Vulcan Statements
VM
Vulcan 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
2 014.4
100
1 422.2
70.6
592.2
29.4
—
0
134.1
6.7
142.4
7.1
449.8
22.3
-40.2
-2
-8.7
-0.4
404.7
20.1
94.4
4.7
308
15.3
2.329
133.1
1 545.7
100
1 240.8
80.3
304.9
19.7
—
0
129.7
8.4
132.6
8.6
172.3
11.1
-39.1
-2.5
-0.3
-0.02
133.5
8.6
28.9
1.9
102.7
6.6
0.784
133.1
1 834.3
100
1 362.1
74.3
472.2
25.7
—
0
142.4
7.8
155.7
8.5
316.5
17.3
-37.4
-2.04
2.6
0.1
335.3
18.3
105
5.7
227.4
12.4
1.717
133.7
2 185.8
100
1 594.8
73
591
27
—
0
143.9
6.6
148.1
6.8
442.9
20.3
-46.6
-2.1
-6.4
-0.3
365.9
16.7
85.8
3.9
276.5
12.6
2.06
133.7
2 112.9
100
1 529.6
72.4
583.3
27.6
—
0
139.1
6.6
148.9
7
434.4
20.6
-46.7
-2.2
-0.1
-0.005
404.3
19.1
92
4.4
308.6
14.6
2.3
133.8
1 649
100
1 347
81.7
302
18.3
—
0
117.3
7.1
116.5
7.1
185.5
11.2
-49
-3
1.4
0.08
139.6
8.5
16.6
1
120.7
7.3
0.918
133.7
1 731.9
100
1 382
79.8
349.9
20.2
—
0
126.4
7.3
140.6
8.1
209.3
12.1
-47.6
-2.7
6.8
0.4
150.7
8.7
28.4
1.6
119.4
6.9
0.912
133.6
2 088.3
100
1 595.4
76.4
492.9
23.6
—
0
135.3
6.5
143.5
6.9
349.4
16.7
-46.1
-2.2
1.3
0.06
260.6
12.5
82.3
3.9
177.1
8.5
1.335
133.6
1 954.3
100
1 508.1
77.2
446.2
22.8
—
0
134.4
6.9
140.6
7.2
305.6
15.6
-38.7
-2
-4.7
-0.2
264.2
13.5
63.7
3.3
187.3
9.6
1.4
133.5
1 540.7
100
1 271.9
82.6
268.8
17.4
—
0
119
7.7
124.4
8.1
144.4
9.4
-35.9
-2.3
1.5
0.1
112.6
7.3
18.7
1.2
91.8
6
0.701
133.6
1 606.3
100
1 254.59
78.1
351.71
21.9
—
0
124.55
7.8
140.11
8.7
211.6
13.2
-36.111
-2.2
-6.588
-0.4
168.69
10.5
30.408
1.9
137.94
8.6
1.037
133.56
1 516.51
100
1 122.44
74
394.06
26
—
0
103.79
6.8
134.64
8.9
259.43
17.1
-36.776
-2.4
3.152
0.2
228.74
15.1
51.77
3.4
176.91
11.7
1.326
133.54
1 361.05
100
962.68
70.7
398.36
29.3
—
0
100.67
7.4
111.04
8.2
287.32
21.1
-41.696
-3.06
8.223
0.6
254.06
18.7
57.283
4.2
195.34
14.4
1.474
133.51
1 068.3
100
839.1
78.5
229.3
21.5
—
0
88.6
8.3
96.9
9.1
132.3
12.4
-33.1
-3.1
5.9
0.6
222.3
20.8
60.6
5.7
160.6
15
1.21
133.4
1 175.1
100
872.4
74.2
302.7
25.8
—
0
98.6
8.4
108
9.2
194.7
16.6
-33.9
-2.9
-21.4
-1.8
141.2
12
25.3
2.2
114.5
9.7
0.87
133.4
1 309.9
100
929.4
71
380.5
29
—
0
83.5
6.4
94
7.2
286.5
21.9
-35.8
-2.7
5.8
0.4
258.1
19.7
57
4.4
199.8
15.3
1.51
133.3
1 322.6
100
926.1
70
396.5
30
—
0
91.2
6.9
97.3
7.4
299.2
22.6
-34
-2.6
7.4
0.6
272.3
20.6
61.4
4.6
209.9
15.9
1.58
133.1
1 049.2
100
847.5
80.8
201.7
19.2
—
0
86.4
8.2
90.4
8.6
111.3
10.6
-30.8
-2.9
-9.3
-0.9
72.2
6.9
12.2
1.2
60.3
5.7
0.45
133.3
1 186.2
100
893.1
75.3
293.1
24.7
—
0
95.8
8.1
112.3
9.5
180.8
15.2
-30.8
-2.6
3.3
0.3
166
14
23.4
2
141.1
11.9
1.07
133.7
1 418.8
100
1 018.1
71.8
400.6
28.2
—
0
88.8
6.3
97.5
6.9
303.2
21.4
-32.2
-2.3
0.4
0.03
271.5
19.1
53.5
3.8
215.7
15.2
1.63
133.4
1 327.7
100
957.2
72.1
370.5
27.9
—
0
95.7
7.2
97.9
7.4
272.6
20.5
-33
-2.5
2.5
0.2
245.5
18.5
47.6
3.6
197.6
14.9
1.48
133.4
996.5
100
804.8
80.8
191.7
19.2
—
0
90.3
9.1
94.6
9.5
97.1
9.7
-32.9
-3.3
3.1
0.3
74.6
7.5
10.7
1.1
63.3
6.4
0.48
133.1
1 088
100
812.8
74.7
275.3
25.3
—
0
84.4
7.8
95.4
8.8
179.9
16.5
-32.9
-3.02
0.3
0.03
153.9
14.1
29
2.7
124
11.4
0.94
133.5
1 240.2
100
897.1
72.3
343.1
27.7
—
0
81.6
6.6
96
7.7
247.1
19.9
-33.5
-2.7
4.9
0.4
220.5
17.8
40.7
3.3
179.2
14.4
1.34
133.9
1 200.2
100
877
73.1
323.2
26.9
—
0
89
7.4
94.4
7.9
228.7
19.1
-33.2
-2.8
2.7
0.2
200.3
16.7
40
3.3
159.7
13.3
1.2
135.1
854.5
100
695.1
81.3
159.3
18.6
—
0
78.3
9.2
82.4
9.6
77
9
-37.8
-4.4
5.1
0.6
48.5
5.7
-4.9
-0.6
53
6.2
0.4
134.4
977.5
736
241.5
—
85.9
105.5
136
-136.5
1.6
14.3
-24.4
327.5
2.42
135
1 094.7
791
303.8
—
73.6
77.7
226
-82
3.8
149.2
39.1
108.6
0.82
134.8
1 030.8
740.7
290
—
83.1
100.9
189.2
-38.5
3.9
157.4
45.7
120.1
0.88
136.1
787.3
629.1
158.2
—
82.4
88.2
70
-34.1
4
40.3
-3.2
44.9
0.32
135
873
645.2
227.8
—
81.3
80.2
147.6
-33.1
14.3
141.3
33.3
112.6
0.83
135.4
1 008.1
703.9
304.2
—
76.3
79.9
224.4
-33.1
1
194.9
49.8
142
1.04
135.8
956.8
664.6
292.2
—
82.7
88.9
203.3
-33.3
—
180.5
53.2
124.7
0.93
136.2
754.7
590
164.7
—
76.5
90.7
74
-33.7
-0.7
30.5
-11.5
40.2
0.31
136.1
857.3
603.4
253.9
—
79.5
82.9
170.9
-36.3
0.6
137.3
43.8
88.9
0.65
135.5
1 038.5
747.2
291.3
—
71.4
79.5
211.8
-37.8
-2.8
171.6
45.4
123.8
0.93
135.6
895.1
660.7
234.4
—
69.2
79.7
154.8
-83.7
-0.4
69.7
19.9
48.2
0.37
135.2
631.3
553.4
77.9
—
66.8
70.7
7.2
-62.5
1
-50.7
-14.1
-39.7
-0.28
132.7
755
585.4
169.7
—
72.5
74.8
94.8
-40.9
-0.9
58.1
19.7
38
0.29
133.7
873.6
664.5
209
—
66.1
69
140
-40.9
-0.6
98.8
31.1
66.9
0.51
133.4
791.1
616.4
174.8
—
67.6
72.7
102
-40.6
1.8
64.5
18
46
0.35
132.9
574.4
540.3
34.1
—
66.1
75.9
-41.7
-120.1
2.8
77.4
22.9
54
0.41
132.3
680.2
562.9
117.3
—
64
65.9
51.4
-48.9
2.6
7.5
-2.6
9.1
0.08
131.8
813.6
654.6
159
—
65.9
68.6
90.4
-49.1
2.3
52.9
10.8
41.4
0.32
131.3
738.7
605.8
132.9
—
64.9
69.5
63.5
-50.9
0.3
36.3
6.2
28.8
0.23
131.3
538.2
520.5
17.7
—
64.7
70.3
-52.7
-52.8
2.4
-100.4
-38.8
-54.8
-0.42
130.2