
17.4
19
0.16
117.7
1 688.7
1 549.3
139.4
—
114.6
114.6
24.7
-16.5
—
8.2
4.3
4.6
0.03
117.6