AP Moeller Statements
MA
AP Moeller 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
12 771
100
—
0
—
0
—
0
—
0
12 108
94.8
663
5.2
105
0.8
—
0
976
7.6
143
1.1
798
6.2
51
15.647
12 355
100
—
0
—
0
—
0
—
0
12 283
99.4
72
0.6
249
2
—
0
328
2.7
120
1
177
1.4
11
16.091
11 741
100
—
0
—
0
—
0
—
0
12 482
106.3
-741
-6.3
221
1.9
—
0
-436
-3.7
20
0.2
-436
-3.7
-26.774
16.285
12 129
100
—
0
—
0
—
0
—
0
11 835
97.6
294
2.4
261
2.2
—
0
691
5.7
137
1.1
521
4.3
31
16.806
12 988
100
—
0
—
0
—
0
—
0
11 654
89.7
1 334
10.3
94
0.7
—
0
1 591
12.2
104
0.8
1 453
11.2
85
17.094
14 207
100
—
0
—
0
—
0
—
0
12 118
85.3
2 089
14.7
287
2
—
0
2 516
17.7
193
1.4
2 284
16.1
131
17.435
17 820
100
—
0
—
0
—
0
—
0
12 892
72.3
4 928
27.7
332
1.9
—
0
5 293
29.7
312
1.8
4 950
27.8
277.65
17.828
22 767
100
—
0
—
0
—
0
—
0
13 554
59.5
9 213
40.5
-43
-0.2
—
0
9 174
40.3
263
1.2
8 879
39
487
18.232
21 650
100
—
0
—
0
—
0
—
0
12 741
58.8
8 909
41.2
-161
-0.7
—
0
8 785
40.6
164
0.8
8 593
39.7
464
18.519
19 292
100
—
0
—
0
—
0
—
0
11 715
60.7
7 577
39.3
-625
-3.2
—
0
6 979
36.2
171
0.9
6 776
35.1
363
18.667
18 506
100
—
0
—
0
—
0
—
0
12 142
65.6
6 364
34.4
-123
-0.7
—
0
6 291
34
182
1
6 094
32.9
319.06
19.1
16 612
100
—
0
—
0
—
0
—
0
10 875
65.5
5 737
34.5
-90
-0.5
—
0
5 674
34.2
213
1.3
5 438
32.7
287
18.948
14 230
100
—
0
—
0
—
0
—
0
10 253
72.1
3 977
27.9
-91
-0.6
—
0
3 898
27.4
152
1.1
3 713
26.1
193
19.238
12 439
100
—
0
—
0
—
0
—
0
9 425
75.8
3 014
24.2
-154
-1.2
—
0
2 867
23
150
1.2
2 697
21.7
139
19.403
11 255
100
—
0
—
0
—
0
—
0
9 766
86.8
1 489
13.2
-197
-1.8
—
0
1 322
11.7
21
0.2
1 299
11.5
66.193
19.624
9 917
100
—
0
—
0
—
0
—
0
8 717
87.9
1 200
12.1
-79
-0.8
—
0
1 129
11.4
182
1.8
927
9.3
49.73
18.641
8 997
100
—
0
—
0
—
0
—
0
8 449
93.9
548
6.1
-174
-1.9
—
0
519
5.8
76
0.8
427
4.7
21
20.333
9 571
100
—
0
—
0
—
0
—
0
9 116
95.2
455
4.8
-130
-1.4
—
0
337
3.5
128
1.3
197
2.1
10
19.7
9 668
100
—
0
—
0
—
0
—
0
9 365
96.9
303
3.1
-174
-1.8
—
0
130
1.3
191
2
-72
-0.7
-3.665
19.643
10 055
100
—
0
—
0
—
0
—
0
9 462
94.1
593
5.9
-82
-0.8
—
0
589
5.9
69
0.7
506
5
24
21.083
9 627
100
—
0
—
0
—
0
—
0
9 323
96.8
304
3.2
-103
-1.07
—
0
246
2.6
92
1
141
1.5
6.99
20.143
9 540
100
—
0
—
0
—
0
—
0
9 365
98.2
175
1.8
-170
-1.8
—
0
2
0.02
106
1.1
-659
-6.9
-32
20.594