Dominion Statements
D
Dominion 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
3 486
100
21
0.6
3 465
99.4
—
0
—
0
2 594
74.4
871
25
-285
-8.2
66
1.9
586
16.8
95
2.7
544
15.9
0.64
838.3
3 632
100
12
0.3
3 620
99.7
—
0
—
0
2 758
75.9
862
23.7
-124
-3.4
-14
-0.4
695
19.1
134
3.7
655
18
0.78
837.6
3 534
100
13
0.4
3 521
99.6
—
0
—
0
2 656
75.2
865
24.5
589
16.7
-851
-24.08
436
12.3
143
4
214
6.1
0.25
837.6
3 810
100
19
0.5
3 791
99.5
—
0
—
0
2 762
72.5
1 029
27
-504
-13.2
368
9.7
899
23.6
182
4.8
143
3.8
0.17
836.8
7 049
100
23
0.3
7 026
99.7
—
0
—
0
5 226
74.1
1 800
25.5
-929
-13.2
645
9.2
1 397
19.8
250
3.5
1 556
22.1
1.86
836.5
5 252
100
8
0.2
5 244
99.8
—
0
—
0
3 702
70.5
1 542
29.4
-278
-5.3
56
1.1
1 223
23.3
221
4.2
977
18.6
1.175
835.5
4 913
100
14
0.3
4 899
99.7
—
0
—
0
3 551
72.3
1 348
27.4
-92
-1.9
15
0.3
-211
-4.3
-175
-3.6
-63
-1.3
-0.068
833.8
4 386
100
16
0.4
4 370
99.6
—
0
—
0
3 304
75.3
1 066
24.3
-444
-10.1
277
6.3
905
20.6
124
2.8
758
17.3
0.913
833.2
3 596
100
16
0.4
3 580
99.6
—
0
—
0
2 847
79.2
733
20.4
-670
-18.6
419
11.7
-569
-15.8
-117
-3.3
-478
-13.3
-0.583
818.4
4 279
100
13
0.3
4 266
99.7
—
0
—
0
3 300
77.1
966
22.6
-301
-7.03
253
5.9
928
21.7
236
5.5
684
16
0.82
832
3 880
100
8
0.2
3 872
99.8
—
0
—
0
2 826
72.8
1 046
27
119
3.1
-8
-0.2
1 048
27
225
5.8
1 321
34
1.62
811.2
3 176
100
26
0.8
3 150
99.2
—
0
—
0
2 531
79.7
619
19.5
-364
-11.5
159
5
636
20
35
1.1
638
20.1
0.78
810
3 038
100
25
0.8
3 013
99.2
—
0
—
0
2 329
76.7
684
22.5
-235
-7.7
94
3.1
222
7.3
-47
-1.5
269
8.9
0.33
806.6
3 870
100
11
0.3
3 859
99.7
—
0
—
0
2 886
74.6
973
25.1
-53
-1.4
367
9.5
1 192
30.8
212
5.5
992
25.6
1.23
805.9
3 521
100
17
0.5
3 504
99.5
—
0
—
0
2 531
71.9
973
27.6
-241
-6.8
406
11.5
1 021
29
206
5.9
-1 185
-33.7
-1.45
812.7
3 607
100
23
0.6
3 584
99.4
—
0
—
0
2 384
66.1
1 200
33.3
-378
-10.5
353
9.8
2
0.06
-110
-3.05
353
9.8
0.42
833.8
2 548
100
11
0.4
2 537
99.6
—
0
—
0
1 932
75.8
605
23.7
-2 568
-100.8
2 673
104.9
646
25.4
6
0.2
636
25
0.75
841.9
4 496
100
2
0.04
4 494
100
—
0
—
0
2 997
66.7
1 497
33.3
-569
-12.7
-399
-8.9
-258
-5.7
-19
-0.4
-270
-6.005
-0.32
838.2
3 895
100
14
0.4
3 881
99.6
—
0
—
0
2 755
70.7
1 126
28.9
-353
-9.06
285
7.3
868
22.3
48
1.2
1 520
39
1.83
826.9
3 782
100
11
0.3
3 771
99.7
—
0
—
0
2 553
67.5
1 218
32.2
-370
-9.8
129
3.4
863
22.8
-84
-2.2
930
24.6
1.14
813
2 866
100
24
0.8
2 842
99.2
—
0
—
0
2 105
73.4
737
25.7
-294
-10.3
9
0.3
-299
-10.4
131
4.6
-429
-15
-0.51
831.7
3 858
100
39
1
3 819
99
—
0
33
0.9
3 345
86.7
474
12.3
-466
-12.08
388
10.1
-563
-14.6
114
3
-680
-17.6
-0.86
793.1
3 361
100
35
1
3 326
99
—
0
—
0
2 489
74.1
837
24.9
-420
-12.5
363
10.8
757
22.5
49
1.5
641
19.1
0.96
661.2
3 451
100
50
1.4
3 401
98.6
—
0
—
0
2 245
65.1
1 156
33.5
-384
-11.1
373
10.8
1 145
33.2
262
7.6
854
24.7
1.3
654.9
3 088
100
23
0.7
3 065
99.3
—
0
—
0
2 324
75.3
741
24
-360
-11.7
185
6
566
18.3
88
2.8
449
14.5
0.69
653.1
3 466
100
14
0.4
3 452
99.6
—
0
—
0
2 564
74
888
25.6
-327
-9.4
100
2.9
661
19.1
135
3.9
503
14.5
0.77
650.5
3 210
14
3 196
—
—
2 362
834
-313
-33
620
138
1 312
2.03
643.8
3 179
21
3 158
—
—
1 982
1 176
-329
121
968
272
665
1.04
642.5
2 813
-12
2 825
—
—
2 055
770
-325
108
553
136
390
0.62
629.2
3 384
-17
3 401
—
—
2 314
1 087
-300
162
949
275
632
1.01
628.1
3 086
-8
3 094
—
—
2 481
613
-304
240
585
94
457
0.74
627.2
3 132
-6
3 138
—
—
1 960
1 178
-283
63
958
230
690
1.1
626
2 598
45
2 553
—
—
1 771
782
-240
72
614
152
452
0.73
617
2 921
68
2 853
—
—
1 948
905
-249
54
710
179
524
0.88
598.2
2 556
71
2 485
—
—
1 826
659
-251
69
477
111
357
0.6
596.7
2 971
75
2 896
—
—
1 766
1 130
-237
11
904
305
593
1
595.5
2 747
90
2 657
—
—
1 880
777
-225
56
608
190
413
0.7
592.5
3 409
94
3 315
—
—
2 317
998
-219
60
839
299
536
0.91
589.9
2 943
100
2 843
—
—
2 175
668
-528
84
224
-25
243
0.41
586.6
3 050
86
2 964
—
—
2 004
960
-270
69
759
228
529
0.9
584.6
2 813
87
2 726
—
—
2 324
402
-235
57
224
63
159
0.27
583.9
3 630
88
3 542
—
—
2 914
628
-97
40
571
186
379
0.65
582.9
3 185
91
3 094
—
—
2 290
804
-229
43
618
183
431
0.74
581.6
3 432
91
3 341
—
—
2 307
1 034
-217
86
903
305
569
0.98
580.1
2 980
88
2 892
—
—
2 344
548
-203
49
394
116
202
0.34
578.9
3 523
88
3 435
—
—
2 505
930
-228
87
789
288
495
0.86
571.9