NRG Statements
NR
NRG 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
6 659
100
4 356
65.4
2 303
34.6
—
0
592
8.9
877
13.2
1 426
21.4
-159
-2.4
3
0.05
1 052
15.8
314
4.7
721
10.8
3.369
214
7 429
100
5 685
76.5
1 744
23.5
—
0
591
8
859
11.6
885
11.9
-149
-2.006
30
0.4
695
9.4
184
2.5
494
6.6
2.308
214
6 807
100
6 365
93.5
442
6.5
—
0
633
9.3
947
13.9
-505
-7.4
-195
-2.9
4
0.06
653
9.6
171
2.5
466
6.8
2.099
222
7 946
100
6 421
80.8
1 525
19.2
—
0
638
8
946
11.9
579
7.3
-167
-2.1
14
0.2
408
5.1
65
0.8
326
4.1
1.41
232
6 348
100
4 962
78.2
1 386
21.8
—
0
522
8.2
837
13.2
549
8.6
-146
-2.3
13
0.2
397
6.3
89
1.4
291
4.6
1.25
232
7 722
100
8 778
113.7
-1 056
-13.7
—
0
426
5.5
616
8
-1 672
-21.7
-143
-1.9
16
0.2
-1 671
-21.6
-336
-4.4
-1 339
-17.3
-5.82
230
7 855
100
8 827
112.4
-972
-12.4
—
0
163
2.1
312
4
-1 284
-16.3
-98
-1.2
23
0.3
-1 392
-17.7
-297
-3.8
-1 095
-13.9
-4.76
230
8 510
100
7 802
91.7
708
8.3
—
0
378
4.4
523
6.1
185
2.2
-94
-1.1
21
0.2
83
1
16
0.2
67
0.8
0.29
235
7 282
100
5 887
80.8
1 395
19.2
—
0
351
4.8
508
7
887
12.2
-101
-1.4
12
0.2
665
9.1
152
2.1
513
7
2.16
237
7 896
100
4 930
62.4
2 966
37.6
—
0
347
4.4
530
6.7
2 436
30.9
-118
-1.5
—
0
2 307
29.2
571
7.2
1 736
22
7.17
242
7 046
100
6 986
99.1
60
0.9
—
0
303
4.3
519
7.4
-459
-6.5
-117
-1.7
21
0.3
-595
-8.4
-168
-2.4
-427
-6.06
-1.74
245
6 609
100
3 692
55.9
2 917
44.1
—
0
382
5.8
581
8.8
2 336
35.3
-107
-1.6
8
0.1
2 163
32.7
545
8.2
1 618
24.5
6.6
245
5 243
100
2 957
56.4
2 286
43.6
—
0
348
6.6
401
7.6
1 885
36
-111
-2.1
12
0.2
1 458
27.8
380
7.2
1 078
20.6
4.4
245
8 091
100
6 864
84.8
1 227
15.2
—
0
941
11.6
1 258
15.5
-31
-0.4
-133
-1.6
22
0.3
-167
-2.06
-85
-1.05
-82
-1.01
-0.33
245
2 027
100
1 615
79.7
412
20.3
2
0.1
246
12.1
365
18
47
2.3
-129
-6.4
15
0.7
-138
-6.8
35
1.7
-173
-8.5
-0.71
242
2 809
100
2 034
72.4
775
27.6
1
0.04
253
9
353
12.6
422
15
-63
-2.2
11
0.4
341
12.1
92
3.3
249
8.9
1.02
245
2 238
100
1 434
64.1
804
35.9
2
0.09
208
9.3
320
14.3
484
21.6
-84
-3.8
14
0.6
414
18.5
101
4.5
313
14
1.27
246
2 019
100
1 457
72.2
562
27.8
3
0.1
209
10.4
321
15.9
241
11.9
-109
-5.4
27
1.3
144
7.1
23
1.1
121
6
0.49
249
2 195
100
1 654
75.4
541
24.6
2
0.09
212
9.7
326
14.9
215
9.8
-101
-4.6
17
0.8
120
5.5
-3 343
-152.3
3 383
154.1
13.42
252
2 996
100
2 153
71.9
843
28.1
1
0.03
210
7
302
10.1
541
18.1
-70
-2.3
17
0.6
380
12.7
6
0.2
372
12.4
1.46
256
2 465
100
1 845
74.8
620
25.2
2
0.08
211
8.6
298
12.1
322
13.1
-105
-4.3
20
0.8
188
7.6
-1
-0.04
201
8.2
0.75
267
2 165
100
1 651
76.3
514
23.7
2
0.09
194
9
281
13
233
10.8
-135
-6.2
12
0.6
98
4.5
4
0.2
482
22.3
1.72
280
1 683
100
1 378
81.9
305
18.1
2
0.1
208
12.4
261
15.5
44
2.6
-139
-8.3
22
1.3
-153
-9.09
-12
-0.7
-12
-0.7
-0.04
289
3 061
100
2 307
75.4
754
24.6
1
0.03
212
6.9
325
10.6
429
14
-101
-3.3
17
0.6
313
10.2
7
0.2
-72
-2.4
-0.24
299
2 465
100
1 889
76.6
576
23.4
3
0.1
200
8.1
319
12.9
257
10.4
-118
-4.8
-23
-0.9
32
1.3
5
0.2
72
2.9
0.22
314
2 065
100
1 385
67.1
680
32.9
5
0.2
176
8.5
301
14.6
379
18.4
-115
-5.6
—
0
244
11.8
6
0.3
279
13.5
0.88
322
1 828
1 297
531
4
202
312
219
-119
8
-1 508
-47
-1 534
-4.83
317
2 740
2 072
668
6
190
359
309
-130
19
186
1
171
0.53
322
2 124
1 658
466
-5
185
211
255
-103
16
107
7
-626
-1.94
321.5
2 382
1 859
523
17
259
485
38
-219
8
-174
-5
-164
-0.51
316
2 184
1 590
594
24
294
615
-21
-163
5
-961
-70
-987
-3.09
319
3 421
2 440
981
21
277
548
433
-221
7
156
28
402
1.26
317
2 248
1 443
805
18
266
498
307
-233
5
-138
25
-193
-0.61
315
2 659
1 828
831
26
254
498
333
-249
17
-35
22
77
0.24
315
3 020
2 225
795
41
334
768
27
-280
6
-4 973
1 385
-6 319
-20.12
314
4 434
3 042
1 392
38
327
747
645
-267
4
114
47
61
0.18
332
3 400
2 436
964
37
296
729
235
-255
4
-26
-17
-19
-0.06
333
3 829
3 073
756
34
255
684
72
-304
19
-209
-73
-125
-0.37
334
4 192
2 951
1 241
29
290
746
495
-293
9
168
71
70
0.2
342
4 569
3 278
1 291
22
258
655
636
-262
-3
271
89
166
0.48
343
3 621
2 828
793
21
257
664
129
-260
5
-206
-126
-100
-0.3
337
3 486
2 733
753
19
226
580
173
-248
11
-98
-31
-58
-0.18
324
2 795
1 944
851
21
225
555
296
-217
4
-517
-227
-299
-0.93
323
3 490
2 373
1 117
24
213
564
553
-233
5
298
160
117
0.36
327
2 929
2 051
878
21
230
564
314
-198
—
68
-63
121
0.37
327
2 081
1 753
328
18
227
552
-224
-193
4
-483
-152
-334
-1.03
323