Lansen Pharmaceutical Statements
50
Lansen Pharmaceutical 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
31.386
100
10.846
34.6
20.54
65.4
1.05
3.3
12.831
40.9
12.95
41.3
7.59
24.2
-0.637
-2.03
-0.076
-0.2
6.736
21.5
1.124
3.6
5.612
17.9
0.013
422.36
33.567
100
11.208
33.4
22.359
66.6
1.173
3.5
15.541
46.3
17.148
51.1
5.211
15.5
-1.954
-5.8
-0.095
-0.3
1.837
5.5
0.036
0.1
1.801
5.4
0.004
431.13
31.991
100
10.055
31.4
21.936
68.6
—
0
13.547
42.3
12.951
40.5
8.985
28.1
-0.883
-2.8
0.393
1.2
8.078
25.3
1.282
4
6.796
21.2
0.017
410.43
30.695
100
11.434
37.3
19.261
62.7
—
0
16.751
54.6
16.594
54.1
2.667
8.7
0.808
2.6
0.452
1.5
0.559
1.8
1.185
3.9
-0.626
-2.04
-0.002
395.92
23.485
100
8.337
35.5
15.148
64.5
—
0
12.839
54.7
12.472
53.1
2.676
11.4
-0.338
-1.4
-0.061
-0.3
1.845
7.9
0.316
1.3
1.529
6.5
0.004
397.17
27.61
100
10.359
37.5
17.251
62.5
—
0
14.695
53.2
13.559
49.1
3.692
13.4
-8.55
-31
-4.922
-17.8
-11.84
-42.9
-3.603
-13.05
-8.237
-29.8
-0.021
397.17
26.776
100
8.848
33
17.928
67
—
0
12.426
46.4
12.07
45.1
5.858
21.9
53.888
201.3
-0.076
-0.3
103.24
385.6
6.8
25.4
96.442
360.2
0.243
397.17
28.105
100
10.871
38.7
17.234
61.3
—
0
17.007
60.5
14.857
52.9
2.377
8.5
-1.522
-5.4
0.055
0.2
13.463
47.9
-0.103
-0.4
13.566
48.3
0.034
397.16
26.152
100
10.057
38.5
16.095
61.5
—
0
16.295
62.3
15.197
58.1
0.898
3.4
-0.966
-3.7
-0.079
-0.3
5.179
19.8
0.396
1.5
4.783
18.3
0.012
410.63
20.953
100
9.804
46.8
11.149
53.2
—
0
18.738
89.4
17.292
82.5
-6.143
-29.3
-2.375
-11.3
-0.158
-0.8
-8.548
-40.8
1.898
9.1
-10.446
-49.9
-0.025
415
35.919
100
16.797
46.8
19.122
53.2
—
0
14.247
39.7
13.927
38.8
5.195
14.5
-0.226
-0.6
2.048
5.7
10.638
29.6
0.032
0.09
10.606
29.5
0.026
415
39.019
100
16.139
41.4
22.88
58.6
—
0
22.153
56.8
21.882
56.1
0.998
2.6
-0.679
-1.7
-5.371
-13.8
-6.873
-17.6
-0.277
-0.7
-6.596
-16.9
-0.016
415
50.465
100
21.456
42.5
29.009
57.5
—
0
20.534
40.7
20.13
39.9
8.879
17.6
-1.903
-3.8
2.536
5
23.918
47.4
1.693
3.4
22.225
44
0.054
415
45.56
100
20.77
45.6
24.79
54.4
—
0
23.55
51.7
22.94
50.4
1.85
4.1
0.09
0.2
-2.95
-6.5
-0.11
-0.2
1.43
3.1
-1.54
-3.4
—
415
49.27
100
20.28
41.2
28.99
58.8
—
0
21.32
43.3
20.37
41.3
8.62
17.5
-0.26
-0.5
-0.03
-0.06
7.13
14.5
1.76
3.6
5.37
10.9
0.01
415
45.15
100
21.19
46.9
23.96
53.1
—
0
20.67
45.8
18.23
40.4
5.73
12.7
-0.19
-0.4
-0.03
-0.07
-2.71
-6.002
1.36
3
-4.07
-9.01
-0.01
415
48.2
100
24.19
50.2
24.01
49.8
—
0
18.72
38.8
17.07
35.4
6.94
14.4
0.13
0.3
-0.03
-0.06
7.04
14.6
0.9
1.9
6.14
12.7
0.01
415
61.45
100
29.36
47.8
32.09
52.2
—
0
24.13
39.3
22.56
36.7
9.52
15.5
0.01
0.02
-1.57
-2.6
8.81
14.3
2.12
3.4
6.68
10.9
0.02
415
55.37
100
24.99
45.1
30.38
54.9
—
0
22.3
40.3
20.7
37.4
9.68
17.5
-0.42
-0.8
-1.59
-2.9
9.26
16.7
1.97
3.6
7.3
13.2
0.02
415
48.67
100
22.84
46.9
25.82
53.1
—
0
20.26
41.6
19.2
39.4
6.63
13.6
0.28
0.6
-1.07
-2.2
6.91
14.2
1.59
3.3
5.32
10.9
0.01
415
46.41
100
19.99
43.1
26.41
56.9
—
0
19.44
41.9
18.32
39.5
8.09
17.4
0.08
0.2
-1.13
-2.4
8.17
17.6
1.8
3.9
6.37
13.7
0.02
415
52.45
100
21.48
41
30.98
59.1
—
0
23.41
44.6
22.01
42
8.96
17.1
0.21
0.4
-1.4
-2.7
9.17
17.5
1.37
2.6
7.8
14.9
0.02
415
41.39
100
17.95
43.4
23.45
56.7
—
0
17.68
42.7
16.53
39.9
6.92
16.7
0.48
1.2
-1.14
-2.8
7.39
17.9
1.19
2.9
6.2
15
0.01
415
43.47
100
18.16
41.8
25.31
58.2
—
0
19.37
44.6
18.04
41.5
7.27
16.7
0.59
1.4
-1.32
-3.04
7.86
18.1
1.54
3.5
6.32
14.5
0.02
415
31.01
100
11.93
38.5
19.08
61.5
—
0
14.1
45.5
12.88
41.5
6.2
20
1.1
3.5
-1.22
-3.9
7.29
23.5
1.16
3.7
6.14
19.8
0.01
415
30.21
100
10.35
34.3
19.86
65.7
—
0
14.63
48.4
13.68
45.3
6.18
20.5
0.26
0.9
-0.95
-3.1
6.44
21.3
1.25
4.1
5.18
17.1
0.01
415.67
28.4
100
9.82
34.6
18.58
65.4
—
0
12.82
45.1
11.92
42
6.66
23.5
-0.32
-1.1
-0.92
-3.2
6.35
22.4
1.32
4.6
5.03
17.7
0.02
333.2