MGE Statements
MG
MGE 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
145.71
100
15.143
10.4
130.57
89.6
—
0
—
0
100.83
69.2
29.735
20.4
-5.577
-3.8
1.108
0.8
25.266
17.3
1.472
1
23.794
16.3
0.657
36.197
191.34
100
51.319
26.8
140.02
73.2
—
0
—
0
99.272
51.9
40.745
21.3
-5.282
-2.8
1.159
0.6
36.622
19.1
2.808
1.5
33.814
17.7
0.934
36.189
164.65
100
39.323
23.9
125.33
76.1
—
0
—
0
101.16
61.4
24.169
14.7
-4.857
-2.9
6.034
3.7
25.346
15.4
5.263
3.2
20.083
12.2
0.555
36.189
160.5
100
12.2
7.6
148.3
92.4
—
0
—
0
104.5
65.1
43.8
27.3
-7.7
-4.8
10.5
6.5
46.7
29.1
8.8
5.5
37.9
23.6
1.05
36.2
148
100
13.1
8.9
134.9
91.1
—
0
—
0
96.5
65.2
38.4
25.9
-7.8
-5.3
4.9
3.3
35.6
24.1
6.9
4.7
28.7
19.4
0.79
36.2
217.3
100
83.2
38.3
134.1
61.7
—
0
—
0
94
43.3
40
18.4
-7.5
-3.5
5.4
2.5
37.9
17.4
6.8
3.1
31.1
14.3
0.86
36.2
189.8
100
63
33.2
126.8
66.8
—
0
—
0
98.9
52.1
27.9
14.7
-7
-3.7
5.3
2.8
26.3
13.9
5.3
2.8
21.1
11.1
0.58
36.2
163.4
100
24.1
14.7
139.3
85.3
—
0
—
0
96.8
59.2
42.5
26
-6.7
-4.1
6.1
3.7
41.9
25.6
8.2
5
33.7
20.6
0.93
36.2
152.3
100
34.9
22.9
117.4
77.1
—
0
—
0
92
60.4
25.5
16.7
-6.5
-4.3
7.7
5.1
26.7
17.5
4.9
3.2
21.8
14.3
0.6
36.2
208.9
100
77.3
37
131.6
63
—
0
—
0
89.8
43
41.9
20.1
-6.6
-3.2
7
3.4
42.3
20.2
7.8
3.7
34.4
16.5
0.95
36.2
162.1
100
52.4
32.3
109.7
67.7
—
0
—
0
92.4
57
17.2
10.6
-6.5
-4.01
2.3
1.4
13.1
8.1
—
0
13.1
8.1
0.36
36.2
145.9
100
17.4
11.9
128.5
88.1
—
0
—
0
90.9
62.3
37.6
25.8
-6.1
-4.2
6.2
4.2
37.7
25.8
2.8
1.9
34.9
23.9
0.97
36.2
130.7
100
22.4
17.1
108.3
82.9
—
0
—
0
84.9
65
23.4
17.9
-5.8
-4.4
6.1
4.7
23.7
18.1
0.9
0.7
22.9
17.5
0.63
36.2
167.9
100
46.8
27.9
121.1
72.1
—
0
—
0
82.1
48.9
39.1
23.3
-5.7
-3.4
2.1
1.3
35.4
21.1
0.5
0.3
34.9
20.8
0.97
36.2
136.5
100
33.6
24.6
102.9
75.4
—
0
—
0
84.2
61.7
18.7
13.7
-5.8
-4.2
6.2
4.5
19.2
14.1
3.4
2.5
15.8
11.6
0.44
36.2
135.2
100
14.5
10.7
120.7
89.3
—
0
—
0
82.4
60.9
38.3
28.3
-5.8
-4.3
6.5
4.8
39.1
28.9
7.3
5.4
31.8
23.5
0.88
36.2
117
100
17.2
14.7
99.8
85.3
—
0
—
0
78.3
66.9
21.5
18.4
-5.9
-5.04
6.9
5.9
22.5
19.2
3.7
3.2
18.8
16.1
0.53
35.4
149.9
100
41.3
27.6
108.6
72.4
—
0
—
0
77.1
51.4
31.4
20.9
-6.1
-4.07
5.7
3.8
31.1
20.7
5
3.3
26
17.3
0.75
34.7
140.9
