MS Income Statement

Annual Quarterly

* In Millions (except for per share items) of USD
Developer Mode:
Millions Thousands Original
Period Ending: LTM
(Last Twelve Months) 		2023
12-31 		2022
12-31 		2021
12-31 		2020
12-31 		2019
12-31 		2018
12-31 		2017
12-31 		2016
12-31 		2015
12-31 		2014
12-31 		2013
12-31 		2012
12-31 		2011
12-31 		2010
12-31 		2009
12-31 		2008
11-30 		2007
11-30 		2006
11-30 		2005
11-30 		2004
11-30 		2003
11-30 		2002
11-30 		2001
11-30 		2000
11-30 		1999
11-30 		1998
11-30 		1997
11-30 		1996
12-31 		1995
12-31 		1994
12-31 		1993
12-31 		1992
12-31 		1991
12-31 		1990
12-31 		1989
12-31 		1988
12-31 		1987
12-31 		1986
12-31 		1985
12-31
Report Filing: 2024-02-22 2023-02-24 2022-02-24 2021-02-26 2020-02-27 2019-02-26 2018-02-27 2017-02-27 2016-02-23 2015-03-02 2014-02-25 2013-02-26 2012-02-27 2011-02-28 2010-02-26 2009-01-29 2008-01-29 2007-02-13 2006-02-13 2005-02-11 2004-02-25 2003-02-19 2001-11-30 2001-02-16 2000-02-25 1999-02-23 1998-02-20 1997-03-31 1995-12-31 1994-12-31 1993-12-31 1993-01-31 1991-12-31 1990-12-31 1989-12-31 1988-12-31 1987-12-31 1986-12-31 1985-12-31
Revenue 50667000000 50210000000 56414000000 45269000000 38926000000 37714000000 35852000000 32711000000 33263000000 32469000000 30706000000 24576000000 32403000000 31622000000 23358000000 20085000000 26370000000 33308000000 27345000000 24690000000 22124000000 20445000000 22948000000 27272000000 22538000000 17617000000 16326000000 7462400000 6419600000 5554100000 5006300000 1487200000 1265500000 1072000000 1324200000 -1904700000 0 -1035100000 -900200000
Cost of Revenue 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Gross Profit 50667000000 50210000000 56414000000 45269000000 38926000000 37714000000 35852000000 32711000000 33263000000 32469000000 30706000000 24395000000 30626000000 29649000000 21677000000 20085000000 26370000000 33308000000 27345000000 24690000000 22124000000 20445000000 22948000000 27272000000 22538000000 17617000000 16326000000 5931400000 6419600000 5554100000 5006300000 1487200000 1265500000 1072000000 1324200000 -1904700000 0 -1035100000 -900200000
Operating Expenses 38997000000 39299000000 40083000000 33578000000 30076000000 28870000000 27542000000 25783000000 26731000000 30386000000 27935000000 25401000000 24340000000 23059000000 20469000000 19625000000 23702000000 20735000000 17209000000 3542000000 3981000000 3842000000 3426000000 570000000 3420000000 1165000000 1246000000 17523000000 3508900000 3291000000 3194800000 3668700000 3431500000 3109200000 2792500000 4445900000 364200000 2392800000 1983700000
Research & Development 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Selling, General and Administrative 25103000000 28716000000 29827000000 24901000000 22890000000 21979000000 21273000000 19901000000 20377000000 22032000000 20308000000 19681000000 20472000000 19726000000 17503000000 13082000000 17365000000 15634000000 12475000000 11009000000 9512000000 9066000000 10655000000 12994000000 10077000000 8047000000 7198000000 3065000000 2716700000 2371400000 2174300000 1456800000 1396000000 1057000000 1137600000 0 0 0 0
Other Operating Expenses 13894000000 10583000000 10256000000 8677000000 7186000000 6891000000 6269000000 5882000000 6354000000 8354000000 7627000000 5720000000 3868000000 3333000000 2966000000 6543000000 6337000000 5101000000 4734000000 -7467000000 -5531000000 -5224000000 -7229000000 -12424000000 -6657000000 -6882000000 -5952000000 14458000000 792200000 919600000 1020500000 2211900000 2035500000 2052200000 1654900000 4445900000 364200000 2392800000 1983700000
