Next Fifteen Statements
NF
Next Fifteen Income Statement
B
M
GBP (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
364.92
100
78.506
21.5
286.41
78.5
—
0
204.25
56
249.32
68.3
37.087
10.2
-1.95
-0.5
-10.659
-2.9
24.262
6.6
9.042
2.5
14.263
3.9
0.144
98.849
379.3
100
89.5
23.6
289.8
76.4
—
0
203.2
53.6
253.3
66.8
36.4
9.6
-1.7
-0.4
-13.3
-3.5
18.6
4.9
6
1.6
11.9
3.1
0.12
98.4
341.2
100
67.2
19.7
274
80.3
—
0
188.6
55.3
237.8
69.7
36.3
10.6
-1.4
-0.4
-40.7
-11.9
-8.5
-2.5
1.1
0.3
-10.3
-3.02
-0.11
96.8
261.3
100
65.1
24.9
196.2
75.1
—
0
136.5
52.2
170.9
65.4
25.3
9.7
-0.6
-0.2
-107.7
-41.2
-83.3
-31.9
-18.5
-7.08
-66.4
-25.4
-0.72
92.8
208.8
100
42.8
20.5
165.9
79.5
—
0
122.4
58.6
150.9
72.3
15.1
7.2
-0.5
-0.2
-11.2
-5.4
3.1
1.5
4
1.9
-2.8
-1.3
-0.03
92
170.6
100
29.8
17.5
140.7
82.5
—
0
100.7
59
126.5
74.2
14.3
8.4
-0.6
-0.4
-11.4
-6.7
2.1
1.2
3.1
1.8
-1.6
-0.9
-0.02
90.2
153.1
100
26.9
17.6
126.2
82.4
—
0
88.8
58
126.4
82.6
-0.2
-0.1
-1.3
-0.8
-1.8
-1.2
-3.4
-2.2
-0.4
-0.3
-3.3
-2.2
-0.04
88.5
155.5
100
25.8
16.6
129.7
83.4
—
0
87.5
56.3
117.3
75.4
12.4
8
-1.2
-0.8
-7.9
-5.08
2.7
1.7
1.4
0.9
0.9
0.6
0.01
92.8
145.2
100
26.5
18.3
118.7
81.7
—
0
83.7
57.6
110.8
76.3
7.9
5.4
-1.1
-0.8
-3.7
-2.5
2.8
1.9
1.3
0.9
1.3
0.9
0.01
89.1
144.5
100
27.2
18.8
117.3
81.2
—
0
80.2
55.5
106.8
73.9
10.4
7.2
-0.7
-0.5
-1
-0.7
8.5
5.9
2
1.4
6.1
4.2
0.07
87.2
127.9
100
21.2
16.6
106.8
83.5
—
0
73.1
57.2
95.9
75
10.8
8.4
-0.4
-0.3
0.2
0.2
10.3
8.1
2.3
1.8
7.8
6.1
0.09
82.9
125.4
100
22.1
17.6
103.3
82.4
—
0
70.5
56.2
92.9
74.1
10.5
8.4
-0.4
-0.3
-1.6
-1.3
8.1
6.5
3.8
3
4.8
3.8
0.05
82.6
108.5
15
93.5
—
65.9
86.2
7.3
-0.3
-1.6
5.2
1
3.9
0.05
81.5
90.5
—
—
—
72.2
89.3
1.3
-0.5
-2.1
-1.3
—
-1.5
-0.02
73.6
80.5
—
—
—
54.6
73.8
6.6
-0.5
-2
4.2
1.3
2.6
0.03
76.5
68
—
—
—
49.8
64.4
3.6
-0.4
-1.9
1.3
0.1
1.2
0.02
72
61.8
—
—
—
42.9
57
4.8
—
-0.5
4.2
1.1
2.8
0.04
71.3
57
—
—
—
40.7
54.3
2.7
—
-1.5
1.4
-2.5
3.5
0.06
61.9
49.3
—
—
—
33.5
45.1
4.2
-0.1
-0.8
3.3
1
1.9
0.03
66.5
49.4
—
—
—
35.5
47.1
2.3
-0.3
-0.2
—
0.8
-0.8
-0.01
59.2
46.6
—
—
—
32.8
43.5
3.1
-0.2
-0.3
2
0.5
1.2
0.02
65.6
46.3
—
—
—
31.9
41.6
4.7
-0.1
0.5
3.3
0.9
2.3
0.04
63.7
45.3
—
—
—
30.9
41.6
3.8
-0.3
-0.8
2.7
0.8
1.6
0.02
65.7
45.2
—
—
—
31.6
40.7
4.6
2.3
-1.8
5
1.5
3.5
0.05
64.3
40.8
—
—
—
28.1
37.3
3.5
-0.1
-0.9
2.5
0.7
1.5
0.02
63.6
38.1
—
—
—
26
34.3
3.9
-0.1
-0.5
3.2
1
2.3
0.04
63.5
34.2
—
—
—
23.8
31.6
2.6
-0.2
-0.3
2.1
0.6
1.4
0.02
57.4
31.9
—
—
—
21.4
28.7
3.3
-0.2
—
1.7
0.4
1
0.02
52
33.5
—
—
—
22.3
30.9
2.6
-0.4
—
1.4
0.5
0.9
0.02
53.5
32.7
—
—
—
22
29.7
3
0.5
—
3.5
1.1
2.4
0.05
52.5
30.4
—
—
—
20.4
27.3
3.1
-1.1
—
2
0.6
1.3
0.02
52.3
29.8
—
—
—
19.9
26.8
3.1
-0.3
—
2.5
0.8
1.6
0.03
49.7
29.4
—
—
—
20.1
26.5
2.9
-0.3
—
2.6
1
1.5
0.03
49.9
33.7
4.2
29.5
—
20.3
27.3
2.2
—
—
1.6
0.9
0.5
0.01
49
29.6
3.1
26.5
—
18.6
25
1.4
-0.1
—
1.3
0.6
0.7
0.02
49.1
25.5
2.7
22.8
—
15.9
21.1
1.7
—
—
1.7
0.7
0.8
0.02
40.4
23
2.6
20.4
—
14.2
19.1
1.4
—
—
1.4
0.6
0.7
0.02
41
22.1
2.9
19.2
—
13.6
17.9
1.3
—
—
0.9
0.4
0.4
0.01
41.9
21.1
2.5
18.5
—
12.5
17.4
1.1
—
—
1.1
0.4
0.6
0.02
40.9
20.5
2.6
17.9
—
11.6
16.7
1.2
—
—
0.6
0.3
0.3
0.01
40
19.2
2
17.3
—
11
16.1
1.2
—
—
1
0.4
0.6
0.02
39
20.8
2.4
18.4
—
11.1
17
1.4
—
—
3.8
1.3
2.6
0.06
42.3