FMC Statements
FM
FMC 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
1 038.4
100
640.3
61.7
398.1
38.3
75.9
7.3
164.8
15.9
252
24.3
146.1
14.1
-63.6
-6.1
-4.2
-0.4
-5.5
-0.5
-303.5
-29.2
294.2
28.3
2.34
125.35
918
100
578.3
63
339.7
37
60.9
6.6
163.9
17.9
232
25.3
107.7
11.7
-61.7
-6.7
-4.3
-0.5
8
0.9
-1.4
-0.2
-2.7
-0.3
-0.02
124.94
1 146.1
100
710.4
62
435.7
38
81.8
7.1
171.5
15
307.6
26.8
128.1
11.2
-120.1
-10.5
-4.8
-0.4
-43.4
-3.8
-1 197
-104.4
1 095.5
95.6
8.75
125.08
981.9
100
600.7
61.2
381.2
38.8
80.9
8.2
171.3
17.4
260.7
26.6
120.5
12.3
-69.5
-7.08
-4.2
-0.4
32
3.3
27.4
2.8
-3.5
-0.4
-0.02
124.89
1 014.5
100
581.7
57.3
432.8
42.7
87.7
8.6
205.6
20.3
301.5
29.7
131.3
12.9
-64.5
-6.4
-4.6
-0.5
63.1
6.2
9.2
0.9
30.4
3
0.24
125.66
1 344.3
100
763
56.8
581.3
43.2
78.4
5.8
185.9
13.8
269
20
312.3
23.2
-58.3
-4.3
-4.6
-0.3
248.5
18.5
41.1
3.1
195.6
14.6
1.55
126.13
1 622
100
936.4
57.7
685.6
42.3
84.4
5.2
212.5
13.1
333.1
20.5
352.5
21.7
-44.8
-2.8
-2.1
-0.1
347.6
21.4
12.2
0.8
273.3
16.8
2.16
126.19
1 377.2
100
899.7
65.3
477.5
34.7
78.5
5.7
179.4
13
264.9
19.2
212.6
15.4
-41.8
-3.04
1.7
0.1
170.5
12.4
36
2.6
120.7
8.8
0.95
126.89
1 452.3
100
861.3
59.3
591
40.7
79.5
5.5
194.8
13.4
275.6
19
315.4
21.7
-35.3
-2.4
-3.9
-0.3
196.7
13.5
54.7
3.8
133.9
9.2
1.05
126.95
1 350.8
100
778.1
57.6
572.7
42.4
71.8
5.3
188.5
14
258.2
19.1
314.5
23.3
-29.9
-2.2
-4.3
-0.3
269.1
19.9
42.3
3.1
207
15.3
1.63
126.84
1 413.6
100
798.9
56.5
614.7
43.5
85.3
6
195.1
13.8
313.9
22.2
300.8
21.3
-33
-2.3
-5.3
-0.4
240.3
17
17.3
1.2
192.6
13.6
1.51
127.44
1 194
100
681.2
57.1
512.8
42.9
79.5
6.7
183.5
15.4
293.7
24.6
219.1
18.4
-33.1
-2.8
-5.1
-0.4
178.8
15
8.7
0.7
157.5
13.2
1.22
128.99
1 242
100
710.2
57.2
531.8
42.8
65.9
5.3
161
13
232.7
18.7
299.1
24.1
-32.6
-2.6
-4.8
-0.4
251.2
20.2
33.4
2.7
202.4
16.3
1.55
129.89
1 195.6
100
683.2
57.1
512.4
42.9
74
6.2
174.1
14.6
245
20.5
267.4
22.4
-32.4
-2.7
-4.8
-0.4
223.5
18.7
32.2
2.7
183.4
15.3
1.4
130.3
1 152.2
100
650.8
56.5
501.4
43.5
84.6
7.3
168.7
14.6
263.1
22.8
238.3
20.7
-34.2
-3
-5.2
-0.5
107.5
9.3
68.6
6
49.4
4.3
0.37
130.5
1 084.6
100
618.2
57
466.4
43
71.7
6.6
173.3
16
249.1
23
217.3
20
-35.5
-3.3
-11.6
-1.07
148.9
13.7
18.4
1.7
111.1
10.2
0.84
130.8
1 155.3
100
632.6
54.8
522.7
45.2
64.3
5.6
158
13.7
225.6
19.5
297.1
25.7
-40.7
-3.5
-2.2
-0.2
225
19.5
29.2
2.5
183.9
15.9
1.4
130.6
1 250
100
688.5
55.1
561.5
44.9
67.3
5.4
176.4
14.1
250.5
20
311
24.9
-40.8
-3.3
-2.2
-0.2
248.4
19.9
34.7
2.8
206.2
16.5
1.58
130.5
1 197.3
100
641.3
53.6
556
46.4
76.4
6.4
198.6
16.6
371.4
31
184.6
