City of Statements
CL
City of 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
34.726
100
1.601
4.6
33.125
95.4
—
0
19.311
55.6
22.595
65.1
10.53
30.3
0.556
1.6
-0.017
-0.05
11.069
31.9
2.854
8.2
8.215
23.7
0.165
49.692
35.595
100
1.624
4.6
33.971
95.4
—
0
20.067
56.4
23.327
65.5
10.644
29.9
0.518
1.5
—
0
11.162
31.4
2.089
5.9
9.073
25.5
0.183
49.596
33.514
100
1.621
4.8
31.893
95.2
—
0
18.077
53.9
21.251
63.4
10.642
31.8
0.323
1
—
0
10.965
32.7
2.541
7.6
8.424
25.1
0.169
49.729
29.846
100
1.485
5
28.36
95
—
0
15.574
52.2
18.091
60.6
10.269
34.4
-0.672
-2.3
—
0
9.598
32.2
2.06
6.9
7.534
25.2
0.152
49.667
31.448
100
1.605
5.1
29.843
94.9
—
0
13.93
44.3
16.16
51.4
13.683
43.5
-0.109
-0.3
—
0
13.575
43.2
3.021
9.6
10.557
33.6
0.212
49.758
31.39
100
1.538
4.9
29.851
95.1
—
0
13.919
44.3
16.443
52.4
13.409
42.7
0.023
0.07
—
0
13.432
42.8
3.017
9.6
10.408
33.2
0.209
49.854
23.734
100
1.134
4.8
22.6
95.2
—
0
10.993
46.3
12.439
52.4
10.161
42.8
0.4
1.7
—
0
8.817
37.2
2.242
9.4
6.563
27.7
0.174
37.697
15.945
100
0.717
4.5
15.229
95.5
—
0
9.493
59.5
9.806
61.5
5.423
34
-1.101
-6.9
—
0
3.074
19.3
0.764
4.8
2.565
16.1
0.1
25.534
17.318
100
0.876
5.1
16.442
94.9
—
0
9.947
57.4
10.266
59.3
6.176
35.7
0.157
0.9
—
0
6.333
36.6
1.276
7.4
4.995
28.8
0.194
25.712
16.371
100
1.037
6.3
15.333
93.7
—
0
9.733
59.5
9.896
60.4
5.438
33.2
0.824
5
-0.026
-0.2
6.235
38.1
1.295
7.9
4.694
28.7
0.182
25.8
15.562
100
1.041
6.7
14.521
93.3
—
0
9.311
59.8
9.455
60.8
5.066
32.6
0.096
0.6
—
0
5.162
33.2
1.057
6.8
4.105
26.4
0.159
25.834
16.855
100
1.232
7.3
15.623
92.7
—
0
9.428
55.9
9.582
56.8
6.041
35.8
0.183
1.1
—
0
6.224
36.9
1.293
7.7
4.931
29.3
0.192
25.64
17.076
1.092
15.984
—
9.356
9.497
6.487
0.082
—
6.569
1.44
5.129
0.2
25.596
15.86
1.1
14.76
—
8.79
8.92
5.83
0.02
-0.06
5.79
0.92
4.87
0.19
25.35
15.44
1.23
14.21
—
8.44
8.53
5.68
0.12
—
5.8
1.53
4.42
0.17
25.29
12.65
1.06
11.59
—
7.43
7.52
4.07
0.33
—
4.39
1.13
3.16
0.13
24.95
11.76
1.19
10.58
—
6.81
6.88
3.69
-0.11
—
3.58
0.98
2.63
0.1
25.22
13.15
1.45
11.7
—
7.09
7.19
4.51
0.11
—
4.62
1.17
3.42
0.14
25.18
12.2
1.56
10.65
—
6.35
6.43
4.22
0.09
—
4.31
1.15
3.16
0.12
25.37
11.79
2.01
9.77
—
6.38
6.47
3.31
0.03
—
3.34
0.92
2.42
0.1
25.29
14.23
2.57
11.66
—
7.82
7.93
3.73
0.47
—
4.2
1.24
2.96
0.12
25.17
15.14
2.87
12.26
—
7.52
7.63
4.63
0.03
—
4.66
1.36
3.31
0.13
25.7
16.91
3.96
12.95
—
7.35
7.55
5.4
-0.04
—
5.36
0.94
4.42
0.17
25.82
17.23
2.66
14.57
—
8.79
8.94
5.64
0.47
—
6.1
2.02
4.08
0.16
26.02
19.3
3.01
16.29
—
9.3
9.51
6.78
0.17
—
7.42
2.58
4.84
0.19
26.1
17.2
2.77
14.42
—
8.09
8.26
6.17
-0.05
—
5.73
1.8
3.93
0.15
25.54
16.19
—
—
—
10.27
10.48
5.71
-0.07
—
5.62
1.88
3.74
0.15
25.66
13.78
2.18
11.6
—
6.89
7.02
4.58
—
—
4.76
1.52
3.24
0.12
26.25
9.71
—
—
—
7.13
7.29
2.41
-0.21
—
2.66
0.65
2.01
0.08
25.23
10.45
—
—
—
7.05
7.18
3.26
0.15
—
2.73
0.89
1.84
0.07
25.95
12.75
—
—
—
7.59
7.68
5.07
0.3
—
5.37
1.79
3.58
0.13
26.96
12.13
—
—
—
7.31
7.37
4.76
0.57
—
5.33
1.77
3.56
0.13
27.85
10.01
—
—
—
5.87
5.94
4.07
0.15
—
4.22
1.41
2.8
0.1
28.05
8.3
—
—
—
5.23
5.28
3.02
0.08
—
3.1
1.01
2.09
0.08
27.59
8.24
—
—
—
5.19
5.24
3.01
0.05
-0.01
2.58
1.01
1.57
0.08
19.95
5.88
—
—
—
3.73
3.79
2.09
0.06
—
2.15
0.78
1.38
0.06
21.86