MKS Statements
MK
MKS 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
887
100
468
52.8
419
47.2
66
7.4
161
18.2
288
32.5
131
14.8
-74
-8.3
7
0.8
22
2.5
-1
-0.1
23
2.6
0.341
67.5
868
100
453
52.2
415
47.8
70
8.1
170
19.6
305
35.1
110
12.7
-81
-9.3
3
0.3
19
2.2
4
0.5
15
1.7
0.223
67.4
892
100
481
53.9
411
46.1
70
7.8
161
18
303
34
108
12.1
-83
-9.3
-13
-1.5
-80
-9
-11
-1.2
-69
-7.7
-1.033
66.8
932
100
506
54.3
426
45.7
71
7.6
167
17.9
306
32.8
120
12.9
-89
-9.5
-7
-0.8
22
2.4
-17
-1.8
39
4.2
0.58
67.1
1 003
100
533
53.1
470
46.9
75
7.5
169
16.8
320
31.9
150
15
-84
-8.4
-11
-1.1
-1 791
-178.6
-22
-2.2
-1 769
-176.4
-26.48
66.8
794
100
459
57.8
335
42.2
72
9.1
167
21
320
40.3
15
1.9
-82
-10.3
2
0.3
-79
-9.9
-37
-4.7
-42
-5.3
-0.63
66.7
1 086
100
601
55.3
485
44.7
73
6.7
169
15.6
311
28.6
174
16
-82
-7.6
-15
-1.4
66
6.1
12
1.1
54
5
0.81
66.8
954
100
564
59.1
390
40.9
63
6.6
126
13.2
236
24.7
154
16.1
-79
-8.3
1
0.1
40
4.2
34
3.6
6
0.6
0.1
61.1
765
100
427
55.8
338
44.2
53
6.9
101
13.2
169
22.1
169
22.1
-6
-0.8
-2
-0.3
156
20.4
26
3.4
130
17
2.33
55.8
742
100
408
55
334
45
52
7
92
12.4
159
21.4
175
23.6
-6
-0.8
5
0.7
171
23
28
3.8
143
19.3
2.56
55.8
763.9
100
409.4
53.6
354.5
46.4
51.1
6.7
96.2
12.6
162.5
21.3
192
25.1
-6.1
-0.8
2.9
0.4
178.6
23.4
28.4
3.7
150.2
19.7
2.7
55.7
741.9
100
393.5
53
348.4
47
51.7
7
95.8
12.9
162.5
21.9
185.9
25.1
-6.2
-0.8
-2.9
-0.4
166.2
22.4
33.8
4.6
132.4
17.8
2.38
55.7
749.9
100
394.7
52.6
355.2
47.4
50
6.7
97.2
13
159.9
21.3
195.3
26
-6.3
-0.8
-7.5
-1.0001
172.5
23
26
3.5
146.5
19.5
2.63
55.7
693.9
100
371.8
53.6
322.1
46.4
47.2
6.8
95.9
13.8
155.5
22.4
166.6
24
-6.2
-0.9
-1.1
-0.2
148.2
21.4
25.9
3.7
122.3
17.6
2.2
55.6
660.2
100
358.6
54.3
301.6
45.7
45.4
6.9
92.8
14.1
150.8
22.8
150.8
22.8
-6.1
-0.9
-0.1
-0.02
140.5
21.3
24.9
3.8
115.6
17.5
2.09
55.3
589.8
100
327.8
55.6
262
44.4
42.5
7.2
87
14.8
142
24.1
120
20.3
-6.5
-1.1
-1.1
-0.2
108.8
18.4
17.1
2.9
91.7
15.5
1.66
55.4
544.3
100
298
54.7
246.3
45.3
42.8
7.9
86.1
15.8
142.7
26.2
103.6
19
-6.9
-1.3
-1.5
-0.3
92.4
17
18.7
3.4
73.7
13.5
1.33
55.3
535.7
100
296.1
55.3
239.6
44.7
42.4
7.9
87.2
16.3
145.9
27.2
93.7
17.5
-8
-1.5
-0.6
-0.1
81.3
15.2
12.2
2.3
69.1
12.9
1.25
55.2
499.7
100
283.4
56.7
216.3
43.3
41.7
8.3
82.6
16.5
141.5
28.3
74.8
15
-8.9
-1.8
-2
-0.4
55.2
11
12.5
2.5
42.8
