MSA Statements
MS
MSA 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
462.46
100
239.43
51.8
223.03
48.2
17.07
3.7
100.08
21.6
117.14
25.3
105.88
22.9
-9.061
-2
4.148
0.9
94.428
20.4
22.194
4.8
72.218
15.6
1.826
39.541
413.3
100
217.77
52.7
195.53
47.3
15.919
3.9
93.917
22.8
109.84
26.6
85.695
20.7
-13.073
-3.2
6.235
1.5
75.607
18.3
17.468
4.2
58.122
14.1
1.469
39.556
495.36
100
257.17
51.9
238.18
48.1
19.082
3.9
107.04
21.6
126.13
25.5
112.06
22.6
-17.882
-3.6
6.614
1.3
99.28
20
22.87
4.6
76.389
15.4
1.905
40.091
446.7
100
228
51
218.8
49
17.7
4
102.2
22.9
119.8
26.8
98.9
22.1
-14
-3.1
6
1.3
87.7
19.6
22.4
5
65.2
14.6
1.65
39.5
447.3
100
233.5
52.2
213.8
47.8
16
3.6
96.3
21.5
112.3
25.1
101.5
22.7
-16.3
-3.6
5.7
1.3
87.5
19.6
20.4
4.6
67.1
15
1.7
39.4
398.3
100
216.9
54.5
181.4
45.5
15.2
3.8
91.1
22.9
106.2
26.7
75.1
18.9
-15.7
-3.9
3.8
1
-67.7
-17
82.4
20.7
-150.2
-37.7
-3.83
39.2
443.3
100
246
55.5
197.3
44.5
14
3.2
87.5
19.7
112.2
25.3
85
19.2
-13
-2.9
5.9
1.3
69.1
15.6
17.6
4
51.5
11.6
1.31
39.4
381.7
100
212.3
55.6
169.4
44.4
14.4
3.8
79.9
20.9
98.3
25.8
71.1
18.6
-9
-2.4
2.4
0.6
60.7
15.9
15.8
4.1
44.9
11.8
1.14
39.3
372.3
100
207.9
55.8
164.4
44.2
15.3
4.1
83.5
22.4
101.8
27.3
62.6
16.8
-3.1
-0.8
6.4
1.7
63.4
17
15.7
4.2
47.7
12.8
1.21
39.4
330.7
100
187.9
56.8
142.8
43.2
13.3
4
75.6
22.9
91.7
27.7
51.1
15.5
-6.9
-2.09
6.3
1.9
45.4
13.7
9.9
3
35.5
10.7
0.9
39.5
410.3
100
232.1
56.6
178.1
43.4
15.6
3.8
82.5
20.1
258.2
62.9
-80
-19.5
-3.5
-0.9
3.6
0.9
-88.9
-21.7
-27.5
-6.7
-61.5
-15
-1.57
39.2
340.2
100
190.8
56.1
149.4
43.9
14.9
4.4
80.1
23.5
105.7
31.1
43.7
12.8
-3.9
-1.1
2.3
0.7
30.9
9.1
9.7
2.9
21.2
6.2
0.54
39.4
341.3
100
188.3
55.2
153
44.8
14
4.1
80.3
23.5
106.1
31.1
46.9
13.7
-3.8
-1.1
2.3
0.7
35.3
10.3
9.8
2.9
25.2
7.4
0.64
39.4
308.4
100
173.6
56.3
134.8
43.7
13.2
4.3
74.1
24
90.1
29.2
44.7
14.5
0.2
0.06
4.2
1.4
46.4
15
9.7
3.1
36.4
11.8
0.92
39.4
388.2
100
223.9
57.7
164.3
42.3
16.5
4.3
75.8
19.5
126.5
32.6
37.9
9.8
-6.3
-1.6
1.3
0.3
23.5
6.1
6.8
1.8
16.3
4.2
0.41
39.3
304.4
100
172.2
56.6
132.2
43.4
13.9
4.6
64.8
21.3
80.6
26.5
51.5
16.9
-5.1
-1.7
1.1
0.4
40
13.1
11.7
3.8
28
9.2
0.71
39.3
314.4
100
172.9
55
141.6
45
13.8
4.4
69
21.9
83.6
26.6
58
18.4
-3.3
-1.05
2
0.6
47.8
15.2
11.4
3.6
36
11.5
0.92
39.6
341.1
100
183.8
53.9
157.4
46.1
14.1
4.1
80.1
23.5
96.2
28.2
61.2
17.9
-3.4
-1
1.3
0.4
56.9
16.7
13.1
3.8
