Mg Statements
AL
Mg Income Statement
B
M
EUR (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
54.111
100
38.925
71.9
15.187
28.1
—
0
4.556
8.4
10.802
20
4.385
8.1
-0.123
-0.2
—
0
4.257
7.9
0.365
0.7
3.892
7.2
0.754
5.16
82.885
100
55.559
67
27.326
33
—
0
8.673
10.5
19.48
23.5
7.846
9.5
-0.161
-0.2
—
0
7.678
9.3
1.026
1.2
6.652
8
1.289
5.16
64.141
100
46.293
72.2
17.848
27.8
—
0
4.843
7.6
11.426
17.8
6.421
10
-0.033
-0.05
—
0
6.381
9.9
0.617
1
5.764
9
1.117
5.16
23.561
100
16.245
68.9
7.316
31.1
—
0
3.699
15.7
8.175
34.7
-0.859
-3.6
-0.017
-0.07
—
0
-0.877
-3.7
0.003
0.01
-0.881
-3.7
-0.171
5.16
58.049
100
40.45
69.7
17.599
30.3
—
0
4.42
7.6
9.636
16.6
7.963
13.7
-0.029
-0.05
—
0
7.938
13.7
0.882
1.5
7.057
12.2
1.368
5.16
18.604
100
10.947
58.8
7.657
41.2
—
0
3.285
17.7
6.656
35.8
1.001
5.4
-0.004
-0.02
—
0
0.959
5.2
0.276
1.5
0.683
3.7
0.132
5.16
40.16
100
28.05
69.8
12.11
30.2
—
0
3.505
8.7
7.483
18.6
4.627
11.5
-0.112
-0.3
—
0
4.491
11.2
0.401
1
4.09
10.2
0.793
5.16
13.394
100
10.566
78.9
2.827
21.1
—
0
3.064
22.9
3.586
26.8
-0.759
-5.7
-0.083
-0.6
—
0
-1.261
-9.4
0.03
0.2
-1.291
-9.6
-0.25
5.16
34.128
100
27.057
79.3
7.071
20.7
—
0
3.537
10.4
3.774
11.1
3.296
9.7
-0.013
-0.04
—
0
3.277
9.6
0.133
0.4
3.143
9.2
0.609
5.16
11.958
100
9.857
82.4
2.102
17.6
—
0
2.8
23.4
3.015
25.2
-0.913
-7.6
-0.051
-0.4
—
0
-0.97
-8.1
0.088
0.7
-1.057
-8.8
-0.176
6.02
30.23
100
23.544
77.9
6.686
22.1
—
0
3.28
10.8
3.494
11.6
3.192
10.6
-0.031
-0.1
—
0
2.732
9
0.023
0.08
2.709
9
0.63
4.3
10.553
8.557
1.996
—
2.699
3.124
-1.128
-0.087
—
-1.209
-0.016
-1.193
-0.277
4.3
25.95
20.29
5.66
—
2.87
3.1
2.55
-0.06
-0.08
2.48
-0.06
2.54
0.59
4.3
10.37
8.45
1.92
—
2.19
2.54
-0.62
-0.04
-0.17
-0.71
-0.07
-0.64
-0.15
4.3
19.19
15.4
3.79
—
2.43
2.58
1.22
-0.03
-0.26
1.19
-0.04
1.23
0.29
4.3
7.56
5.9
1.66
—
1.96
2.34
-0.68
-0.05
-0.13
-0.75
-0.09
-0.66
-0.15
4.3
16.3
12.68
3.63
—
2.26
2.39
1.23
-0.22
-0.11
1.02
-0.09
1.11
0.26
4.3
6.44
5.26
1.18
—
1.83
1.91
-0.74
-0.05
-0.12
-0.59
-0.13
-0.47
-0.11
4.3
13.79
10.93
2.86
—
1.97
2.09
0.77
7.88
-0.14
0.82
-0.05
0.87
0.2
4.3
6.65
5.18
1.46
—
1.77
1.94
-0.47
0.02
-0.19
-0.52
-0.1
-0.42
-0.1
4.3
12.56
9.79
2.77
—
1.91
1.99
0.78
-0.05
-0.13
0.73
-0.1
0.82
0.19
4.3
5.05
3.99
1.07
—
1.68
1.75
-0.69
-0.03
-0.16
-0.73
-0.14
-0.59
-0.14
4.3
11.2
8.6
2.61
—
1.8
1.99
0.61
-0.07
—
0.9
-0.06
0.96
0.22
4.3
3.88
3
0.88
—
1.72
3.01
-2.13
0.02
-8
-10.13
-0.09
-10.05
-2.34
4.3
8.56
6.78
1.78
—
1.5
1.66
0.12
0.07
-0.16
0.16
-0.05
0.21
0.05
4.3
3.58
3.43
0.15
—
1.36
1.54
-1.39
—
-0.11
-0.96
-0.08
-0.88
-0.26
3.44
4.54
3.55
0.99
—
1.32
1.46
-0.47
0.11
-0.15
-0.42
-0.09
-0.34
-0.1
3.44
2.57
2.34
0.23
—
1.16
2.06
-1.83
0.76
-1.36
-1.51
-0.04
-1.47
-0.48
3.05
3.27
2.39
0.87
—
1.03
2.63
-1.75
—
-0.13
-0.05
-0.03
-0.01
—
3.83
3.51
4.47
-0.96
—
2.46
11.87
-12.84
-0.12
0.51
-12.47
-1.02
-10.98
-2.86
3.83
3.79
3.3
0.5
—
2.5
3.08
-2.59
-0.25
-0.23
-3.07
-0.76
-1.96
-0.79
2.5
4.76
4.39
0.37
—
2.23
3.87
-3.51
—
0.89
-2.6
-1.27
-0.88
-0.36
2.45
5.82
6.11
-0.28
—
2.35
2.66
-2.95
—
-0.24
-2.9
-0.33
-2.27
-0.92
2.47
13.81
6.03
7.78
—
0.77
0.78
7.01
—
-0.02
6.99
2.46
4.54
1.97
2.3
4.15
2.44
1.71
—
0.41
0.46
1.24
0.01
-0.03
1.23
0.42
0.81
0.35
2.3