Morgan Statements
MS
Morgan 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
26 481
100
12 457
47
14 024
53
—
0
8 933
33.7
9 950
37.6
4 074
15.4
—
0
—
0
4 074
15.4
957
3.6
2 942
11.1
1.826
1 611
26 270
100
12 055
45.9
14 215
54.1
—
0
8 969
34.1
9 820
37.4
4 395
16.7
—
0
—
0
4 395
16.7
933
3.6
3 266
12.4
2.021
1 616
25 057
100
13 026
52
12 031
48
—
0
8 467
33.8
9 355
37.3
2 676
10.7
—
0
—
0
2 096
8.4
555
2.2
1 383
5.5
0.851
1 625
24 601
100
12 183
49.5
12 418
50.5
—
0
8 288
33.7
9 273
37.7
3 145
12.8
—
0
—
0
3 145
12.8
710
2.9
2 262
9.2
1.38
1 643
23 495
100
10 913
46.4
12 582
53.6
—
0
8 662
36.9
9 770
41.6
2 812
12
—
0
—
0
2 812
12
591
2.5
2 049
8.7
1.24
1 651
23 041
100
9 405
40.8
13 636
59.2
—
0
8 722
37.9
9 876
42.9
3 760
16.3
—
0
—
0
3 760
16.3
727
3.2
2 836
12.3
1.71
1 663
19 662
100
7 764
39.5
11 898
60.5
—
0
8 139
41.4
9 104
46.3
2 794
14.2
—
0
—
0
2 794
14.2
528
2.7
2 113
10.7
1.26
1 677
16 577
100
4 438
26.8
12 139
73.2
—
0
7 887
47.6
8 751
52.8
3 388
20.4
—
0
—
0
3 388
20.4
726
4.4
2 494
15
1.47
1 697
14 462
100
2 208
15.3
12 254
84.7
—
0
7 814
54
8 935
61.8
3 319
22.9
—
0
—
0
3 319
22.9
783
5.4
2 391
16.5
1.39
1 723
15 235
100
1 316
8.6
13 919
91.4
—
0
8 410
55.2
9 331
61.2
4 588
30.1
—
0
—
0
4 588
30.1
873
5.7
3 542
23.2
2.02
1 755
14 846
100
1 133
7.6
13 713
92.4
—
0
7 833
52.8
8 829
59.5
4 884
32.9
—
0
—
0
4 884
32.9
1 168
7.9
3 592
24.2
2.01
1 784
15 041
100
1 113
7.4
13 928
92.6
—
0
8 015
53.3
9 054
60.2
4 874
32.4
—
0
—
0
4 874
32.4
1 150
7.6
3 584
23.8
1.98
1 812
15 106
100
1 142
7.6
13 964
92.4
—
0
8 494
56.2
9 398
62.2
4 566
30.2
—
0
—
0
4 566
30.2
1 054
7
3 408
22.6
1.85
1 841
16 128
100
1 319
8.2
14 809
91.8
—
0
8 706
54
9 465
58.7
5 344
33.1
—
0
—
0
5 344
33.1
1 176
7.3
3 982
24.7
2.19
1 818
13 971
100
1 150
8.2
12 821
91.8
—
0
7 443
53.3
8 391
60.1
4 430
31.7
—
0
—
0
4 430
31.7
1 018
7.3
3 266
23.4
1.81
1 801
12 291
100
1 267
10.3
11 024
89.7
—
0
6 695
54.5
7 537
61.3
3 487
28.4
—
0
—
0
3 487
28.4
736
6
2 597
21.1
1.66
1 566
14 418
100
1 474
10.2
12 944
89.8
—
0
7 587
52.6
8 589
59.6
4 355
30.2
—
0
—
0
4 355
30.2
1 119
7.8
3 047
21.1
1.96
1 557
11 926
100
2 887
24.2
9 039
75.8
—
0
5 792
48.6
6 893
57.8
2 146
18
—
0
—
0
2 146
18
366
3.1
1 590
13.3
1.01
1 573
13 376
100
3 152
23.6
10 224
76.4
—
0
6 925
51.8
