Ab Dynamics Statements
AB
Ab Dynamics 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
52.254
100
21.794
41.7
30.46
58.3
—
0
21.587
41.3
24.635
47.1
5.825
11.1
-0.084
-0.2
—
0
5.102
9.8
0.928
1.8
4.174
8
0.18
23.165
51.725
100
19.798
38.3
31.927
61.7
—
0
23.112
44.7
21.41
41.4
10.517
20.3
-0.148
-0.3
—
0
9.632
18.6
0.181
0.3
9.451
18.3
0.405
23.35
49.04
100
21.04
42.9
28
57.1
—
0
20.21
41.2
23.92
48.8
4.08
8.3
-0.21
-0.4
—
0
1.86
3.8
0.32
0.7
1.54
3.1
0.07
23.04
42.48
100
18.08
42.6
24.4
57.4
—
0
21.67
51
21.67
51
2.73
6.4
-0.2
-0.5
—
0
2.53
6
0.55
1.3
1.97
4.6
0.09
22.98
37.83
100
16.01
42.3
21.82
57.7
—
0
19.32
51.1
19.32
51.1
2.5
6.6
-0.17
-0.4
—
0
2.33
6.2
0.39
1
1.94
5.1
0.08
22.83
38.1
100
16.72
43.9
21.38
56.1
—
0
18.55
48.7
18.54
48.7
2.84
7.5
-0.41
-1.08
—
0
2.43
6.4
0.71
1.9
1.71
4.5
0.08
22.78
27.28
100
11.55
42.3
15.73
57.7
—
0
15.04
55.1
15.04
55.1
0.69
2.5
—
0
—
0
0.69
2.5
-0.04
-0.1
0.73
2.7
0.03
22.78
26.84
100
11.19
41.7
15.65
58.3
—
0
14.46
53.9
14.46
53.9
1.19
4.4
-0.48
-1.8
—
0
0.72
2.7
-0.24
-0.9
0.96
3.6
0.04
22.58
34.67
100
14.4
41.5
20.27
58.5
—
0
16.71
48.2
16.71
48.2
3.56
10.3
0.1
0.3
—
0
3.66
10.6
0.6
1.7
3.07
8.9
0.14
22.66
32.15
100
17.15
53.3
15
46.7
—
0
16.94
52.7
10.41
32.4
4.59
14.3
0.11
0.3
—
0
4.71
14.7
1.61
5
3.1
9.6
0.15
21
25.81
100
12.89
49.9
12.92
50.1
—
0
0.15
0.6
6.68
25.9
6.23
24.1
0.06
0.2
—
0
6.29
24.4
0.73
2.8
5.56
21.5
0.28
20.17
21.76
100
17.08
78.5
4.69
21.6
—
0
4.3
19.8
-0.28
-1.3
4.97
22.8
0.05
0.2
—
0
5.01
23
0.38
1.7
4.63
21.3
0.23
20.17
15.29
100
7.42
48.5
7.87
51.5
—
0
0.37
2.4
4.95
32.4
2.92
19.1
0.02
0.1
—
0
2.94
19.2
0.55
3.6
2.39
15.6
0.12
19.88
13.57
9.02
4.54
—
1.75
1.75
2.8
0.02
—
2.82
0.14
2.68
0.14
19.01
11
7.63
3.37
—
1.7
1.7
1.67
-0.02
—
1.65
0.43
1.22
0.07
18.5
10.36
7.23
3.14
—
0.85
0.85
2.29
-0.1
—
2.19
0.14
2.05
0.12
17.52
10.11
7.07
3.04
—
0.79
0.79
2.25
0.01
—
2.26
0.44
1.82
0.1
17.8
8.96
5.9
3.07
—
0.89
0.88
2.18
0.13
—
2.31
0.33
1.98
0.11
17.8
7.56
5.28
2.28
—
0.76
0.75
1.53
-0.02
—
1.51
0.24
1.26
0.07
17.8
7.15
4.92
2.23
—
0.73
0.73
1.5
0.01
—
1.51
0.23
1.28
0.07
17.8
6.69
4.9
1.8
—
0.65
0.65
1.15
0.02
—
1.16
0.29
0.87
0.05
17.8
6.3
4.9
1.4
—
0.64
0.64
0.75
0.04
—
0.8
0.2
0.6
0.04
16.65
5.87
4.31
1.56
—
0.42
0.42
1.14
-0.07
—
1.07
0.24
0.82
0.06
13.42
4.61
3.34
1.27
—
0.32
0.31
0.95
0.03
—
0.98
0.22
0.76
0.06
13.42
4.3
3.11
1.2
—
0.35
0.35
0.85
0.06
—
0.9
0.23
0.67
0.05
13.42