Johnson Service Statements
JS
Johnson Service 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
244.1
100
—
0
—
0
—
0
0.5
0.2
221.7
90.8
22.4
9.2
-3.7
-1.5
—
0
18.7
7.7
4.9
2
13.8
5.7
0.033
414.8
250.3
100
—
0
—
0
—
0
1.2
0.5
222.8
88.5
27.5
11.5
-4.1
-1.2
0.7
-0.1
24.1
9.6
6.9
2.8
17.3
6.9
0.041
420.13
215
100
—
0
—
0
—
0
0.5
0.2
198.6
92.4
16.4
7.6
-2.4
-1.1
-0.2
-0.09
13.5
6.3
3.5
1.6
10
4.7
0.023
429.34
209.5
100
—
0
—
0
—
0
0.7
0.3
184.1
87.9
25.4
12.1
-1.4
-0.7
—
0
25.2
12
1.1
0.5
24.2
11.6
0.054
443.43
176.2
100
—
0
—
0
—
0
0.2
0.1
167.6
95.1
8.6
4.9
-1.6
-0.9
—
0
5.1
2.9
0.4
0.2
4.8
2.7
0.011
445.34
171.8
100
—
0
—
0
—
0
—
0
156.3
91
15.5
9
-1.6
-0.9
-0.1
-0.06
19.1
11.1
1.3
0.8
17.8
10.4
0.04
445.65
99.6
100
—
0
—
0
—
0
—
0
114.6
115.1
-15
-15.06
-1.5
-1.5
-0.1
-0.1
-14
-14.06
-3.1
-3.1
-10.9
-10.9
-0.025
444.64
115
100
—
0
—
0
—
0
—
0
122.9
106.9
-7.9
-6.9
-1.8
-1.6
—
0
-13.5
-11.7
-2.7
-2.3
-10.8
-9.4
-0.024
444.34
114.8
100
—
0
—
0
—
0
—
0
129.8
113.1
-15
-13.07
-3
-2.6
-0.1
-0.09
-18.6
-16.2
-2.5
-2.2
-16.1
-14.02
-0.042
381.55
183.5
100
—
0
—
0
—
0
—
0
158.5
86.4
25
13.6
-2.1
-1.1
—
0
22.9
12.5
4.3
2.3
18.6
10.1
0.05
374.34
167.1
100
—
0
—
0
—
0
—
0
149.4
89.4
17.7
10.6
-2.4
-1.4
-0.1
-0.06
15.2
9.1
2.9
1.7
12.3
7.4
0.033
369.37
168.9
100
—
0
—
0
—
0
—
0
147.4
87.3
21.5
12.7
-1.6
-0.9
-0.2
-0.1
19.1
11.3
3.5
2.1
15.6
9.2
0.042
369.35
152.2
100
—
0
—
0
—
0
—
0
136.5
89.7
15.7
10.3
-1.6
-1.05
-0.1
-0.07
14
9.2
2.8
1.8
11.2
7.4
0.03
369.85
152.9
100
—
0
—
0
—
0
—
0
132.3
86.5
20.6
13.5
-1.6
-1.05
-0.2
-0.1
18.3
12
3.3
2.2
15.3
10
0.041
366.44
138
100
—
0
—
0
—
0
—
0
123.3
89.3
14.7
10.7
-1.6
-1.2
-0.2
-0.1
12.9
9.3
2.5
1.8
10.4
7.5
0.028
368.6
119.1
100
—
0
—
0
—
0
—
0
101.4
85.1
17.7
14.9
-1.6
-1.3
-0.3
-0.3
15.5
13
2.7
2.3
12.5
10.5
0.03
368.9
137.6
100
—
0
—
0
—
0
—
0
124.5
90.5
13.1
9.5
-1.7
-1.2
-0.3
-0.2
10.4
7.6
2.3
1.7
8.1
5.9
0.02
344.9
79
100
—
0
—
0
—
0
—
0
66.6
84.3
12.4
15.7
-1.1
-1.4
-0.3
-0.4
16.1
20.4
2.9
3.7
9.6
12.2
0.04
334.3
109.2
100
—
0
—
0
—
0
—
0
99.2
90.8
10
9.2
-0.9
-0.8
-0.3
-0.3
1.2
1.1
0.5
0.5
0.7
0.6
—
312.1
108.8
100
—
0
—
0
—
0
—
0
97.3
89.4
11.5
10.6
-0.8
-0.7
-0.1
-0.09
5.2
4.8
1.4
1.3
3.8
3.5
0.01
302
101.6
100
—
0
—
0
—
0
—
0
92.9
91.4
8.7
8.6
