Mission Group Statements
TM
Mission Group 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
102.54
100
58.02
56.6
44.522
43.4
—
0
—
0
40.691
39.7
3.831
3.7
-1.355
-1.3
-0.475
-0.5
-10.98
-10.7
0.19
0.2
-12.029
-11.7
-0.126
89.567
92.908
100
51.11
55
41.798
45
—
0
—
0
40.091
43.2
1.707
1.8
-0.967
-1.04
—
0
0.069
0.07
0.035
0.04
0.003
0.003
0
89.902
101.1
100
57.055
56.4
44.043
43.6
—
0
—
0
37.728
37.3
6.315
6.2
-0.529
-0.5
—
0
2.225
2.2
0.915
0.9
-1.241
-1.2
-0.01
89.504
81.226
100
45.712
56.3
35.514
43.7
—
0
—
0
33.556
41.3
1.958
2.4
-0.357
-0.4
—
0
1.514
1.9
0.358
0.4
1.25
1.5
0.014
90.31
83.769
100
45.412
54.2
38.357
45.8
—
0
—
0
32.572
38.9
5.785
6.9
-0.315
-0.4
—
0
5.358
6.4
1.137
1.4
4.205
5
0.045
92.964
69.518
100
35.38
50.9
34.138
49.1
—
0
—
0
32.35
46.5
1.788
2.6
-0.246
-0.4
—
0
1.393
2
0.295
0.4
1.218
1.8
0.014
90.134
63.811
100
31.373
49.2
32.438
50.8
—
0
—
0
28.95
45.4
3.488
5.5
-0.323
-0.5
—
0
0.208
0.3
0.694
1.1
-0.427
-0.7
-0.005
91.74
58.116
100
29.036
50
29.08
50
—
0
—
0
31.14
53.6
-2.06
-3.5
-0.442
-0.8
—
0
-2.27
-3.9
-0.508
-0.9
-1.606
-2.8
-0.019
84.943
88.791
100
46.979
52.9
41.812
47.1
—
0
—
0
35.098
39.5
6.714
7.6
-0.488
-0.5
—
0
5.898
6.6
1.26
1.4
4.557
5.1
0.05
90.839
82.3
100
43.14
52.4
39.16
47.6
—
0
—
0
35.991
43.7
3.169
3.9
-0.22
-0.3
—
0
2.396
2.9
0.608
0.7
1.757
2.1
0.02
86.127
81.804
100
40.275
49.2
41.529
50.8
—
0
—
0
35.572
43.5
5.957
7.3
-0.678
-0.8
—
0
5.226
6.4
1.183
1.4
6.925
8.5
0.08
85.692
78.112
100
42.056
53.8
36.056
46.2
—
0
—
0
33.009
42.3
3.047
3.9
-0.37
-0.5
—
0
2.496
3.2
0.527
0.7
2.34
3
0.022
85.091
73.006
38.212
34.794
—
—
30.494
4.3
-0.247
—
3.56
0.768
3.116
0.032
85.415
71.237
37.44
33.797
—
—
30.969
2.828
-0.208
-0.029
1.775
0.47
1.286
0.015
85.466
69.93
36.4
33.53
—
—
29.11
4.42
-0.24
-0.03
3.9
0.85
2.99
0.04
85.52
74.16
41.8
32.37
—
—
29.87
2.49
-0.22
-0.03
1.98
0.52
1.44
0.02
85.51
65.6
34.09
31.52
—
—
27.31
4.21
-0.2
-0.03
3.4
0.65
2.69
0.03
85.57
66.64
37.12
29.52
—
—
27.37
2.15
-0.21
-0.04
1.74
0.38
1.32
0.02
85.93
62.72
34.04
28.68
—
—
24.7
3.98
-0.18
-0.08
3.19
0.65
2.5
0.03
83.8
62.83
36.54
26.29
—
—
24.19
2.1
-0.21
-0.08
2.23
0.53
1.69
0.02
82.15
56.47
30.25
26.22
—
—
22.55
3.67
-0.23
-0.09
3.09
0.79
2.3
0.03
82.5
67.62
42.25
25.37
—
—
23.32
2.05
-0.28
-0.1
0.07
0.02
0.05
—
81.63
57.09
32.08
25.02
—
—
21.98
3.03
-0.46
—
2.57
0.74
1.84
0.02
79.99
59.88
37.37
22.51
—
—
19.75
2.76
-0.65
—
2.11
0.57
1.54
0.02
76.05
56.18
34.54
21.64
—
—
18.46
3.18
-0.73
—
2.45
0.56
1.89
0.02
75.83
59.86
40.04
19.83
—
—
17.16
2.66
-0.9
—
1.66
0.47
1.2
0.02
74.74
46.94
28.29
18.65
—
—
15.54
3.11
-1.02
—
1.77
0.72
1.05
0.01
77.22
43.42
26
17.42
—
—
15.62
1.8
-1.12
-0.01
-0.15
-0.04
-0.11
—
40.87
43.29
25.71
17.59
—
—
14.77
2.82
-1.02
-0.01
-2.54
0.65
-3.19
-0.08
37.94
42.68
24.13
18.55
—
—
15.81
2.75
-0.77
0.07
1.67
0.45
1.22
0.04
32.88
46.59
26.39
20.2
—
—
17.12
3.08
-0.86
0.11
2.33
0.47
1.86
0.06
31.56
57.57
35.09
22.48
—
—
16.52
5.96
-0.93
-0.12
4.92
1.56
3.36
0.1
33.08
39.85
21.84
18.01
—
—
14.56
3.45
-0.58
-0.62
2.26
0.62
1.64
0.06
28.1
39.69
24.65
15.03
—
—
11.06
3.98
-0.42
-0.53
3.03
1.15
1.88
0.08
24.34
24.48
14.11
10.37
—
—
8.89
1.48
-0.19
-0.19
1.1
0.45
0.65
0.03
21.58