Dupont De Statements
DD
Dupont De 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
3 171
100
1 997
63
1 174
37
134
4.2
418
13.2
697
22.6
477
14.4
-98
-2.4
3
0
296
9.3
120
3.8
178
5.6
0.42
419.3
2 931
100
1 918
65.4
1 013
34.6
125
4.3
384
13.1
653
22.3
360
12.3
-60
-2.05
7
0.2
267
9.1
84
2.9
189
6.4
0.44
424.3
2 898
100
1 868
64.5
1 030
35.5
128
4.4
350
12.1
630
21.4
400
14.2
-109
-3.8
-2
-0.07
-616
-21.3
-316
-10.9
-22
-0.8
-0.05
430.1
3 058
100
1 954
63.9
1 104
36.1
128
4.2
360
11.8
636
20.8
468
15.3
-40
-1.3
-3
-0.1
408
13.3
117
3.8
319
10.4
0.7
453
3 094
100
2 030
65.6
1 064
34.4
125
4
358
11.6
625
20.2
439
14.2
-60
-1.9
-2
-0.06
356
11.5
87
2.8
-131
-4.2
-0.28
459
3 018
100
1 983
65.7
1 035
34.3
127
4.2
340
11.3
615
20.4
420
13.9
-54
-1.8
-2
-0.07
356
11.8
83
2.8
257
8.5
0.55
460
3 104
100
2 048
66
1 056
34
123
4
337
10.9
594
19.1
462
14.9
-61
-2
8
0.3
193
6.2
88
2.8
4 226
136.1
8.85
477
3 317
100
2 095
63.2
1 222
36.8
129
3.9
356
10.7
628
18.9
594
17.9
-102
-3.08
7
0.2
498
15
139
4.2
367
11.1
0.73
500
3 322
100
2 149
64.7
1 173
35.3
141
4.2
385
11.6
667
20.1
506
15.2
-91
-2.7
6
0.2
478
14.4
113
3.4
787
23.7
1.55
506
3 274
100
2 110
64.4
1 164
35.6
143
4.4
389
11.9
684
20.9
480
14.7
-98
-3
7
0.2
279
8.5
47
1.4
488
14.9
0.94
514
3 246
100
2 119
65.3
1 127
34.7
148
4.6
401
12.4
703
21.7
424
13.1
-131
-4.04
8
0.2
232
7.1
65
2
204
6.3
0.39
518
3 199
100
2 032
63.5
1 167
36.5
137
4.3
411
12.8
704
22
463
14.5
-111
-3.5
9
0.3
339
10.6
80
2.5
391
12.2
0.74
523
3 104
100
1 959
63.1
1 145
36.9
133
4.3
395
12.7
662
21.3
483
15.6
-114
-3.7
7
0.2
488
15.7
93
3
478
15.4
0.9
531
3 017
100
1 861
61.7
1 156
38.3
139
4.6
395
13.1
671
22.2
485
16.1
-125
-4.1
6
0.2
385
12.8
-1
-0.03
5 394
178.8
8.9
606
540
100
29
5.4
511
94.6
99
18.3
193
35.7
299
55.4
212
39.3
-174
-32.2
-11
-2.04
1 370
253.7
-134
-24.8
222
41.1
0.3
735
3 629
100
2 417
66.6
1 212
33.4
140
3.9
403
11.1
705
19.4
507
14
-138
-3.8
4
0.1
208
5.7
122
3.4
-79
-2.2
-0.1
734
3 289
100
2 298
69.9
991
30.1
153
4.7
414
12.6
743
22.6
248
7.5
-95
-2.9
8
0.2
-2 381
-72.4
8
0.2
-2 478
-75.3
-3.37
734
3 670
100
2 319
63.2
1 351
36.8
173
4.7
482
13.1
828
22.6
523
14.3
-133
-3.6
11
0.3
-456
-12.4
94
2.6
-616
-16.8
-0.83
739
-872
100
-622
71.3
-250
28.7
-35
4
44
-5.05
-13
1.5
-237
27.2
-218
25
12
-1.4
537
-61.6
-79
9.1
176
-20.2
0.23
755
5 426
100
3 531
65.1
1 895
34.9
225
4.1
645
11.9
1 101
20.3
794
14.6
-156
-2.9
21
0.4
450
8.3
78
1.4
372
6.9
0.49
748
5 468
100
3 496
63.9
1 972
36.1
232
4.2
642
11.7
1 165
21.3
807
14.8
-124
-2.3
18
0.3
-948
-17.3
155
2.8
-571
-10.4
-0.76
749
5 414
100
3 621
66.9
1 793
33.1
267
4.9
726
13.4
1 218
22.5
575
10.6
-132
-2.4
21
0.4
-165
-3.05
-91
-1.7
520
9.6
0.69
750
5 457
100
3 642
66.7
1 815
33.3
262
4.8
727
13.3
1 206
22.1
609
11.2
301
5.5
17
0.3
310
5.7
53
1
480
8.8
0.61
780
5 683
100
3 770
66.3
1 913
33.7
264
4.6
731
12.9
1 253
22
660
11.6
27
0.5
24
0.4
168
3
37
0.7
499
8.8
0.64
770
5 857
100
4 085
69.7
1 772
30.3
270
4.6
768
13.1
1 293
22.1
479
8.2
118
2
28
0.5
130
2.2
99
1.7
1 762
30.1
2.27
775
5 597
100
3 805
68
1 792
32
274
4.9
802
14.3
1 307
23.4
485
8.7
-108
-1.9
27
0.5
-8
-0.1
65
1.2
1 087
19.4
1.41
770
-30 746
-23 572
-7 174
-686
-853
-1 419
-5 755
693
—
-5 592
-1 911
-1 564
-2.48
629
15 354
12 170
3 184
522
990
1 395
1 789
-131
—
1 125
571
511
0.96
532
13 834
10 766
3 068
402
719
958
2 110
-172
—
1 814
455
1 315
2.29
574
13 230
10 194
3 036
419
759
1 777
1 259
-23
—
1 128
213
884
2.17
407
13 020
10 574
2 446
425
790
1 289
1 157
22
—
-198
-282
-10
-0.03
369
12 483
9 840
2 643
399
738
1 277
1 366
-150
—
1 089
271
715
1.9
376
4 553
5 049
-496
—
-427
-2 897
2 401
-61
—
1 862
-241
1 991
6.65
299
18 102
12 177
5 925
771
1 855
3 963
1 962
-227
—
1 660
261
1 282
1.7
756