-0.8
-0.8
-0.1
-0.1
6.4
6.3
1.6
1.6
4.8
4.7
0.02
291.7
97.5
100
—
0
—
0
—
0
—
0
88.3
90.6
9.2
9.4
-1.2
-1.2
-0.4
-0.4
7.8
8
1.3
1.3
5.8
5.9
0.02
294.2
96.1
100
—
0
—
0
—
0
—
0
88.9
92.5
7.2
7.5
-1.6
-1.7
-0.4
-0.4
4.4
4.6
1.1
1.1
-5.1
-5.3
-0.02
254.8
101.6
100
—
0
—
0
—
0
—
0
92.3
90.8
9.3
9.2
-1.8
-1.8
-0.6
-0.6
-16.7
-16.4
-3.3
-3.2
-15.5
-15.3
-0.05
254.5
97.1
100
—
0
—
0
—
0
—
0
91.6
94.3
5.5
5.7
-1.7
-1.8
-0.5
-0.5
1.4
1.4
-0.3
-0.3
3.8
3.9
0.01
272.1
116.6
100
1.6
1.4
115
98.6
—
0
—
0
106.4
91.3
8.6
7.4
-2.3
-2
0.7
0.6
8.3
7.1
2
1.7
6.4
5.5
0.02
270.8
117.3
100
3.7
3.2
113.6
96.8
—
0
—
0
106.5
90.8
7.1
6.1
-1.9
-1.6
—
0
5.2
4.4
1.3
1.1
3.9
3.3
0.01
270.8
122.1
100
4.5
3.7
117.6
96.3
—
0
—
0
108.7
89
8.9
7.3
-2
-1.6
—
0
6.4
5.2
1.6
1.3
4.8
3.9
0.02
275.1
113
100
3.2
2.8
109.8
97.2
—
0
—
0
103.2
91.3
6.6
5.8
-1.8
-1.6
—
0
-2.2
-1.9
-0.6
-0.5
-1.6
-1.4
-0.01
248.2
119.3
100
3.4
2.8
115.9
97.2
—
0
—
0
84.8
71.1
31.1
26.1
-2.6
-2.2
—
0
14.7
12.3
4.1
3.4
7.5
6.3
0.04
260.4
117.1
100
3.7
3.2
113.4
96.8
—
0
—
0
107
91.4
6.4
5.5
-2.7
-2.3
—
0
5.9
5
1.6
1.4
3.9
3.3
0.02
257.6
133.2
100
4.5
3.4
128.7
96.6
—
0
—
0
120.6
90.5
8.1
6.1
-3.6
-2.7
—
0
1.2
0.9
0.6
0.5
—
0
—
225.2
130.1
100
5.2
4
124.9
96
—
0
—
0
118.8
91.3
6.1
4.7
-7.3
-5.6
—
0
-7.5
-5.8
-2.3
-1.8
-6.1
-4.7
-0.08
61.9
157.9
100
18.5
11.7
139.4
88.3
—
0
—
0
138.5
87.7
0.9
0.6
-6.4
-4.05
—
0
-30.4
-19.3
-3.8
-2.4
-35.4
-22.4
-0.57
61.8
158.9
100
22.6
14.2
136.3
85.8
—
0
—
0
130.4
82.1
5.9
3.7
-5.2
-3.3
—
0
-17
-10.7
-5.2
-3.3
-9.5
-6
-0.15
61.8
214
100
24.6
11.5
189.4
88.5
—
0
—
0
173.8
81.2
15.6
7.3
-4.5
-2.1
—
0
-1.2
-0.6
-3.2
-1.5
-7.9
-3.7
-0.12
61.9
196.9
100
25.7
13.1
171.2
86.9
—
0
—
0
157.7
80.1
13.5
6.9
-4.7
-2.4
—
0
15.7
8
4.3
2.2
10.4
5.3
0.18
62.2
216.9
100
195.6
90.2
21.3
9.8
—
0
—
0
2.3
1.1
19
8.8
-4.3
-2
—
0
13.4
6.2
3.6
1.7
9.8
4.5
0.16
61.8
215
100
200
93
15
7
—
0
—
0
1.6
0.7
13.4
6.2
-3.9
-1.8
—
0
10.2
4.7
3
1.4
7.2
3.3
0.12
61.9
195
100
179.4
92
15.6
8
—
0
—
0
0.5
0.3
15.1
7.7
-3.2
-1.6
—
0
9.9
5.1
1.9
1
8
4.1
0.13
61.1
168.7
100
154.4
91.5
14.3
8.5
—
0
—
0
0.1
0.06
14.2
8.4
-2.3
-1.4
—
0
11.9
7.1
3.7
2.2
8.2
4.9
0.13
60.8
121.3
100
107.6
88.7
13.7
11.3
—
0
—
0
2.4
2
11.3
9.3
-1.8
-1.5
—
0
15.2
12.5
2.8
2.3
12.4
10.2
0.21
60.4