MKS INCMKSI

Market cap

$9.7B

P/E ratio

	Dec 31, 2010	Dec 31, 2011	Dec 31, 2012	Dec 31, 2013	Dec 31, 2014	Dec 31, 2015	Dec 31, 2016	Dec 31, 2017	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022	Dec 31, 2023	Dec 31, 2024
Product	-	-	-	-	-	-	-	-	1,835	1,611	2,015	2,579	3,119	3,200	3,124
Service	-	-	-	-	-	-	-	-	240	288	315	371	428	422	462
Net revenues	-	-	-	-	-	-	-	-	2,075	1,900	2,330	2,950	3,547	3,622	3,586
Product	-	-	-	-	-	-	-	-	-	-	-	-	-	1,748	1,662
Service	-	-	-	-	-	-	-	-	-	-	-	-	-	232	216
Cost of revenues	-	-	-	-	-	-	-	-	-	-	-	-	-	1,980	1,878
Gross profit	379	375	269	267	338	363	566	891	979	830	1,050	1,380	1,547	1,642	1,708
Research and development	63	61	60	64	63	68	111	133	136	164	173	200	241	288	271
Selling, general and administrative	120	128	127	142	132	129	229	291	298	330	353	385	488	675	674
Acquisition and integration costs	-	-	-	-	0	0	27	5	3	37	4	30	52	16	9
Restructuring and other	-	-	0	1	2	2	1	4	4	-	-	-	-	20	6
Fees And Expenses Related To Repricing Of Term Loan	-	-	-	-	-	-	-	-	0	7	-	-	-	2	5
Amortization of intangible assets	1	1	1	2	5	7	36	46	44	67	55	55	146	295	245
Goodwill and Intangible Asset Impairment	-	-	-	-	-	-	-	-	-	-	-	-	-	1,902	-
Gain on sale of long-lived assets	-	-	-	-	-	-	-	-	-	7	-	-	7	2	-
Income (loss) from operations	196	185	74	58	135	157	157	407	494	220	454	699	617	-1,554	498
Interest income	-	-	-	1	1	3	3	3	6	5	1	1	4	17	21
Interest expense	0	0	0	0	0	0	31	31	17	44	29	25	177	356	284
Loss on extinguishment of debt	-	-	-	-	-	-	-	-	-	-	-	-	-	-8	-57
Other (income) expense, net	-	-	-	-	-	-	1	-6	-2	-3	-3	-9	-11	-27	2
Income (loss) before income taxes	-	-	-	-	-	159	128	448	481	178	423	666	433	-1,928	180
Income Tax Expense (Benefit)	64	56	27	24	21	37	23	108	88	37	73	114	100	-87	-10
Net income (loss)	143	130	48	36	116	122	105	339	393	140	350	551	333	-1,841	190
Changes in value of financial instruments designated as cash flow hedges	-	-	-	-	-	-	-	-	-	-	-	20	50	-24	-1
Foreign currency translation adjustments	-	-	-	-	-	-	-23	37	-14	-6	35	-31	18	-83	-213
Change in net investment hedge	-	-	-	-	-	-	-	-	-	-	-	-	-	-25	36
Unrecognized pension gain (loss)	-	-	-	-	-	-	0	-0	-0	1	2	-	-12	9	-3
Unrealized loss on investments	-	-	-	-	-	-	0	1	-0	0	0	-	-	-23	23
Total comprehensive income (loss)	-	-	50	32	102	113	85	373	384	124	373	540	413	-2,005	38
Basic	2.85	2.49	0.91	0.67	2.17	2.3	1.96	6.26	7.22	2.57	6.36	9.95	5.57	-27.54	2.82
Diluted	2.8	2.45	0.9	0.67	2.16	2.28	1.94	6.16	7.14	2.55	6.33	9.9	5.56	-27.54	2.81