Feedback Statements
FD
Feedback 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
0.437
100
0.036
8.2
0.401
91.8
—
0
—
0
2.536
580.3
-2.135
-488.6
0.047
10.8
—
0
-2.088
-477.8
-0.152
-34.8
-1.936
-443.02
-0.145
13.335
0.449
100
0.047
10.5
0.402
89.5
—
0
—
0
2.202
490.3
-1.8
-400.9
0.036
8
—
0
-1.764
-392.9
-0.214
-47.6
-1.55
-345.3
-0.116
13.335
0.576
100
0.037
6.4
0.539
93.6
—
0
—
0
2.161
375.2
-1.622
-281.6
0.012
2.1
—
0
-1.61
-279.5
-0.242
-42.01
-1.368
-237.5
-0.103
13.335
0.41
100
0.039
9.6
0.37
90.4
—
0
—
0
1.645
401.8
-1.275
-311.4
0.002
0.5
—
0
-1.273
-310.9
-0.218
-53.1
-1.056
-257.7
-0.079
13.313
0.179
100
0.06
33.5
0.119
66.5
—
0
—
0
1.357
758.1
-1.238
-691.6
—
0
—
0
-1.238
-691.6
-0.175
-97.8
-1.063
-593.9
-0.198
5.378
0.122
100
0.024
19.6
0.098
80.4
—
0
—
0
1.241
1013.3
-1.142
-933
0
0.2
—
0
-1.142
-932.7
-0.245
-200.4
-0.897
-732.3
-0.165
5.43
0.165
100
0.001
0.6
0.164
99.4
—
0
—
0
1.082
655.8
-0.918
-556.4
—
0
—
0
-0.918
-556.4
-0.195
-118.2
-0.723
-438.2
-0.147
4.903
0.181
100
—
0
—
0
—
0
—
0
0.905
500.1
-0.724
-400.08
0.001
0.3
—
0
-0.723
-399.7
-0.239
-132.06
-0.484
-267.7
-0.174
2.792
0.269
100
0.004
1.5
0.265
98.5
—
0
—
0
0.956
355.4
-0.691
-256.9
—
0
—
0
-0.691
-256.9
-0.088
-32.7
-0.603
-224.2
-0.001
457.2
0.327
100
0.004
1.2
0.323
98.8
—
0
—
0
1.048
320.4
-0.725
-221.6
0.001
0.4
—
0
-0.724
-221.2
-0.119
-36.5
-0.604
-184.7
-0.002
391.6
0.236
100
0.001
0.4
0.235
99.6
—
0
—
0
0.642
272
-0.407
-172.5
—
0
—
0
-0.407
-172.5
-0.038
-16.1
-0.369
-156.4
-0.001
283.96
0.229
100
0.01
4.4
0.219
95.6
—
0
—
0
0.615
268.2
-0.396
-172.6
0
0.03
—
0
-0.396
-172.5
-0.113
-49.3
-0.283
-123.3
-0.001
260.9
0.229
0.006
0.223
—
—
0.575
-0.352
—
—
-0.352
-0.004
-0.348
-0.001
248.12
0.262
0.006
0.256
—
—
0.427
-0.171
0
—
-0.171
-0.031
-0.14
-0.001
262.03
0.2
0.01
0.2
—
—
0.32
-0.13
—
—
-0.13
—
-0.13
—
203.73
0.21
0.01
0.2
—
—
0.29
-0.1
—
—
-0.1
-0.01
-0.04
—
203.67
0.23
—
0.22
—
—
0.38
-0.16
—
—
-0.16
-0.01
-0.14
—
203.36
0.15
-0.04
0.19
—
—
0.47
-0.28
—
—
-0.97
-0.07
-0.89
—
190.75
0.23
0.04
0.19
—
—
0.42
-0.23
—
—
-0.23
-0.01
-0.22
—
190.75
0.01
—
0.01
—
—
0.2
-0.2
0.01
—
-0.35
—
-0.35
—
134.88
—
—
—
—
—
0.11
-0.11
-0.01
—
-0.12
—
-0.12
—
130.95
—
—
—
—
—
0.21
-0.21
-0.03
—
-0.24
—
-0.05
—
130.95
—
—
—
—
—
0.29
-0.29
-0.03
—
-0.31
—
-0.3
—
130.95
-4.1
-2.36
-1.74
—
—
-0.88
-0.86
-0.01
—
-0.87
—
-2.17
-0.01
116.41
4.1
2.36
1.74
—
—
1.39
0.35
—
—
0.35
—
0.35
—
130.95
2.69
1.9
0.79
—
—
1.51
-0.72
-0.01
—
-0.72
—
-0.73
-0.01
109.15
3.62
2.07
1.55
—
—
1.66
-0.11
—
—
-0.12
0.02
-0.14
—
109.15
3.61
2.27
1.34
—
—
1.63
-0.29
—
—
-0.29
0.18
-0.47
—
109.15
3.83
2.12
1.71
—
—
1.68
0.03
0.01
—
0.04
0.01
0.03
—
109.15
3.7
2.09
1.61
—
—
1.28
0.33
—
—
0.33
-0.02
0.35
—
109.15
4.46
2.48
1.99
—
—
1.71
0.27
—
—
0.3
—
0.3
—
109.15
4.9
3.25
1.65
—
—
-4.79
6.44
—
—
6.1
0.19
5.9
0.07
84.06
4.71
2.78
1.93
—
—
1.58
0.35
-0.01
—
0.69
-0.59
1.28
0.02
73.72
4.18
2.55
1.63
—
—
1.53
0.1
-0.23
—
-0.29
—
-0.29
-0.02
12.34
3.55
2.12
1.43
—
—
1.45
-0.03
-0.24
—
-0.26
—
-0.26
-0.02
12.34
4.09
2.14
1.95
—
—
1.77
0.19
-0.22
—
-0.03
—
-0.03
—
12.29
3.37
—
—
—
—
3.31
0.06
-0.24
—
-0.18
-0.04
-0.14
-0.01
12.05
5.81
—
—
—
—
5.4
0.41
-0.21
—
0.2
—
0.2
0.02
12.05
5.54
—
—
—
—
6.92
-1.38
—
0.88
-1.44
-0.03
-1.46
-0.12
12.02
4.22
—
—
—
—
4.69
-0.47
-0.02
—
-0.8
—
-0.85
-0.07
11.94
5.44
—
—
—
—
5.14
0.3
-0.02
—
0.28
0.04
0.18
0.02
11.92
5.12
—
—
—
—
5.2
-0.08
-0.02
—
-0.1
—
-0.14
-0.01
11.92
4.71
—
—
—
—
4.66
0.05
-0.13
—
-0.08
-0.01
-0.13
-0.011
11.91