Operating Income 11670000000 10911000000 16331000000 11691000000 8850000000 8844000000 8310000000 6928000000 6532000000 2083000000 2771000000 -1006000000 6286000000 6590000000 1208000000 460000000 2668000000 12573000000 10136000000 21148000000 18143000000 16603000000 19522000000 26702000000 19118000000 16452000000 15080000000 -11591600000 2910700000 2263100000 1811500000 -2181500000 -2166000000 -2037200000 -1468300000 -6350600000 -364200000 -3427900000 -2883900000
Net Interest(Non Operating) 8230000000 9327000000 8045000000 6313000000 4694000000 3806000000 3300000000 3698000000 3093000000 1735000000 778000000 -199000000 357000000 864000000 990000000 3202000000 2781000000 3279000000 3750000000 3731000000 2935000000 3896000000 3348000000 3058000000 2365000000 2922000000 2777000000 2021100000 1804200000 1458700000 1093900000 1532500000 1595200000 1086700000 1128400000 -1904700000 0 -1035100000 -900200000
Interest Income 50281000000 21595000000 9411000000 10162000000 17098000000 13892000000 8997000000 7016000000 5835000000 5413000000 5209000000 5988000000 7264000000 7278000000 7702000000 40725000000 60083000000 45216000000 28175000000 18590000000 15744000000 15866000000 24127000000 21234000000 13755000000 16436000000 13583000000 3587300000 3319000000 2507200000 1909200000 5894900000 5519700000 4797700000 4506800000 0 0 0 0
Interest Expense 42051000000 12268000000 1366000000 3849000000 12404000000 10086000000 5697000000 3318000000 2742000000 3678000000 4431000000 6187000000 6907000000 6414000000 6712000000 37523000000 57302000000 41937000000 24425000000 14859000000 12809000000 11970000000 20779000000 18176000000 11390000000 13514000000 10806000000 1566200000 1514800000 1048500000 815300000 4362400000 3924500000 3711000000 3378400000 1904700000 0 1035100000 900200000
Equity & Other Income/(Expense) -8087000000 -6149000000 -4708000000 -3586000000 -2243000000 -1413000000 -1207000000 -1778000000 -1130000000 2571000000 1083000000 1720000000 -529000000 -1252000000 -1341000000 -1375000000 -2008000000 -4852000000 -6836000000 -18567000000 -15744000000 -15866000000 -17186000000 -21234000000 -13755000000 -13989000000 -13583000000 11115600000 -3319000000 -2507200000 -1909200000 1442500000 1343300000 1420700000 1078200000 8891800000 728400000 4785600000 3967400000
Income Before Tax 11813000000 14089000000 19668000000 14418000000 11301000000 11237000000 10403000000 8848000000 8495000000 6389000000 4632000000 515000000 6114000000 6202000000 857000000 2287000000 3441000000 11000000000 7050000000 6312000000 5334000000 4633000000 5684000000 8526000000 7728000000 5385000000 4274000000 1545100000 1395900000 1214600000 996200000 793500000 772500000 470200000 738300000 636500000 364200000 322600000 183300000
Income Tax Expense 2583000000 2910000000 4548000000 3239000000 2064000000 2350000000 4125000000 2726000000 2200000000 38000000 879000000 -152000000 1418000000 739000000 -336000000 480000000 831000000 3275000000 1858000000 1803000000 1547000000 1645000000 2074000000 3070000000 2937000000 1992000000 1688000000 593700000 539500000 473700000 392600000 283000000 297400000 199800000 295300000 241900000 133300000 121300000 77400000
