Zoho Sheet - BP: Income Statement-2009Q3

BP ($M)		30 Sep 2009	30 Sep 2009	30 Jun 2009	31 Mar 2009	31 Dec 2008	30 Sep 2008	30 Jun 2008	31 Mar 2008	31 Dec 2007	30 Sep 2007	30 Jun 2007	31 Mar 2007
		(actual)	(predicted)	(actual)	(actual)	(actual)	(actual)	(actual)	(actual)	(actual)	(actual)	(actual)	(actual)
Revenue		$66,218	$67,000	$54,777	$47,296	$61,477	$103,174	$108,747	$87,745	$79,852	$71,334	$71,872	$61,307
Operating Expenses
	Cost of Goods Sold	($53,379)	($54,270)	($42,677)	($37,345)	($58,019)	($86,669)	($87,206)	($70,797)	($65,421)	($59,028)	($57,086)	($49,159)
	Depreciation	($2,991)	($3,000)	($3,092)	($2,823)	($2,700)	($2,653)	($2,850)	($2,782)	($3,020)	($2,505)	($2,535)	($2,519)
	Exploration	($378)	($200)	($347)	($119)	($239)	($232)	($118)	($293)	($201)	($244)	($155)	($156)
	Selling, General & Administrative	($3,420)	($3,300)	($3,290)	($3,349)	($3,745)	($3,794)	($3,977)	($3,896)	($4,212)	($4,137)	($3,565)	($3,457)
	Special operating charges	$370		$154	$186	$1,562	$1,098	($2,081)	($690)	($459)	$14	$283	$155
Operating income		$6,420	$6,230	$5,525	$3,846	($1,664)	$10,924	$12,515	$9,287	$6,539	$5,434	$8,814	$6,171
	Gains on investments
	Gains on asset sales	$45		$306	($56)	($1,460)	$139	$56	$885	($602)	$99	$854	$457
	Net interest and other income	($154)	($200)	($130)	($165)	($81)	($103)	($68)	$32	($21)	($1)	($27)	$62
Income before taxes		$6,311	$6,030	$5,701	$3,625	($3,205)	$10,960	$12,503	$10,204	$5,916	$5,532	$9,641	$6,690
	Provisions for income taxes	($2,235)	($2,412)	($2,343)	($1,533)	$712	($4,101)	($5,036)	($4,192)	($2,561)	($2,158)	($3,283)	($2,440)
Net income before adjustments		$4,076	$3,618	$3,358	$2,092	($2,493)	$6,859	$7,467	$6,012	$3,355	$3,374	$6,358	$4,250
	Equity income - Minority interests	$1,260	$500	$1,027	$470	($851)	$1,190	$1,891	$1,082	$1,044	$1,032	$1,018	$414
	Income from discontinued ops
Net income		$5,336	$4,118	$4,385	$2,562	($3,344)	$8,049	$9,358	$7,094	$4,399	$4,406	$7,376	$4,664
Earnings Per Share		$1.69	$1.31	$1.39	$0.81	($1.07)	$2.58	$2.98	$2.25	$1.39	$1.39	$2.31	$1.44

Shares Outstanding		3156.13	3150	3155	3153	3119	3124	3137	3146	3163	3177	3198	3231
Price per share		$53.23		$47.68	$40.10	$46.74	$50.17	$69.57	$60.65	$73.17	$69.35	$72.14	$64.75
Market Value		$168,001	$0	$150,430	$126,452	$145,782	$156,731	$218,241	$190,805	$231,437	$220,325	$230,704	$209,207

Revenue growth from year-earlier		-35.8%	-35.1%	-49.6%	-46.1%	-23.0%	44.6%	51.3%	43.1%
Operating income growth from year-earlier		-41.2%	-43.0%	-55.9%	-58.6%	N/A	101.0%	42.0%	50.5%
Net income growth from year-earlier		-33.7%	-48.8%	-53.1%	-63.9%	N/A	82.7%	26.9%	52.1%
EPS growth from year earlier		-34.4%	-49.3%	-53.4%	-64.0%	N/A	85.8%	29.3%	56.2%

CGS/Revenue		80.6%	81.0%	77.9%	79.0%	94.4%	84.0%	80.2%	80.7%	81.9%	82.7%	79.4%	80.2%
Gross Margin		19.4%	19.0%	22.1%	21.0%	5.6%	16.0%	19.8%	19.3%	18.1%	17.3%	20.6%	19.8%
Depreciation/Revenue		4.5%	4.5%	5.6%	6.0%	4.4%	2.6%	2.6%	3.2%	3.8%	3.5%	3.5%	4.1%
R&D/Revenue		0.6%	0.3%	0.6%	0.3%	0.4%	0.2%	0.1%	0.3%	0.3%	0.3%	0.2%	0.3%
SG&A/Revenue		5.2%	4.9%	6.0%	7.1%	6.1%	3.7%	3.7%	4.4%	5.3%	5.8%	5.0%	5.6%
Income tax rate		35.4%	40.0%	41.1%	42.3%	N/A	37.4%	40.3%	41.1%	43.3%	39.0%	34.1%	36.5%


Revenue (TTM)		$229,768	$230,550	$266,724	$320,694	$361,143	$379,518	$347,678	$310,803	$284,365
Net Income (TTM)		$8,939	N/A	$11,652	$16,625	$21,157	$28,900	$25,257	$23,275	$20,845
EPS (TTM)		$2.84	$0.00	$3.71	$5.31	$6.76	$9.20	$8.00	$7.34	$6.53

Revenue growth year-on-year		-39.5%	-39.3%	-23.3%	3.2%	27.0%	N/A	N/A	N/A	N/A
Net Income growth year-on-year		-69.1%	N/A	-53.9%	-28.6%	1.5%	N/A	N/A	N/A	N/A

Price/Revenue (TTM)		0.7	0.0	0.6	0.4	0.4	0.4	0.6	0.6	0.8
Price/Earnings (TTM)		18.8	N/A	12.9	7.6	6.9	5.4	8.6	8.2	11.1

BP: Income Statement-2009Q3

Sheet1

Sheet2

Sheet3