43.6
12.8
1.11
39.4
375.3
100
206.4
55
168.9
45
16.4
4.4
80.8
21.5
117.4
31.3
51.5
13.7
-5
-1.3
2.2
0.6
41.7
11.1
8.6
2.3
32.7
8.7
0.83
39.4
351
100
192.3
54.8
158.7
45.2
13.5
3.8
81.9
23.3
97.2
27.7
61.5
17.5
-3.4
-1
2.9
0.8
58.3
16.6
15.7
4.5
42.1
12
1.08
39.1
349.7
100
188.6
53.9
161.1
46.1
14.3
4.1
82.5
23.6
100.2
28.7
60.9
17.4
-5.8
-1.7
3.3
0.9
53.4
15.3
13.2
3.8
39.7
11.4
1.01
39.2
326
100
176.1
54
150
46
13.7
4.2
78
23.9
94.5
29
55.5
17
-19.4
-6
2.6
0.8
32.4
9.9
9
2.8
23.2
7.1
0.59
39.1
361.8
100
199.4
55.1
162.4
44.9
12.9
3.6
84.6
23.4
117.3
32.4
45
12.4
-4.2
-1.2
0.3
0.08
38.8
10.7
13.6
3.8
24.8
6.9
0.64
39.1
331.1
100
182.8
55.2
148.3
44.8
13.3
4
78
23.6
106
32
42.3
12.8
-4.2
-1.3
4.3
1.3
38.3
11.6
6.2
1.9
33.7
10.2
0.86
39
339.3
100
185.5
54.7
153.8
45.3
13.9
4.1
82
24.2
103.9
30.6
49.9
14.7
-6
-1.8
1.7
0.5
43.3
12.8
9.9
2.9
33.1
9.8
0.85
38.9
325.9
100
178.6
54.8
147.3
45.2
12.5
3.8
80.3
24.6
95.6
29.3
51.7
15.9
-6.8
-2.09
2.3
0.7
42
12.9
9.5
2.9
32.3
9.9
0.83
38.8
346.1
192.1
154
14.8
76.3
184.7
-30.6
-5.9
1.7
-36.1
-23.3
-33
-0.86
38.1
296.1
163.9
132.2
12.4
72.9
88.6
43.7
-4.6
1.7
37.6
5.4
32
0.83
38.7
288.8
155.8
133
11.9
74.1
115.6
17.4
-5.9
1.2
11.7
-0.9
12.5
0.32
38.8
265.8
146
119.7
11
76.8
87.8
31.9
-4.2
1.5
16.5
1.8
14.4
0.37
38.7
296
159.1
136.9
12.2
80.4
92.6
44.4
-2.2
3.3
44.1
18.9
24.9
0.66
38.2
278.2
149.5
128.8
13.1
72.9
86
42.7
-5.2
2
37.7
11.3
24.1
0.63
38.1
296
160.1
135.9
11.1
75.7
86.9
49
-4
0.8
44.5
15
31
0.81
37.9
279.3
158.6
120.7
10.4
79.2
89.4
31.2
-5.9
0.9
25.7
12.5
11.7
0.3
37.8
313.3
179.3
134
12.2
83.6
95.8
38.3
-1.9
-2
26.7
7.7
20.8
0.55
37.5
273.7
154
119.8
12.5
72.7
85.3
34.5
-7.2
0.4
24.1
8.9
15.9
0.41
37.7
287
156.5
130.5
13
77.6
90.6
39.9
-4.1
0.1
35.7
12.4
24.2
0.63
37.8
256.7
139.9
116.8
10.9
81.4
92.3
24.5
0.1
0.6
24.5
15.4
9.6
0.25
37.8
311.2
171
140.1
11.6
77.4
89.1
51.1
-3.4
1.8
47.4
15
32.5
0.86
37.8
275.2
151.4
123.7
13.4
77.3
90.8
33
-2.8
0.6
27.1
8.7
19.2
0.49
37.8
282.5
152.8
129.7
11.9
82.8
94.8
34.9
-2.3
—
31.8
9.8
22.3
0.58
37.7
265
143.2
121.8
11.2
85.2
96.5
25.3
-2.9
0.4
20.9
7.6
13.9
0.35
37.6
291.4
161.4
130
11.6
77.1
88.7
41.4
-3.8
-1.2
34.9
10.5
25.2
0.66
37.5
264.9
149.5
115.4
12.3
71.4
83.7
31.7
-4.6
0.6
26.3
7.8
19.4
0.5
37.5
285.9
156.2
129.7
11.4
79.1
90.5
39.1
-3.8
0.5
33.4
10
23.9
0.61
38
269.9
148.2
121.7
10.6
81.6
92.2
29.5
-3.9
-0.1
25.5
6.9
19.1
0.51
37.4