Genus Statements
GN
Genus 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
335.2
100
—
0
—
0
—
0
3.1
0.9
307.2
91.6
28
8.4
6.3
1.9
-0.2
-0.06
-8.8
-2.6
-0.9
-0.3
-5.6
-1.7
-0.085
65.692
333.6
100
—
0
—
0
—
0
3.9
1.2
307.4
92.1
26.2
7.9
-6.5
-0.9
-0.5
-1.2
14.3
4.3
4
1.2
13.5
4
0.204
66.22
339.5
100
—
0
—
0
—
0
3.7
1.1
312.7
92.1
26.8
7.9
-3.6
-1.06
2.2
0.6
24.4
7.2
4.6
1.4
19.9
5.9
0.301
66.015
350.2
100
—
0
—
0
—
0
2.3
0.7
316.1
90.3
34.1
9.7
0.6
0.2
-0.3
-0.09
15
4.3
3
0.9
13.4
3.8
0.203
65.981
312.2
100
—
0
—
0
—
0
1.5
0.5
284.4
91.1
27.8
8.9
-1.8
-0.6
0.3
0.1
24
7.7
6.2
2
21
6.7
0.321
65.395
281.2
100
—
0
—
0
—
0
2.2
0.8
252.2
89.7
29
10.3
1.3
0.5
-0.8
-0.3
24.4
8.7
5.5
2
19.9
7.1
0.302
65.82
288.6
100
—
0
—
0
—
0
3.4
1.2
267.4
92.7
21.2
7.3
4.8
1.7
0.1
0.03
17.1
5.9
0.6
0.2
15.8
5.5
0.24
65.714
285.7
100
—
0
—
0
—
0
4.3
1.5
248.6
87
37.1
13
4.2
1.5
-1
-0.4
38.7
13.5
8.4
2.9
31.5
11
0.48
65.61
280.7
100
—
0
—
0
—
0
3
1.1
275.8
98.3
4.9
1.7
1.6
0.6
—
0
15.9
5.7
4.3
1.5
11.6
4.1
0.177
65.454
270.7
100
—
0
—
0
—
0
2.8
1
243.1
89.8
27.6
10.2
2.8
1
-0.5
-0.2
30.4
11.2
6.3
2.3
23.7
8.8
0.362
65.4
249.7
100
—
0
—
0
—
0
0.6
0.2
226.1
90.5
23.6
9.5
2.2
0.9
-0.5
-0.2
16.7
6.7
2.9
1.2
15
6
0.217
69.008
238.8
100
—
0
—
0
—
0
2.4
1
217.2
91
21.6
9
-0.6
-0.3
0.1
0.04
-6.8
-2.8
0.3
0.1
-7.2
-3.02
-0.117
61.6
231.7
100
—
0
—
0
—
0
2.4
1
209.2
90.3
22.5
9.7
0.3
0.1
-0.7
-0.3
-6.5
-2.8
-5
-2.2
0.6
0.3
0.002
62.14
238.6
100
—
0
—
0
—
0
3
1.3
218.3
91.5
20.3
8.5
0.7
0.3
-0.7
-0.3
14.3
6
3.7
1.6
42.1
17.6
0.67
62.1
237
100
—
0
—
0
—
0
2.9
1.2
214.4
90.5
22.6
9.5
1.8
0.8
-0.7
-0.3
29.3
12.4
3.8
1.6
24.7
10.4
0.398
62.066
222.1
100
—
0
—
0
—
0
1.7
0.8
202.9
91.4
19.2
8.6
2.1
0.9
-0.7
-0.3
11.4
5.1
2.6
1.2
8.1
3.6
0.13
61.6
200
100
—
0
—
0
—
0
3
1.5
92.3
46.2
107.7
53.8
0.6
0.3
-1.2
-0.6
48
24
8.7
4.3
38.7
19.4
0.63
61.3
188.3
100
—
0
—
0
—
0
0.8
0.4
168.2
89.3
20.1
10.7
4.2
2.2
-1.3
-0.7
12.9
6.9
1.9
1
10.6
5.6
0.17
61.5
200
100
—
0
—
0
—
0
0.7
0.3
181
90.5
19
9.5
-0.5
-0.3
-1.3
-0.7
29.2
14.6
8.7
4.3
19.9
9.9
0.32
61.8
198.5
100
—
0
—
0
—
0
0.7
0.4
177.8
89.6
20.7
10.4
1.4
0.7
-1.3
-0.7
28.6
14.4
8.6
4.3
20
10.1
0.33
61.2
190.5