Income Attributable to Non-Controlling Interest 143000000 150000000 86000000 183000000 195000000 139000000 124000000 143000000 168000000 214000000 724000000 686000000 586000000 760000000 -153000000 100000000 -599000000 253000000 253000000 23000000 0 0 89000000 0 0 117000000 0 0 0 0 0 0 0 0 0 0 0 0 0
Net Income 9087000000 11029000000 15034000000 10996000000 9042000000 8748000000 6154000000 5979000000 6127000000 6137000000 3029000000 -19000000 4110000000 4703000000 1346000000 1707000000 3209000000 7472000000 4939000000 4486000000 3787000000 2988000000 3521000000 5456000000 4791000000 3276000000 2586000000 951400000 856400000 740900000 603600000 510500000 475100000 270400000 443000000 394600000 230900000 201300000 105900000
Depreciation and Amortization 4256000000 3998000000 4216000000 3769000000 2643000000 1844000000 1753000000 1736000000 1433000000 1161000000 1511000000 1581000000 1404000000 1419000000 1224000000 794000000 475000000 876000000 815000000 805000000 637000000 787000000 729000000 727000000 541000000 575000000 338000000 83300000 70000000 58800000 51300000 0 0 0 0 0 0 0 0
EBITDA 15926000000 14909000000 20547000000 15460000000 11493000000 10688000000 10063000000 8664000000 7965000000 3244000000 4282000000 575000000 7690000000 8009000000 2432000000 1254000000 3143000000 13449000000 10951000000 21953000000 18780000000 17390000000 20251000000 27429000000 19659000000 17027000000 15418000000 -11508300000 2980700000 2321900000 1862800000 -2181500000 -2166000000 -2037200000 -1468300000 -6350600000 -364200000 -3427900000 -2883900000
Earnings Per Share (EPS) 5.24 6.23 8.16 6.55 5.26 5.12 3.14 2.98 2.97 1.64 1.39 -0.0101 1.25 2.64 -0.77 1.45 2.97 7.38 4.7 4.15 3.52 2.76 3.21 4.95 4.33 2.8 2.13 1.4 1.15 0.98 1.12 2.95 2.97 1.69 2.81 2.57 1.5 1.41 0.89
Diluted Earnings Per Share 5.18 6.15 8.03 6.47 5.19 5.03 3.07 2.92 2.9 1.6 1.36 -0.0099 1.23 2.63 -0.77 1.39 2.9 7.07 4.57 4.06 3.45 2.69 3.11 4.73 4.1 2.67 2.08 1.39 1.13 0.97 1.1 2.86 2.81 1.69 2.81 2.57 1.5 1.41 0.89
Weighted Average Shares Outstanding 1628000000 1691000000 1785000000 1603000000 1617000000 1708000000 1780000000 1849000000 1909000000 1924000000 1905823882 1885774276 1654708640 1361670938 1185414871 1028180275 1001878651 1010254255 1049896047 1080121708 1076754740 1083270783 1086121508 1095858438 1096789720 1151645450 1188365770 682400000 744695652 756020408 538928571 155586854 150471380 148224852 151067616 147704280 153933333 142056738 117865169
Diluted Weighted Average Shares Outstanding 1646000000 1713000000 1814000000 1624000000 1640000000 1738000000 1821000000 1887000000 1953000000 1971000000 1956519738 1918811270 1675271669 1411268971 1185414871 1073496349 1024836645 1054796062 1079936315 1105185480 1099117972 1110780669 1121864952 1145011515 1159500670 1212588130 1218087848 686600000 757876106 763814433 548727273 162450980 159039146 148224852 151067616 147704280 153933333 142056738 117865169

Disclaimer: The data contained in this website is not necessarily real-time nor accurate. All derived (stocks, indexes, futures) and Forex prices are not provided by exchanges but rather by our third party API www.financialmodellingprep.com, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. Therefore, Discounting Cash Flows Inc. doesn't bear any responsibility for any trading losses you might incur as a result of using this data. Discounting Cash Flows Inc. or anyone involved with Discounting Cash Flows Inc. will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible.