M&C Saatchi Statements
SA
M&C Saatchi 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
237.24
100
104.87
44.2
132.37
55.8
—
0
82.953
35
109.13
46
23.24
9.8
-4.407
-1.9
-0.363
-0.2
5.774
2.4
2.294
1
2.847
1.2
0.023
122.26
216.7
100
96.3
44.4
120.4
55.6
—
0
98.1
45.3
122.1
56.3
-1.8
-0.8
-2.4
-1.1
0.6
0.3
-5.1
-2.4
1.2
0.6
-6.4
-3
-0.05
122.3
240.8
100
99.1
41.2
141.7
58.8
—
0
101.9
42.3
129.3
53.7
12.4
5.1
-2.6
-1.08
-0.1
-0.04
5.1
2.1
0.9
0.4
4.2
1.7
0.03
123.4
221.7
100
92.3
41.6
129.4
58.4
—
0
93.5
42.2
117.2
52.9
12.2
5.5
-2.3
-1.04
-0.1
-0.05
0.3
0.1
4.3
1.9
-4.1
-1.8
-0.03
121.1
223.3
100
92.1
41.2
131.3
58.8
—
0
90
40.3
112
50.2
19.2
8.6
-2.9
-1.3
-0.1
-0.04
16.9
7.6
5.3
2.4
11.2
5
0.09
122.3
171.2
100
53.2
31.1
118.1
69
—
0
84.2
49.2
108.8
63.6
9.2
5.4
-2.4
-1.4
—
0
4.8
2.8
3.2
1.9
1.5
0.9
0.01
120
173.9
100
51.9
29.8
122
70.2
—
0
91.3
52.5
121.8
70
0.3
0.2
0.2
0.1
-0.3
-0.2
-2.9
-1.7
1.3
0.7
-4.2
-2.4
-0.03
128.9
149.3
100
45.9
30.7
103.4
69.3
—
0
78.8
52.8
103.5
69.3
-0.1
-0.07
-4.1
-2.7
0.1
0.07
-5.6
-3.8
0.1
0.07
-5.7
-3.8
-0.06
88.7
166.8
100
28.3
17
138.5
83
—
0
98.8
59.2
137.7
82.6
0.8
0.5
-2.8
-1.7
—
0
-17.9
-10.7
2.9
1.7
-20.3
-12.2
-0.22
91.8
214.6
100
96.3
44.9
118.3
55.1
—
0
92.8
43.2
118.5
55.2
-0.1
-0.05
9.8
4.6
—
0
9.7
4.5
0.4
0.2
8.8
4.1
0.09
93.2
204.5
100
77.2
37.8
127.3
62.2
—
0
106.8
52.2
131.4
64.3
-4.1
-2.005
-1.3
-0.6
-0.2
-0.1
-10.4
-5.09
5.5
2.7
-14.6
-7.1
-0.17
86.4
212.8
100
89.9
42.2
123
57.8
—
0
89.3
42
118.1
55.5
4.9
2.3
0.1
0.05
—
0
5
2.3
2.1
1
1.5
0.7
0.02
89
130.4
100
—
0
—
0
—
0
—
0
130.4
100
—
0
-0.4
-0.3
0.1
0.08
-0.4
-0.3
2.7
2.1
-4.2
-3.2
-0.06
70.3
121
100
—
0
—
0
—
0
—
0
115.7
95.6
5.3
4.4
4.3
3.6
—
0
9.7
8
2
1.7
6.8
5.6
0.09
78.3
125.2
100
—
0
—
0
—
0
—
0
125.6
100.3
-0.4
-0.3
-3.6
-2.9
—
0
-3.9
-3.1
1.8
1.4
-8
-6.4
-0.11
74.4
100.2
100
—
0
—
0
—
0
—
0
93.2
93
7
7
3.6
3.6
0.1
0.1
10.7
10.7
1.7
1.7
8.1
8.1
0.11
72.3
91.4
100
—
0
—
0
—
0
—
0
85
93
6.4
7
-2.3
-2.5
0.1
0.1
4.1
4.5
1.4
1.5
1.3
1.4
0.02
72
87.6
100
—
0
—
0
—
0
—
0
79.2
90.4
8.3
9.5
—
0
0.1
0.1
8.4
9.6
2
2.3
5.2
5.9
0.07
70.7
86.8
100
—
0
—
0
—
0
—
0
88.7
102.2
-2
-2.3
-5.2
-6
—
0
-7.2
-8.3
2
2.3
-10.2
-11.8
-0.15
66.7
82.6
100
—
0
—
0
—
0
—
0
75
90.8
7.6
9.2
5.8
7
—
0
13.4
16.2
2.3
2.8
10.1
12.2
0.15
67.6
81.9
100
—
0
—
0
—
0
—
0
75.6
92.3
6.3
7.7
-10.6
-12.9
—
0
-4.3
-5.3
1.9
2.3
0.9
1.1
0.01
67.6
80.1
100
—
0
—
0
—
0
—
0
73.7
92
6.5
8.1
-4.7
-5.9
—
0
1.8
2.2
2.3
2.9
0.6
0.7
—
64.6
71.6
100
—
0
—
0
—
0
—
0
69.4
96.9
2.2
3.1
-3.6
-5.03
—
0
-1.4
-2
1.5
2.1
0.1
0.1
—
62
82.8
100
—
0
—
0
—
0
—
0
74.5
90
8.4
10.1
-2.4
-2.9
—
0
6
7.2
2.5
3
2.3
2.8
0.04
64.7
81.2
100
—
0
—
0
—
0
—
0
74.6
91.9
6.6
8.1
2.4
3
—
0
9
11.1
2.2
2.7
5.8
7.1
0.09
63.5
71.9
100
—
0
—
0
—
0
—
0
64.4
89.6
7.5
10.4
-0.4
-0.6
—
0
7.1
9.9
2.4
3.3
3.8
5.3
0.06
63.2
66.9
100
—
0
—
0
—
0
—
0
60.4
90.3
6.5
9.7
-3.6
-5.4
—
0
3
4.5
2.5
3.7
—
0
—
61.8
58.2
100
—
0
—
0
—
0
—
0
52.1
89.5
6.1
10.5
-1.3
-2.2
—
0
4.8
8.2
2.2
3.8
2.6
4.5
0.04
63.6
53.6
100
—
0
—
0
—
0
—
0
48.9
91.2
4.7
8.8
-0.2
-0.4
—
0
4.5
8.4
1.8
3.4
2.6
4.9
0.04
66
49.8
100
—
0
—
0
—
0
—
0
44.3
89
5.5
11
0.3
0.6
—
0
5.7
11.4
1.9
3.8
3.6
7.2
0.06
62.5
52.6
100
—
0
—
0
—
0
—
0
49.1
93.3
3.5
6.7
1.8
3.4
—
0
2.9
5.5
1.4
2.7
1.3
2.5
0.02
64.4
51.8
100
—
0
—
0
—
0
—
0
44.5
85.9
7.3
14.1
0.3
0.6
—
0
7.5
14.5
2.5
4.8
4.8
9.3
0.07
63.5
50.3
100
—
0
—
0
—
0
—
0
43.5
86.5
6.8
13.5
-2.2
-4.4
—
0
4.6
9.1
2.3
4.6
1.9
3.8
0.03
62.4
37.3
100
—
0
—
0
—
0
0.4
1.1
34.5
92.5
2.8
7.5
0.5
1.3
—
0
3.3
8.8
1.2
3.2
1.4
3.8
0.03
54.2
219.2
100
178
81.2
41.2
18.8
—
0
0.2
0.09
36.8
16.8
4.5
2.1
-7.7
-3.5
—
0
-3.3
-1.5
1.7
0.8
-5.7
-2.6
-0.1
54.5
150.3
100
115.6
76.9
34.7
23.1
—
0
0.2
0.1
32.9
21.9
1.8
1.2
0.3
0.2
—
0
2
1.3
1.1
0.7
0.5
0.3
0.01
54.6
170.1
100
134
78.8
36.1
21.2
—
0
33.4
19.6
34.4
20.2
1.7
1
0.9
0.5
—
0
2.5
1.5
1.3
0.8
0.9
0.5
0.02
55.3
128.2
100
96.3
75.1
31.9
24.9
—
0
28.3
22.1
29.1
22.7
2.7
2.1
0.5
0.4
—
0
3.2
2.5
1.4
1.1
1.5
1.2
0.03
54.2
88.6
100
59
66.6
29.6
33.4
—
0
26.8
30.2
26.8
30.2
2.9
3.3
0.8
0.9
—
0
0.8
0.9
0.7
0.8
-0.2
-0.2
—
54.2
126.5
100
96.8
76.5
29.8
23.6
—
0
26.1
20.6
26.9
21.3
2.8
2.2
0.3
0.2
—
0
3.2
2.5
1.3
1
1.6
1.3
0.03
54.2