MSCI Statements
MS
MSCI 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
707.95
100
128.11
18.1
579.84
81.9
41.073
5.8
111.16
15.7
197.23
27.9
382.61
54
-40.523
-5.7
-2.091
-0.3
339.99
48
73.236
10.3
266.76
37.7
3.366
79.245
679.97
100
128.51
18.9
551.45
81.1
40.525
6
128.86
19
212.07
31.2
339.38
49.9
-40.626
-6
-2.863
-0.4
295.89
43.5
39.939
5.9
255.95
37.6
3.219
79.508
690.11
100
122.56
17.8
567.55
82.2
39.22
5.7
115.6
16.8
196.8
28.5
370.75
53.7
99.475
14.4
-2.345
-0.3
467.88
67.8
64.495
9.3
403.38
58.5
5.074
79.495
625.4
100
105.3
16.8
520.1
83.2
31.4
5
103.4
16.5
166.8
26.7
353.3
56.5
-36.6
-5.9
0.9
0.1
317.7
50.8
58
9.3
259.7
41.5
3.27
79.5
621.2
100
110.1
17.7
511.1
82.3
30.1
4.8
103.6
16.7
165.1
26.6
346
55.7
-36.2
-5.8
-2.6
-0.4
307.2
49.5
60.3
9.7
246.8
39.7
3.09
79.9
592.2
100
108.6
18.3
483.6
81.7
31.3
5.3
107.5
18.2
169
28.5
314.6
53.1
-35.8
-6.05
-2.4
-0.4
276.4
46.7
37.6
6.3
238.7
40.3
2.97
80.5
576.2
100
102.4
17.8
473.8
82.2
29
5
105.8
18.4
165.1
28.7
308.8
53.6
-39
-6.8
-4.1
-0.7
265.7
46.1
50.7
8.8
215
37.3
2.67
80.4
560.6
100
98.4
17.6
462.2
82.4
25.9
4.6
96.2
17.2
152.7
27.2
309.5
55.2
-40.2
-7.2
-0.1
-0.02
269.2
48
52.6
9.4
216.6
38.6
2.68
80.9
551.8
100
100.8
18.3
451
81.7
23.9
4.3
97.8
17.7
150.6
27.3
300.4
54.4
-40.2
-7.3
-0.2
-0.04
260
47.1
49.4
9
210.6
38.2
2.59
81.3
559.9
100
102.8
18.4
457.2
81.7
28.3
5.1
111.6
19.9
168.2
30
289
51.6
-40.4
-7.2
0.4
0.07
248.9
44.5
20.5
3.7
228.4
40.8
2.78
82.3
549.8
100
95.9
17.4
453.9
82.6
30.8
5.6
113.6
20.7
173.4
31.5
280.6
51
-40
-7.3
-16.7
-3.04
245.8
44.7
51.9
9.4
193.9
35.3
2.32
83.6
517.1
100
89.7
17.3
427.4
82.7
28.4
5.5
97.9
18.9
147.2
28.5
280.2
54.2
-41.7
-8.06
-0.5
-0.1
200.7
38.8
30.8
6
169.9
32.9
2.03
83.6
498.2
100
87.3
17.5
410.9
82.5
27.5
5.5
88.4
17.7
153.3
30.8
257.5
51.7
-39.2
-7.9
-0.8
-0.2
195.7
39.3
30.3
6.1
165.4
33.2
1.99
83.3
478.4
100
85.8
17.9
392.6
82.1
24.9
5.2
91.2
19.1
138.2
28.9
254.4
53.2
-37.2
-7.8
-1.1
-0.2
216
45.2
19.2
4
196.8
41.1
2.36
83.5
443.7
100
75.9
17.1
367.7
82.9
27.1
6.1
84.5
19
133.7
30.1
234.1
52.8
-37
-8.3
-1.9
-0.4
195.2
44
39
8.8
156.2
35.2
1.87
83.7
425.3
100
70.7
16.6
354.6
83.4
24.9
5.9
80.3
18.9
127
29.9
227.6
53.5
-37.1
-8.7
-1.5
-0.4
189
44.4
12.2
2.9
182.4
42.9
2.15
84.5
409.6
100
70.5
17.2
339.2
82.8
22.5
5.5
79.9
19.5
123.9
30.2
215.2
52.5
-40.5
-9.9
-0.6
-0.1
139.2
34
24
5.9
115.1
28.1
1.36
84.3
416.8
100
74.6
17.9
342.2
82.1
26.6
6.4
86.4
20.7
134.3
32.2
207.9
49.9
-36.7
-8.8
1.7
0.4
162.8
39.1