15.4
-42.9
-3.6
-2.6
-0.2
66.6
5.6
35.9
3
-3.2
-0.3
-0.02
129.7
1 014.3
100
581.9
57.4
432.4
42.6
77.4
7.6
172.3
17
253.9
25
178.5
17.6
-41.6
-4.1
1.2
0.1
119.5
11.8
8.7
0.9
90.1
8.9
0.68
131.6
1 206.1
100
655.6
54.4
550.5
45.6
73.1
6.1
176.8
14.7
255.5
21.2
295
24.5
-39.5
-3.3
-3.3
-0.3
225
18.7
30.6
2.5
174
14.4
1.31
132.3
1 192.1
100
647.4
54.3
544.7
45.7
71.2
6
167.4
14
241.2
20.2
303.5
25.5
-34.5
-2.9
-3.4
-0.3
243.9
20.5
36.3
3
215
18
1.61
133.2
1 099.4
100
607.7
55.3
491.7
44.7
76.8
7
180.4
16.4
272.1
24.7
219.6
20
-31.4
-2.9
—
0
146.1
13.3
-10.6
-1
31.7
2.9
0.23
134.8
923.6
100
527.1
57.1
396.5
42.9
70.1
7.6
177.7
19.2
248.4
26.9
148.1
16
-33.4
-3.6
1.2
0.1
72.9
7.9
22
2.4
72.5
7.8
0.53
136.4
1 154.4
100
625.6
54.2
528.8
45.8
75.9
6.6
172.1
14.9
252.1
21.8
276.7
24
-34.4
-3
-0.2
-0.02
98.7
8.5
-1.1
-0.1
129.3
11.2
0.94
136.2
1 107.9
100
575.5
51.9
532.4
48.1
64.9
5.9
172.9
15.6
155.3
14
377.1
34
-33.8
-3.05
-0.5
-0.05
290.7
26.2
60.5
5.5
266.2
24
1.95
136.2
979.6
594.8
384.8
51.1
149.6
208.5
176.3
-27.9
-30.5
15.1
-52.9
530.8
3.94
134.5
646.2
380.3
265.9
30.2
105.7
138.6
127.3
-18.4
3.6
59.3
-11.6
54.9
0.4
135.9
656.8
422.4
234.4
32
109.8
146
88.4
-17.1
4.1
52
3.3
74.5
0.54
135.6
596
379.8
216.2
28.2
105.1
135.6
80.6
-15.6
-1.4
54.4
9.4
-124.4
-0.92
134
688.4
423.2
265.2
36.5
137.9
194.1
71.1
-16.4
-13.9
12.1
2.7
15.8
0.11
134.7
628.8
414.2
214.6
30.6
99.9
138.6
76
-15
-0.2
55
6.5
79.6
0.59
134.7
615.3
379.9
235.4
33.2
110.6
146.3
89.1
-15.2
-0.7
67.3
20.5
65.1
0.48
134.6
606.4
390.4
216
34.2
110.1
155.1
60.9
-15.8
4.3
46.4
20.4
48.2
0.35
134.3
899.3
600.7
298.6
40.9
147
201.3
97.3
-20.1
-17.5
-76.5
103.8
-204.1
-1.52
133.7
830.7
610.4
220.3
37.2
137
177.1
43.2
-20.2
26.6
-19.7
-25.1
-2.4
-0.01
133.8
887.1
581.3
305.8
39
164
206.5
99.3
-16.6
—
75.9
17.8
740.3
5.5
134.4
659.4
408.7
250.7
26.6
117.8
146.3
104.4
-194.2
-15
-110.2
-49.1
-44.8
-0.33
133.7
887.8
569.5
318.3
37.8
136.5
198
120.3
-92
21.5
40.5
-18.4
76.2
0.56
134.3
819.1
535.6
283.5
30.2
119.5
167
116.5
-34.1
-17
57.3
3.6
56.1
0.41
134.3
794.9
478.8
316.1
32.5
119.6
154.8
161.3
-13.2
1.4
134.4
36.4
108.9
0.8
135.9
756.9
463.9
293
25.8
114.6
140.4
152.6
-11.3
-1.4
131.6
34.6
65.4
0.48
134.3
1 130.7
775.8
354.9
33
141.7
174.7
180.2
-11.2
—
168.4
35.5
26.6
0.19
134.4
957.4
653
304.4
29
124.9
153.9
150.5
-9.9
—
108.5
32
17.7
0.13
135
876
548.5
327.5
27.7
127.3
155
172.5
-11.2
-2.1
155.4
35.7
117.6
0.85
137.1
910.7
557.1
353.6
28
121.9
149.9
203.7
-10.8
—
183.6
45.4
130.4
0.94
138.1
915.5
594
321.5
29.6
132.4
162
159.5
-10.8
—
130.3
21.3
101.7
0.733
138.7