8.6
0.77
55.3
462.5
100
257.4
55.7
205
44.3
41.6
9
82.1
17.8
141.3
30.6
63.7
13.8
-12.2
-2.6
0.8
0.2
55.4
12
8
1.7
47.4
10.2
0.86
55.2
474.1
100
263.1
55.5
211
44.5
41.9
8.8
83.2
17.5
142.6
30.1
68.4
14.4
-11.6
-2.4
-0.5
-0.1
51.9
10.9
14.1
3
37.7
8
0.69
55.1
463.6
100
265.4
57.2
198.1
42.7
38.9
8.4
82.5
17.8
143
30.8
55.2
11.9
-7.3
-1.6
-0.4
-0.09
15.3
3.3
2.9
0.6
12.5
2.7
0.23
54.8
460.5
100
250.7
54.4
209.9
45.6
32.5
7.1
68
14.8
111.3
24.2
98.6
21.4
-2.3
-0.5
-0.8
-0.2
91.1
19.8
19.6
4.3
71.6
15.5
1.31
54.5
487.2
100
255.3
52.4
231.9
47.6
31.9
6.5
70.7
14.5
113.3
23.3
118.5
24.3
-2.3
-0.5
-0.3
-0.06
114.5
23.5
20.4
4.2
93.3
19.2
1.71
55
573.1
100
298.3
52.1
274.9
48
36.5
6.4
77.9
13.6
125.3
21.9
149.5
26.1
-1.1
-0.2
-0.3
-0.05
148.5
25.9
26.3
4.6
122.9
21.4
2.21
55.3
554.3
100
291.4
52.6
262.9
47.4
34.9
6.3
81.7
14.7
127.7
23
135.1
24.4
-5.6
-1.01
-0.6
-0.1
126.7
22.9
22.4
4
105.1
19
1.89
55.3
511.8
273.5
238.3
33
71.7
115.4
122.9
-7.8
-2.2
111
29.2
77.6
1.4
55.2
486.3
258.3
228
32.5
71
114.4
113.6
-7.2
-2.5
101.4
25.4
76
1.38
55.1
480.8
261.2
219.6
33.7
71.8
116.9
102.6
-6.7
-3.3
158
37.5
120.4
2.19
55
437.2
231.6
205.5
33.3
72.8
118.5
87.1
-9.8
2
77.3
12.2
65.1
1.18
55
405.1
221.7
183.4
32.9
53.5
99
84.4
-11.6
-1.2
49.6
4.1
45.5
0.83
54.5
380.7
212.3
168.4
32.3
70.8
115.6
52.8
-10.4
—
42.2
9.7
32.5
0.6
54.3
325.9
189.9
135.9
28.2
71.8
109
27
-6.4
—
12.4
3.2
9.2
0.17
53.8
183.7
105.8
77.9
17.2
34.5
53.4
24.5
1.8
—
23.8
6.2
17.6
0.33
53.6
172.4
99.6
72.8
16.8
31.6
50.1
22.7
0.8
—
23
-2.5
25.5
0.48
53.6
209.3
115.1
94.2
17.2
33.3
52.2
42.1
0.6
—
42.1
12.3
29.8
0.56
53.6
218
119.2
98.8
17.6
33.4
52.6
46.1
0.9
—
46.8
13.6
33.2
0.62
53.6
213.8
116.8
97
16.7
30.8
49.1
47.9
0.4
—
47.5
13.7
33.8
0.63
53.5
203
113.6
89.4
16
32.6
50.3
39.2
0.3
—
38.9
4.8
34.2
0.64
53.4
186.8
107.5
79.3
15.8
32.4
50
29.3
0.5
—
28.5
-0.6
29.1
0.55
53.3
184.7
105.1
79.6
15.4
32.4
48.8
30.8
0.4
—
30.9
9.7
21.2
0.4
53.5
206.4
117
89.4
15.6
34.5
50.5
38.9
0.1
—
38
6.8
31.2
0.58
53.8
204.4
116.7
87.7
16.3
39.9
56.7
31
0.2
—
31.2
10.9
20.2
0.38
53.7
166.5
104.2
62.2
15.3
33.2
48.8
13.4
0.2
—
12.5
10.1
2.5
0.05
53.5
156.9
95
62
16.8
34.8
52.4
9.5
0.2
—
10.6
3.3
7.3
0.14
53.4
141.6
86.9
54.7
15.2
34.1
49.9
4.9
0.3
—
5
-0.8
5.8
0.11
53.4
133.8
81.2
52.6
14.2
30.8
45.6
7
0.2
—
6.9
2.8
4.1
0.077
53.2