Goodwin Statements
GD
Goodwin 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
93.674
100
41.878
44.7
51.796
55.3
—
0
37.42
39.9
37.42
39.9
14.376
15.3
-2.309
-2.5
—
0
12.067
12.9
3.52
3.8
8.173
8.7
1.088
7.509
97.584
100
71.493
73.3
26.091
26.7
—
0
13.572
13.9
13.572
13.9
12.519
12.8
-0.379
-0.4
—
0
12.14
12.4
2.971
3
8.729
8.9
1.157
7.547
96.407
100
51.328
76.6
45.079
23.4
—
0
34.599
12.5
34.599
12.5
10.48
10.9
-0.588
-0.6
—
0
9.892
10.3
2.459
2.6
7.143
7.4
0.975
7.33
89.335
100
65.645
73.5
23.69
26.5
—
0
13.857
15.5
13.857
15.5
9.833
11
2.404
2.7
—
0
12.237
13.7
3.157
3.5
8.761
9.8
1.139
7.69
75.224
100
52.875
70.3
22.349
29.7
—
0
12.245
16.3
12.245
16.3
10.104
13.4
2.114
2.8
—
0
12.218
16.2
4.602
6.1
7.434
9.9
0.971
7.658
68.884
100
48.529
70.5
20.355
29.5
—
0
12.152
17.6
12.152
17.6
8.203
11.9
-0.48
-0.7
—
0
7.723
11.2
1.719
2.5
5.546
8.1
0.721
7.69
68.603
100
45.826
66.8
22.777
33.2
—
0
12.517
18.2
12.517
18.2
10.26
15
-0.283
-0.4
—
0
10.74
15.7
2.219
3.2
8.323
12.1
1.083
7.689
62.628
100
46.404
74.1
16.224
25.9
—
0
10.153
16.2
10.153
16.2
6.071
9.7
-0.297
-0.5
—
0
5.774
9.2
1.289
2.1
4.171
6.7
0.554
7.527
74.422
100
59.133
79.5
15.289
20.5
—
0
10.257
13.8
10.257
13.8
5.032
6.8
-0.324
-0.4
—
0
4.709
6.3
1.963
2.6
2.606
3.5
0.339
7.689
70.09
100
50.61
72.2
19.48
27.8
—
0
12.344
17.6
12.344
17.6
7.136
10.2
-0.419
-0.6
—
0
7.406
10.6
1.812
2.6
5.26
7.5
0.698
7.539
59.498
100
38.806
65.2
20.692
34.8
—
0
12.118
20.4
12.118
20.4
8.574
14.4
0.032
0.05
—
0
8.606
14.5
1.887
3.2
6.112
10.3
0.761
8.033
67.548
100
47.608
70.5
19.94
29.5
—
0
12.103
17.9
12.103
17.9
7.837
11.6
-0.033
-0.05
—
0
7.804
11.6
2.076
3.1
5.393
8
0.734
7.343
62.918
100
44.385
70.5
18.533
29.5
—
0
11.315
18
11.315
18
7.218
11.5
-0.026
-0.04
—
0
7.192
11.4
2.209
3.5
4.301
6.8
0.597
7.2
61.893
44.758
17.135
—
10.773
10.773
6.362
-0.254
—
6.108
1.656
4.203
0.584
7.2
26.11
—
—
—
—
25.05
1.06
-0.06
—
1.01
0.43
0.27
0.04
7.28
35.59
—
—
—
—
33.21
2.38
-0.19
0
2.19
0.23
1.89
0.26
7.2
36.88
—
—
—
—
33.61
3.27
-0.27
—
3
1.22
1.56
0.22
7.28
33.01
—
—
—
—
29.78
3.23
-0.19
0.01
3.05
0.61
2.36
0.33
7.2
36.05
—
—
—
—
32.58
3.47
-0.16
—
3.31
1.51
2.21
0.29
7.77
26.27
—
—
—
—
23.21
3.06
-0.08
—
2.98
0.67
1.73
0.26
6.71
27.73
—
—
—
—
25.41
2.32
-0.09
—
2.23
0.39
2.03
0.28
7.28
33.49
—
—
—
—
29.6
3.9
-0.1
0
3.8
0.81
2.87
0.4
7.2
18.57
—
—
—
—
15.89
2.68
0.06
—
2.73
0.86
2.01
0.28
7.28
35.51
—
—
—
—
31.41
4.1
-0.23
—
3.87
0.83
2.83
0.39
7.2
33.27
—
—
—
—
26.86
6.42
-0.15
—
6.26
1.39
4.73
0.66
7.28
39.7
—
—
—
—
32.44
7.26
-0.07
—
7.19
1.52
5.45
0.76
7.2
27.72
—
—
—
10.35
21.71
6.01
0.05
—
6.06
1
4.95
0.69
7.28
31.85
—
—
—
—
25.85
6
-0.24
-0.01
5.75
0.96
4.64
0.64
7.2
33.66
—
—
—
—
27.63
6.03
-0.1
—
5.93
1.07
4.68
0.65
7.28
37.61
—
—
—
—
31.11
6.5
-0.15
—
6.35
1.42
4.77
0.66
7.2
28.74
—
—
—
—
23.39
5.35
-0.15
—
5.19
0.94
4.1
0.61
6.72
29.83
—
—
—
—
24.82
5.01
-0.31
0
4.7
1.12
3.53
0.46
7.76
38
—
—
—
—
31.13
6.87
-0.23
—
6.64
1.65
4.89
0.68
7.28
30.39
—
—
—
—
26.46
3.93
-0.18
0.01
3.76
0.9
2.73
0.38
7.2
24.03
—
—
—
—
20.54
3.5
-0.12
—
3.38
0.69
2.76
0.38
7.28
29.6
—
—
—
—
26.47
3.13
-0.31
—
2.82
0.72
2.01
0.28
7.2
28.28
—
—
—
—
24.33
3.95
-0.31
—
3.64
0.89
2.55
0.35
7.28
26
—
—
—
—
23.5
2.51
-0.07
-0.01
2.43
0.63
1.64
0.23
7.2
27.1
—
—
—
—
26.86
0.23
-0.23
—
0.01
1.74
-1.84
-0.26
7.28
19.88
—
—
—
—
17.26
2.62
-0.23
—
2.39
0.6
1.88
0.26
7.2
24.58
—
—
—
—
21.11
3.47
-0.22
—
3.24
0.94
1.96
0.27
7.19
21.36
—
—
—
—
18.76
2.59
-0.03
—
2.56
0.72
1.64
0.22
7.29
25.75
—
—
—
—
21.57
4.19
-0.41
—
3.78
1.31
2.03
0.28
7.28