100
—
0
—
0
—
0
-0.7
-0.4
171.7
90.1
18.8
9.9
-2
-1.05
-0.3
-0.2
16.2
8.5
4.5
2.4
11.7
6.1
0.19
60.7
181.7
100
—
0
—
0
—
0
1.5
0.8
163.5
90
18.2
10
-1.1
-0.6
-0.2
-0.1
22
12.1
4.8
2.6
17.2
9.5
0.28
61.2
178.1
100
—
0
—
0
—
0
1.6
0.9
159.3
89.4
18.8
10.6
-0.6
-0.3
-0.3
-0.2
11.1
6.2
3.1
1.7
8
4.5
0.13
60.9
167.2
100
—
0
—
0
—
0
1.2
0.7
148.7
88.9
18.5
11.1
-1.8
-1.08
-0.2
-0.1
22.3
13.3
6.9
4.1
15.4
9.2
0.25
61
174.9
100
—
0
—
0
—
0
1.3
0.7
156
89.2
18.9
10.8
1.1
0.6
-0.2
-0.1
28.4
16.2
6.9
3.9
21.4
12.2
0.35
61.3
166.9
100
—
0
—
0
—
0
1.8
1.1
148.3
88.9
18.6
11.1
-0.3
-0.2
-0.4
-0.2
26
15.6
7.9
4.7
18.1
10.8
0.3
60.5
156.7
100
—
0
—
0
—
0
1.9
1.2
140.3
89.5
16.4
10.5
-0.8
-0.5
-0.4
-0.3
17.8
11.4
3.9
2.5
13.9
8.9
0.23
60.6
153.2
100
—
0
—
0
—
0
1.3
0.8
135.8
88.6
17.4
11.4
-1.6
-1.04
-1.2
-0.8
23
15
7.7
5
15.3
10
0.25
60.5
150.4
100
—
0
—
0
—
0
0.6
0.4
132.9
88.4
17.5
11.6
-1.2
-0.8
-1.4
-0.9
27.8
18.5
9.2
6.1
18.6
12.4
0.31
60.2
134.9
100
—
0
—
0
—
0
1
0.7
119.2
88.4
15.7
11.6
-2.3
-1.7
-1.3
-1
13
9.6
4.1
3
8.9
6.6
0.15
60.1
140.4
100
—
0
—
0
—
0
0.9
0.6
124.6
88.7
15.8
11.3
-4.1
-2.9
-1
-0.7
8.3
5.9
1.7
1.2
6.6
4.7
0.11
59.9
140
100
—
0
—
0
—
0
1.1
0.8
124.9
89.2
15.1
10.8
-2.1
-1.5
—
0
17.9
12.8
6.6
4.7
11.3
8.1
0.19
59.8
126.7
100
111.2
87.8
15.5
12.2
—
0
1.1
0.9
3.7
2.9
11.8
9.3
-1.3
-1.03
0.1
0.08
14.7
11.6
5.2
4.1
13.4
10.6
0.22
59.7
120.4
100
103.5
86
16.9
14
—
0
1.3
1.1
3.9
3.2
13
10.8
-3.2
-2.7
0.2
0.2
7.3
6.1
2.6
2.2
4.3
3.6
0.08
57.6
117.5
100
104.7
89.1
12.8
10.9
—
0
0.7
0.6
3.2
2.7
9.6
8.2
-4
-3.4
—
0
13.8
11.7
4.9
4.2
10.2
8.7
0.18
56.3
116.3
100
100.4
86.3
15.9
13.7
—
0
0.7
0.6
3.3
2.8
12.6
10.8
-4.5
-3.9
—
0
6.1
5.2
2.3
2
4.4
3.8
0.07
56.8
96.7
100
33.2
34.3
63.5
65.7
—
0
—
0
58.9
60.9
4.5
4.7
-0.3
-0.3
—
0
1.3
1.3
1
1
0.3
0.3
0.01
38.1
92.2
100
31.9
34.6
60.3
65.4
—
0
—
0
55.7
60.4
4.6
5
-0.9
-1
—
0
4
4.3
0.7
0.8
3.2
3.5
0.09
37.5
91.1
100
34.2
37.5
56.9
62.5
—
0
—
0
52.3
57.4
4.6
5
-0.5
-0.5
—
0
4.1
4.5
1.5
1.6
2.7
3
0.07
36
90.2
100
—
0
—
0
—
0
—
0
85.2
94.5
5
5.5
-0.7
-0.8
—
0
4.9
5.4
1.6
1.8
3.3
3.7
0.1
34.6
93.5
100
—
0
—
0
—
0
—
0
89.2
95.4
4.3
4.6
-0.6
-0.6
—
0
3.2
3.4
1.2
1.3
1.9
2
0.06
34.5