100
35
24.8
105.9
75.2
—
0
0.1
0.07
84.1
59.7
21.9
15.5
-5.8
-4.1
3.7
2.6
19.8
14.1
3.1
2.2
16.7
11.9
0.48
34.7
138.2
100
12.2
8.8
126
91.2
—
0
—
0
87.3
63.2
38.7
28
-5.8
-4.2
5.2
3.8
38.1
27.6
7.5
5.4
30.7
22.2
0.88
34.7
122.1
100
19.9
16.3
102.2
83.7
—
0
—
0
82.5
67.6
19.8
16.2
-5.7
-4.7
5
4.1
19.1
15.6
3.5
2.9
15.5
12.7
0.45
34.7
167.6
100
54.1
32.3
113.5
67.7
—
0
—
0
83
49.5
30.5
18.2
-5.6
-3.3
4.9
2.9
29.7
17.7
5.7
3.4
24
14.3
0.69
34.7
140.1
100
38.6
27.6
101.5
72.4
—
0
—
0
77.5
55.3
24
17.1
-5.1
-3.6
3.1
2.2
22
15.7
5.6
4
16.4
11.7
0.47
34.7
137.8
100
17.9
13
119.9
87
—
0
—
0
80.1
58.1
39.8
28.9
-5
-3.6
4.3
3.1
39.1
28.4
9.6
7
29.5
21.4
0.85
34.7
124.3
100
22.5
18.1
101.8
81.9
—
0
—
0
77.5
62.3
24.2
19.5
-4.8
-3.9
4.7
3.8
24.2
19.5
5.8
4.7
18.4
14.8
0.53
34.7
157.6
100
56.7
36
100.9
64
—
0
—
0
74.7
47.4
26.2
16.6
-4.7
-3
4.9
3.1
26.4
16.8
6.4
4.1
20
12.7
0.58
34.7
140.3
37.2
103.1
—
—
77.9
25.2
-4.8
2.4
22.7
8.3
36.1
1.04
34.7
139.5
21.1
118.4
—
—
76.4
42
-4.7
4.9
42.2
15.6
26.6
0.77
34.7
126.5
26
100.5
—
—
74.9
25.6
-4.9
3.6
24.3
8.7
15.5
0.45
34.7
156.8
51.1
105.7
—
—
73.9
31.8
-4.9
3.5
30.5
11.2
19.3
0.56
34.7
138.9
41.1
97.8
—
—
73.9
24
-4.9
3
22.1
7.6
14.5
0.42
34.7
136.7
13.5
123.2
—
—
76.7
46.5
-5
2.1
43.6
15.7
27.9
0.8
34.7
121.6
21.3
100.3
—
—
72.1
28.2
-5
2.2
25.4
9.3
16.2
0.47
34.7
147.5
47.2
100.3
—
—
70.8
29.5
-5
2.4
27
9.9
17
0.49
34.7
131
36.9
94.1
—
—
71.9
22.2
-5
1.5
18.6
7.4
11.2
0.32
34.7
140.8
22.8
118
—
—
71.8
46.2
-5
2.6
43.7
15.4
28.4
0.82
34.7
122.1
27.9
94.2
—
—
70.2
24
-5
2.4
21.5
8
13.5
0.39
34.7
170.1
69.8
100.3
—
—
68.5
31.9
-5.1
2.1
28.9
10.6
18.3
0.53
34.7
145.7
50.4
95.3
—
—
65.7
29.6
-5.1
-0.7
23.8
8.6
15.2
0.44
34.7
135.1
32.3
102.8
—
—
62.7
40.1
-5.1
2.6
37.6
14.3
23.3
0.67
34.7
128.8
37.1
91.7
—
—
67.2
24.4
-4.9
3.5
23.1
9
14.1
0.41
34.7
210.2
97.1
113.1
—
—
69.2
44
-4.5
4.6
44
16.3
27.7
0.8
34.7
155.3
56.6
98.7
—
—
72.7
26
-5
0.9
21.9
7.8
14.1
0.41
34.7
140.1
30.8
109.3
—
—
69.4
39.9
-4.6
3.8
39
14.7
24.4
0.7
34.7
128.3
37.8
90.5
—
—
66
24.5
-4.7
2.7
22.6
8.7
13.9
0.4
34.7
167.2
62.9
104.3
—
—
66.7
37.6
-4.7
3.3
36.3
13.7
22.6
0.65
34.7
137
47
90
—
—
70.7
19.4
-4.8
2.1
16.7
6.2
10.5
0.303
34.7