7 491
56
2 733
20.4
—
0
—
0
2 733
20.4
428
3.2
2 085
15.6
1.3
1 601
13 164
100
3 769
28.6
9 395
71.4
—
0
6 025
45.8
6 685
50.8
2 710
20.6
—
0
—
0
2 710
20.6
492
3.7
2 060
15.6
1.27
1 627
13 721
100
4 107
29.9
9 614
70.1
—
0
6 121
44.6
6 711
48.9
2 903
21.2
—
0
—
0
2 903
21.2
657
4.8
2 031
14.8
1.23
1 655
13 562
100
3 869
28.5
9 693
71.5
—
0
6 185
45.6
6 738
49.7
2 955
21.8
—
0
—
0
2 955
21.8
487
3.6
2 336
17.2
1.39
1 677
11 670
100
3 720
31.9
7 950
68.1
—
0
5 499
47.1
6 093
52.2
1 857
15.9
—
0
—
0
1 857
15.9
300
2.6
1 361
11.7
0.8
1 705
12 563
100
3 250
25.9
9 313
74.1
—
0
5 896
46.9
6 462
51.4
2 851
22.7
—
0
—
0
2 851
22.7
696
5.5
2 019
16.1
1.17
1 727
12 998
100
2 997
23.1
10 001
76.9
—
0
6 222
47.9
6 892
53
3 109
23.9
—
0
—
0
3 109
23.9
640
4.9
2 267
17.4
1.3
1 748
12 962
100
2 512
19.4
10 450
80.6
—
0
6 378
49.2
7 030
54.2
3 420
26.4
—
0
—
0
3 420
26.4
714
5.5
2 575
19.9
1.46
1 771
11 091
2 128
8 963
—
5 826
6 492
2 471
—
—
2 471
610
473
0.26
1 794
10 754
2 079
8 675
—
5 620
6 193
2 482
—
—
2 482
697
1 688
0.93
1 818
10 858
1 880
8 978
—
5 734
6 336
2 642
—
—
2 642
846
1 587
0.87
1 830
10 939
1 703
9 236
—
5 884
6 428
2 808
—
—
2 808
815
1 840
1.01
1 842
10 006
1 465
8 541
—
5 601
6 295
2 246
—
—
2 246
566
1 509
0.81
1 854
9 640
1 222
8 418
—
5 511
6 037
2 381
—
—
2 381
749
1 518
0.8
1 879
9 663
1 238
8 425
—
5 474
5 942
2 483
—
—
2 483
833
1 425
0.75
1 899
8 640
1 313
7 327
—
5 102
5 589
1 738
—
—
1 738
578
1 055
0.55
1 915
8 215
934
7 281
—
5 297
5 842
1 439
—
—
1 439
496
753
0.39
1 939
8 456
1 174
7 282
—
4 959
5 808
1 474
—
—
1 474
423
939
0.48
1 949
10 431
1 175
9 256
—
5 971
6 529
2 727
—
—
2 727
894
1 665
0.85
1 960
10 795
1 351
9 444
—
5 917
6 589
2 855
—
—
2 855
387
2 314
1.18
1 963
8 597
1 301
7 296
—
6 669
10 227
-2 931
—
—
-2 931
-1 353
-1 746
-0.91
1 920
9 734
1 264
8 470
—
5 642
6 250
2 220
—
—
2 220
463
1 629
0.83
1 971
9 591
1 441
8 150
—
5 665
6 218
1 932
—
—
1 932
15
1 820
0.92
1 970
10 031
1 478
8 553
—
5 691
6 183
2 370
—
—
2 370
785
1 449
0.74
1 970
8 899
1 465
7 434
—
5 547
7 636
-202
—
—
-202
-386
36
0.02
1 970
9 107
1 567
7 540
—
5 343
6 175
1 365
—
—
1 365
363
880
0.44
1 965
10 950
1 476
9 474
—
5 573
6 274
3 200
—
—
3 200
592
2 191
1.07
2 037
7 968
1 634
6 334
—
5 613
6 139
195
—
—
195
333
-452
-0.23
1 901