Morgan Advanced Statements
MG
Morgan Advanced 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
572.6
100
—
0
—
0
—
0
—
0
502.4
87.7
70.2
12.3
-8.7
-1.5
-0.6
-0.1
57.5
10
15.4
2.7
37.4
6.5
0.13
288.2
560.8
100
—
0
—
0
—
0
—
0
491.7
87.7
69.1
12.3
-8
-1.4
—
0
49.4
8.8
13.1
2.3
32.5
5.8
0.11
288.3
553.9
100
—
0
—
0
—
0
—
0
506
91.4
47.9
8.6
-6.1
-1.1
—
0
28.4
5.1
9.1
1.6
14.8
2.7
0.052
286.3
581.9
100
—
0
—
0
—
0
—
0
505.8
86.9
76.1
13.1
-4
-0.7
-0.7
-0.1
65.9
11.3
18.3
3.1
45.1
7.8
0.153
287.4
530.2
100
—
0
—
0
—
0
—
0
460
86.8
70.2
13.2
-3.8
-0.7
-0.7
-0.1
65.7
12.4
17.7
3.3
42.9
8.1
0.15
286.2
489.3
100
—
0
—
0
—
0
—
0
427.3
87.3
62
12.7
-4
-0.8
-0.8
-0.2
48.1
9.8
14.1
2.9
36.2
7.4
0.106
287
461.2
100
—
0
—
0
—
0
—
0
404.7
87.7
56.5
12.3
-3.2
-0.7
-0.8
-0.2
56.2
12.2
14.1
3.1
37.6
8.2
0.131
287
432.9
100
—
0
—
0
—
0
—
0
396.5
91.6
36.4
8.4
-4.1
-0.9
-1.4
-0.3
12.4
2.9
5.4
1.2
4.9
1.1
0.013
284.8
477.8
100
—
0
—
0
—
0
—
0
428.6
89.7
49.2
10.3
-4.6
-1
-1.2
-0.3
-25.5
-5.3
1.5
0.3
-27.4
-5.7
-0.099
284.6
523.7
100
—
0
—
0
—
0
—
0
460.9
88
62.8
12
-5.5
-1.05
-2.3
-0.4
55
10.5
14.6
2.8
37.8
7.2
0.127
286
525.8
100
—
0
—
0
—
0
—
0
462.5
88
63.3
12
-6.3
-1.2
-2.3
-0.4
54.7
10.4
15.3
2.9
35.3
6.7
0.123
286.4
512.1
100
—
0
—
0
—
0
—
0
453
88.5
59.1
11.5
-3.9
-0.8
-2.3
-0.4
51
10
16.3
3.2
20.4
4
0.07
286.5
514.4
100
—
0
—
0
—
0
—
0
455.8
88.6
58.6
11.4
-3.8
-0.7
-2.4
-0.5
52.4
10.2
14.4
2.8
25.9
5
0.09
287.1
482.6
—
—
—
—
426.8
55.8
-7.1
-3.4
44.9
13.5
31.1
0.097
288.3
518.8
—
—
—
—
415.1
103.7
-8.3
-3.5
91.9
12.5
76.5
0.268
285.1
513.8
—
—
—
—
457.1
56.7
-6.5
-3.5
41.7
15.2
23.3
0.08
285.3
475.4
—
—
—
—
422.1
53.3
-5.8
-3.6
46.2
14.2
29
0.1
284.9
442.6
—
—
—
—
397.6
45
-6
-3.5
9.8
6.4
1.5
0.01
285.4
469.2
—
—
—
—
411.7
57.5
-4.9
-3.4
49.2
14.5
32.4
0.11
285.6
473.3
—
—
—
—
415.6
57.7
-7.6
-2.7
-6
7.7
-16.1
-0.06
285
448.4
—
—
—
—
396.3
52.1
-7.5
-3
37.5
11.5
23.9
0.08
285.9
471.7
—
—
—
—
415.3
56.4
-8.4
-3
28.3
9.1
17.8
0.06
284.8
486.1
—
—
—
—
431.8
54.3
-8.6
-3.3
35.7
10.2
24
0.08
283.7
474.5
—
—
—
—
426.3
48.2
-8.3
-2.6
25.4
6.3
18
0.06
278.9
533
—
—
—
—
468.6
64.4
-8.6
-3.2
51.3
15.3
54.8
0.19
285.1
541
—
—
—
—
473.5
67.5
-10
—
55.8
15.9
37.4
0.13
284.3
560
—
—
—
—
492.4
67.6
-11.8
—
55.6
16.7
35.6
0.13
284.5
516
—
—
—
—
460.9
55.1
-13.8
—
35.7
10.1
23.1
0.08
286.1
501.1
—
—
—
—
454.7
46.4
-12.1
—
32
9.6
19.4
0.07
281.6
450.6
—
—
—
—
415.1
35.5
-14.5
—
16.1
4.4
10
0.04
281.7
492
—
—
—
—
454.8
37.2
-14.8
—
15.3
4.3
9
0.03
277.8
433.8
—
—
—
—
378.2
55.6
-5.9
—
43.3
10.8
30.4
0.11
274.8
401.2
—
—
—
—
351.2
50
-5.6
—
39.5
9.3
28.8
0.11
273.6
345.4
301.2
44.2
—
—
0.8
43.4
-2.7
—
35.5
8.1
25.2
0.09
279.5
347.8
303.9
43.9
—
—
0.8
43.1
-2.6
—
36.2
7.1
27.4
0.1
287.7
341.5
303.5
38
—
—
0
38
-1.9
—
21.7
3.9
15.3
0.05
297.6
336.3
300.6
35.7
—
—
0
35.7
-1.5
—
30.1
6.7
21.6
0.07
300.3
308.8
279
29.8
—
—
0
29.8
-5.4
—
4.3
0.3
9.9
0.03
275.4
301
275.4
25.6
—
—
0
25.6
-5.3
—
10
4.5
8.2
0.02
301.7
391.4
360.6
30.8
—
—
—
30.8
-7.3
—
-21.2
-0.4
-38.7
-0.11
306.7
371.4
346.3
25.1
—
—
0
25.1
-8.8
—
-3.5
2.9
-34.6
-0.12
272.9
407
385.8
21.2
—
—
3.6
17.6
-8.1
—
-57
-6.5
-51.3
-0.21
242.2
442.6
421.2
21.4
—
—
3.9
17.5
-7.6
—
-21
4.1
-26.9
-0.11
242.1
429.9
411.5
18.4
—
—
3.8
14.6
-6.2
—
-25.9
-2.8
-25.1
-0.1
242.1