NWF Group Statements
NW
NWF 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
477.7
100
—
0
—
0
—
0
—
0
468.4
98.1
9.3
1.9
-0.7
-0.1
-0.6
-0.1
8.4
1.8
2
0.4
6.4
1.3
0.129
49.467
472.9
100
—
0
—
0
—
0
—
0
468.7
99
4.2
1
-1
-0.2
0.2
0.04
3.8
0.8
1.1
0.2
2.7
0.6
0.055
49.411
512.1
100
—
0
—
0
—
0
—
0
498.2
97.3
13.9
2.7
-0.8
-0.2
-0.1
-0.02
13
2.5
2.7
0.5
10.3
2
0.21
49.7
541.8
100
—
0
—
0
—
0
—
0
535.1
98.8
6.7
1.2
-0.6
-0.1
-0.2
-0.04
5.9
1.1
1.3
0.2
4.6
0.8
0.09
49.4
476
100
—
0
—
0
—
0
—
0
459.1
96.4
16.9
3.6
-0.5
-0.1
-0.1
-0.02
16.4
3.4
2.8
0.6
13.6
2.9
0.27
49.7
402.6
100
—
0
—
0
—
0
—
0
398
98.9
4.6
1.1
-0.4
-0.1
-0.2
-0.05
-4.4
-1.09
0.8
0.2
-5.2
-1.3
-0.11
49.1
366.2
100
—
0
—
0
—
0
—
0
356.5
97.4
9.7
2.6
-0.5
-0.1
-0.1
-0.03
8.8
2.4
2.6
0.7
6.2
1.7
0.13
49.3
309.4
100
—
0
—
0
—
0
—
0
306.5
99.1
2.9
0.9
-0.5
-0.2
-0.2
-0.06
2
0.6
0.4
0.1
1.6
0.5
0.03
49
338.6
100
—
0
—
0
—
0
—
0
328
96.9
10.6
3.1
-0.6
-0.2
-0.2
-0.06
9.6
2.8
2.6
0.8
7
2.1
0.14
49.7
348.9
100
—
0
—
0
—
0
—
0
345.5
99
3.4
1
-0.5
-0.1
-0.2
-0.06
2.4
0.7
0.5
0.1
1.9
0.5
0.04
48.8
340.8
100
—
0
—
0
—
0
—
0
333.3
97.8
7.5
2.2
-0.3
-0.09
-0.2
-0.06
6.8
2
1.4
0.4
5.4
1.6
0.11
48.8
330.5
100
—
0
—
0
—
0
—
0
327.9
99.2
2.6
0.8
-0.2
-0.06
-0.2
-0.06
1.9
0.6
0.5
0.2
1.4
0.4
0.03
48.8
315.2
100
—
0
—
0
—
0
—
0
307
97.4
8.2
2.6
-0.2
-0.06
-0.2
-0.06
7.8
2.5
1.5
0.5
6.3
2
0.13
49
295.8
—
—
—
—
293.4
2.4
-0.2
-0.3
1.9
0.4
1.5
0.03
48.7
299.9
—
—
—
—
293.9
6
-0.3
-0.3
5.4
0.9
4.5
0.09
48.6
255.9
—
—
—
—
254.1
1.8
-0.2
-0.3
1.3
0.3
1
0.02
48.6
241.3
—
—
—
—
236.6
4.7
-0.2
-0.3
4.2
0.8
3.4
0.07
49.2
224.6
—
—
—
—
222.2
2.4
-0.2
-0.4
1.8
0.4
1.4
0.03
48.5
245.2
—
—
—
—
238.9
6.3
-0.2
-0.3
5.8
1.2
4.6
0.09
48.8
247.1
—
—
—
—
244.3
2.8
-0.3
-0.4
2.1
0.5
1.6
0.03
48.5
278.6
—
—
—
—
273.7
4.9
-0.5
-0.4
4
0.9
3.1
0.06
47.9
259.1
—
—
—
—
255.5
3.6
-0.3
-0.4
2.9
0.7
2.2
0.05
47.8
289.3
—
—
—
—
282.7
6.6
-0.5
-0.3
5.8
1.6
4.2
0.09
47.7
256.5
—
—
—
—
253.7
2.8
-0.4
-0.4
2
0.5
1.5
0.03
47.3
276.5
—
—
—
—
272.6
3.9
-0.6
—
3.3
0.8
2.5
0.05
47.8
263.7
—
—
—
—
261.3
2.4
-0.6
—
1.8
0.5
1.3
0.03
47.1
260.4
—
—
—
—
254.3
6.1
-0.7
—
5.4
1.5
3.9
0.08
47.7
203.4
—
—
—
—
200.2
3.2
-1
—
2.2
0.7
1.5
0.03
47
204.3
—
—
—
—
198.2
6.1
-1
—
5.1
1.6
3.5
0.07
47.5
175.5
—
—
—
—
172.6
2.9
-0.9
—
2
0.6
1.4
0.03
46.9
182.5
—
—
—
—
177.3
5.2
-0.8
—
4.4
3
1.5
0.03
47.1
198.1
—
—
—
—
194.4
3.7
-1.9
—
1.8
1.8
-3.8
-0.08
46.9
198.6
—
—
—
—
195
3.6
-1
—
2.6
0.9
1.9
0.04
47
162.6
—
—
—
—
160.4
2.2
-0.6
—
1.6
0.5
0.6
0.02
46.9
164.7
—
—
—
—
160
4.7
-0.9
—
3.8
1.3
2.5
0.05
46.7
155.7
—
—
—
—
152.3
3.4
-0.9
—
2.5
0.8
1.7
0.04
46.7
159.3
—
—
—
15.9
154.9
4.3
-0.6
-0.1
3.7
1.3
2.3
0.05
46
133.6
—
—
—
—
131.2
2.4
-0.5
-0.1
1.8
0.6
1.2
0.03
40.9
127.1
—
—
—
—
124.5
2.6
-0.5
-0.1
3.2
0.9
2.3
0.06
41
108.6
—
—
—
—
106.8
1.7
-0.3
-0.1
1
0.4
0.6
0.01
41
109.5
—
—
—
—
105.5
4
-0.3
—
3.6
1.3
2.4
0.06
41.8
89.3
—
—
—
—
87.5
1.7
-0.2
—
1.5
0.5
1
0.03
39.8
92.1
—
—
—
—
88.3
3.8
-0.3
—
3.5
1.2
2.3
0.06
40.5
76.5
—
—
—
—
74.7
1.8
-0.3
—
1.5
0.5
1
0.025
40.5