15.5
3.7
148.1
35.5
1.72
85.5
406.6
100
70.2
17.3
336.5
82.8
27.1
6.7
89.1
21.9
137
33.7
199.4
49
-35
-8.6
-17.9
-4.4
146.5
36
23.8
5.9
122.8
30.2
1.44
85.5
394.3
100
70.5
17.9
323.8
82.1
24.3
6.2
78.7
20
122.5
31.1
201.2
51
-32.2
-8.2
-0.2
-0.05
168.7
42.8
31.8
8.1
137
34.7
1.6
85.6
385.6
100
72
18.7
313.6
81.3
23.8
6.2
78
20.2
121.2
31.4
192.4
49.9
-32.6
-8.5
-0.1
-0.03
159.7
41.4
34.1
8.8
125.7
32.6
1.47
85.4
371.4
100
82.3
22.2
289
77.8
23.2
6.2
83.5
22.5
126.4
34
162.7
43.8
-31.8
-8.6
-2.6
-0.7
128.3
34.5
-49.9
-13.4
178.2
48
2.08
85.6
361.7
100
73.8
20.4
287.9
79.6
20.3
5.6
77.9
21.5
118.1
32.7
169.8
46.9
-29.8
-8.2
47.3
13.1
187.3
51.8
44.8
12.4
152.1
42.1
1.82
83.3
357.9
100
70.9
19.8
287
80.2
20.6
5.8
70.9
19.8
110.6
30.9
176.4
49.3
-29.4
-8.2
-0.2
-0.06
146.8
41
23
6.4
123.8
34.6
1.36
91.4
363
100
71.4
19.7
291.7
80.4
19.8
5.5
71.5
19.7
118.1
32.5
173.5
47.8
-27.5
-7.6
10.3
2.8
156.3
43.1
39.5
10.9
116.8
32.2
1.28
91.6
351.3
100
71.3
20.3
280
79.7
20.7
5.9
72.6
20.7
112.9
32.1
167.2
47.6
-26.8
-7.6
-0.9
-0.3
139.4
39.7
25.9
7.4
115.1
32.8
1.23
92.6
334.8
69.2
265.5
20.7
71
111.4
154.1
-26.8
-0.4
127
27.9
64.6
0.69
92.5
322.1
68.4
253.7
18
67
104.9
148.8
-27.2
-0.8
120.8
35.7
85.2
0.93
91.9
316.1
68.5
247.6
18.2
63
101.5
146.1
-27.7
-0.9
117.5
36.2
81.3
0.89
91.7
301.2
67.5
233.7
19
64
103.1
130.6
-28.4
-0.6
101.6
28.7
73
0.8
91.6
292.8
63.8
229
19
63.1
103
126
-27.7
-1.2
97.1
28.8
68.3
0.73
93.8
288.4
63
225.4
18.8
63.4
102.2
123.3
-25.8
—
97.5
32.2
65.3
0.68
95.5
290.6
62.1
228.5
18.6
63.9
102.8
125.7
-21.6
-3.5
100.5
33.6
67
0.69
96.9
278.8
63.2
215.7
18.9
63.6
102.5
113.1
-22.5
0.1
90.8
30.4
60.4
0.6
100
272.9
64.8
208.1
17.8
63.4
100.6
107.5
-22
-0.1
85.4
25.4
59.4
0.58
103.9
268.8
65.6
203.2
15.5
58.8
94.1
109.1
-17
6.9
99
34.6
64.4
0.59
109.4
270.6
54.6
215.9
—
53.7
117.5
98.5
-9.5
-1.6
87.4
31.4
56
0.52
109.1
262.8
82.7
180.1
—
72.5
91.3
88.7
-12.3
1.2
77.7
28
43.8
0.38
113.5
251.1
77.5
173.7
—
69.3
88.5
85.1
-15.6
1.2
70.7
27.5
44.3
0.38
113.3
251.7
78.9
172.8
—
70.8
88.7
84
-5.6
1.5
80
28.3
51.6
0.44
117.8
254.2
76.8
177.4
—
71.5
88.9
88.5
-5.6
1.1
84.1
27.3
107.5
0.91
117.7
239.7
75.4
164.3
—
67.7
84.8
79.5
-5.1
-0.9
73.5
26.4
80.3
0.67
118.6
236.9
72.3
164.6
—
64.2
80.9
83.6
-6.6
—
77
36.1
47.3
0.39
120
228.6
68.2
160.5
—
59.9
76.5
83.9
-7.1
0.9
77.7
27.8
55.1
0.45
120.6
228.4
69.7
158.7
—
52.8
68.8
89.9
-4.5
-1.5
83.9
27.8
60.8
0.49
121.7
219.5
65.3
154.2
—
55.5
71.3
82.9
-7.3
-1.4
74.2
21.2
58.7
0.48
121.7