Greencore Group Statements
GN
Greencore 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
866.1
100
585
67.5
281.1
32.5
—
0
1.6
0.2
254.3
29.4
26.8
3.1
-10
-1.2
-0.6
-0.07
14.7
1.7
3.2
0.4
11.5
1.3
0.025
468.65
987.9
100
682.7
69.1
305.2
30.9
—
0
-140.5
-14.2
239.5
24.2
65.7
6.7
-10.3
-1.04
-0.7
-0.07
51.4
5.2
10.7
1.1
40.7
4.1
0.084
484.86
925.8
100
662.2
71.5
263.6
28.5
—
0
245.4
26.5
253.6
27.4
10
1.1
-9.2
-1
-0.6
-0.06
-6.2
-0.7
-1.4
-0.2
-4.8
-0.5
-0.009
505.89
968.8
100
676.3
69.8
292.5
30.2
—
0
227.7
23.5
239.1
24.7
53.4
5.5
-5.5
-0.6
-0.6
-0.06
38.8
4
7.3
0.8
31.5
3.3
0.06
525.5
770.8
100
540.3
70.1
230.5
29.9
—
0
211.9
27.5
215.3
27.9
15.2
2
-5.6
-0.7
-0.6
-0.08
1
0.1
0.2
0.03
0.8
0.1
0.002
525.54
747.7
100
508.9
68.1
238.8
31.9
—
0
0.6
0.08
201.9
27
36.9
4.9
-8.4
-1.1
-0.9
-0.1
29.6
4
4.3
0.6
25.3
3.4
0.048
526.65
577.1
100
393
68.1
184.1
31.9
—
0
—
0
185.9
32.2
-1.8
-0.3
-8.8
-1.5
-0.9
-0.2
-1.8
-0.3
-2.2
-0.4
0.1
0.02
0
498.2
552
100
383.8
69.5
168.2
30.5
—
0
—
0
175.2
31.7
-7
-1.3
-7.4
-1.3
-0.9
-0.2
-38.1
-6.9
-4
-0.7
-34.8
-6.3
-0.078
444.46
712.7
100
475.7
66.7
237
33.3
—
0
—
0
201.4
28.3
35.6
5
-7.3
-1.02
-1
-0.1
27.3
3.8
3.1
0.4
23.3
3.3
0.052
445.06
744.7
100
504.6
67.8
240.1
32.2
—
0
—
0
179.8
24.1
60.3
8.1
-6.5
-0.9
-1.3
-0.2
50.7
6.8
8.1
1.1
40.9
5.5
0.093
446.26
701.4
100
467.8
66.7
233.6
33.3
—
0
—
0
189.3
27
44.3
6.3
-8.9
-1.3
-1.3
-0.2
5.7
0.8
4.9
0.7
65.1
9.3
0.1
620.85
1 498.5
100
1 023
68.3
475.5
31.7
—
0
—
0
373.5
24.9
102
6.8
-28.6
-1.9
-3.4
-0.2
17.8
1.2
5.2
0.3
33.8
2.3
0.04
704.06
734.9
100
493.1
67.1
241.8
32.9
—
0
—
0
199.6
27.2
42.2
5.7
-11.6
-1.6
-1.7
-0.2
3.6
0.5
-0.5
-0.07
1.8
0.2
0.004
704.3
1 438.4
100
970.2
67.4
468.2
32.6
—
0
—
0
369.5
25.7
98.7
6.9
-29.7
-2.06
—
0
15.8
1.1
-1.5
-0.1
12.2
0.8
0.024
654.74
1 010.3
100
716.6
70.9
293.7
29.1
—
0
—
0
246.3
24.4
47.4
4.7
-12.8
-1.3
—
0
11.7
1.2
0.3
0.03
10.4
1
0.02
606.4
790.3
100
534.3
67.6
256
32.4
—
0
—
0
202.2
25.6
53.8
6.8
-15
-1.9
—
0
27.4
3.5
-0.6
-0.08
27.5
3.5
0.05
505.3
691.6
100
475.2
68.7
216.4
31.3
—
0
—
0
177.4
25.7
39
5.6
-12.2
-1.8
—
0
20.8
3
0.3
0.04
19.9
2.9
0.04
503
700.5
100
479.1
68.4
221.4
31.6
—
0
—
0
174.1
24.9
47.3
6.8
-11.7
-1.7
—
0
33.1
4.7
0.1
0.01
32.6
4.7
0.06
502
639.8
100
438.3
68.5
201.5
31.5
—
0
—
0
165.8
25.9
35.7
5.6
-8.5
-1.3
—
0
26.3
4.1
0.3
0.05
25.4
4
0.05
503.2
653.7
100
447.2
68.4
206.5
31.6
—
0
—
0
164.9
25.2
41.6
6.4
-6
-0.9
—
0
36.4
5.6
-0.1
-0.02
36
5.5
0.07
505.3
619.8
100
431.8
69.7
188
30.3
—
0
—
0
154.4
24.9
33.6
5.4
-8.7
-1.4
—
0
8
1.3
-4.1
-0.7
11.5
1.9
0.02
496.8
624.2
100
438.8
70.3
185.4
29.7
—
0
—
0
147.3
23.6
38.1
6.1
-8
-1.3
—
0
29.3
4.7
-18.4
-2.9
47.4
7.6
0.1
492.9
572.9
100
399.3
69.7
173.6
30.3
—
0
—
0
145.1
25.3
28.5
5
-8.2
-1.4
—
0
12.2
2.1
-8.7
-1.5
20.1
3.5
0.04
485.2
594.2
100
415.7
70
178.5
30
—
0
—
0
139.5
23.5
39
6.6
-10.1
-1.7
—
0
13
2.2
-6.7
-1.1
19.3
3.2
0.04
477.9
567.7
100
396.5
69.8
171.2
30.2
—
0
—
0
139.4
24.6
31.7
5.6
-7.6
-1.3
—
0
15.8
2.8
-0.1
-0.02
15.4
2.7
0.03
470.9
425.6
100
302.8
71.1
122.7
28.8
—
0
—
0
94.5
22.2
28.3
6.6
-8.7
-2.04
—
0
9
2.1
-11
-2.6
19.7
4.6
0.06
336
378.6
100
256.2
67.7
122.4
32.3
—
0
—
0
99.2
26.2
23.2
6.1
-4.7
-1.2
—
0
2.1
0.6
2.3
0.6
-0.6
-0.2
—
255.3
194.4
100
127.9
65.8
66.5
34.2
—
0
—
0
51.8
26.6
14.7
7.6
-4.6
-2.4
—
0
10.1
5.2
1.7
0.9
0.8
0.4
—
252.4
367.1
100
245.5
66.9
121.6
33.1
—
0
—
0
98.8
26.9
22.8
6.2
-13.2
-3.6
—
0
9.6
2.6
1.8
0.5
22.1
6
0.08
251.1
328.9
100
195.6
59.5
133.3
40.5
—
0
—
0
106.9
32.5
26.4
8
-12
-3.6
—
0
12.6
3.8
1
0.3
20.5
6.2
0.08
248
371.3
100
259.5
69.9
111.9
30.1
—
0
—
0
97
26.1
14.9
4
-29.4
-7.9
—
0
-33
-8.9
-1.2
-0.3
-29.1
-7.8
-0.13
245
523.2
100
376.4
71.9
146.8
28.1
—
0
—
0
118.4
22.6
28.4
5.4
-8.3
-1.6
—
0
9.3
1.8
—
0
9.2
1.8
0.03
246
474.8
100
346.7
73
128.2
27
—
0
—
0
102.3
21.5
25.8
5.4
-7.9
-1.7
—
0
17.9
3.8
2.7
0.6
27.7
5.8
0.11
243.8
431.1
100
303.5
70.4
127.6
29.6
—
0
—
0
93
21.6
34.6
8
-7.3
-1.7
—
0
23.3
5.4
3.1
0.7
54.2
12.6
0.22
243.2
425
100
306.8
72.2
118.3
27.8
—
0
—
0
91.3
21.5
26.9
6.3
-3.5
-0.8
—
0
23.4
5.5
4.7
1.1
20.6
4.8
0.07
242.1
414.1
100
287.6
69.5
126.6
30.6
—
0
—
0
97.7
23.6
28.9
7
-5.9
-1.4
—
0
26.3
6.4
5.9
1.4
10.3
2.5
0.04
240.3
390.4
100
277.6
71.1
112.8
28.9
—
0
—
0
90.7
23.2
22.1
5.7
-4.5
-1.2
—
0
15.5
4
1.9
0.5
-10.6
-2.7
-0.04
238.6
473.1
100
331.5
70.1
141.5
29.9
—
0
101.2
21.4
101.2
21.4
40.4
8.5
-7.7
-1.6
—
0
32.7
6.9
5.6
1.2
-1.2
-0.3
—
238.3
437.6
100
308.2
70.4
129.4
29.6
—
0
151.4
34.6
151.3
34.6
-21.9
-5.005
-7.1
-1.6
—
0
-29
-6.6
-2.9
-0.7
-27.5
-6.3
-0.11
235.2
490.4
100
453.1
92.4
37.4
7.6
—
0
—
0
0
0
37.3
7.6
-11.8
-2.4
—
0
-16.1
-3.3
3.7
0.8
-20.2
-4.1
-0.09
232.2
492
100
461.6
93.8
30.4
6.2
—
0
—
0
0
0
30.4
6.2
-10.5
-2.1
—
0
12.5
2.5
2.7
0.5
9.2
1.9
0.04
232.4
511
100
473.6
92.7
37.4
7.3
—
0
—
0
0
0
37.4
7.3
-13.8
-2.7
—
0
16.7
3.3
2.4
0.5
13.8
2.7
0.06
231.4