Morgan Sindall Statements
MG
Morgan Sindall 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
2 214.2
100
1 978.9
89.4
235.3
10.6
—
0
171.4
7.7
170
7.7
65.3
2.9
5.4
0.2
-1.5
-0.07
70.1
3.2
17.5
0.8
52.6
2.4
1.1
47.8
2 182.5
100
1 949.1
89.3
233.4
10.7
—
0
159.4
7.4
160
7.3
73.4
3.4
14
0.6
-1.5
-0.07
85.9
3.9
14.5
0.7
71.4
3.3
1.519
47
1 935.2
100
1 723.8
89.1
211.4
10.9
—
0
161.7
8.4
166.9
8.6
44.5
2.3
10.5
0.5
-1.5
-0.08
58
3
11.7
0.6
46.3
2.4
0.985
47
1 914.7
100
1 736.6
90.7
178.1
9.3
—
0
146
7.6
147.2
7.7
30.9
1.6
0.7
0.04
—
0
31.6
1.7
13.7
0.7
17.9
0.9
0.384
46.6
1 697.5
100
1 504.7
88.6
192.8
11.4
—
0
139.6
8.2
139.9
8.2
52.9
3.1
0.8
0.05
—
0
53.7
3.2
10.7
0.6
43
2.5
0.919
46.8
1 654.2
100
1 447
87.5
207.2
12.5
—
0
131.8
8
132.6
8
74.6
4.5
-2.2
-0.1
—
0
73.8
4.5
16.3
1
57.5
3.5
1.19
48.3
1 558.6
100
1 383
88.7
175.6
11.3
—
0
126.5
8.1
127.2
8.2
48.4
3.1
4
0.3
—
0
52.4
3.4
12
0.8
40.4
2.6
0.851
47.5
1 670.9
100
1 492.9
89.3
178
10.7
—
0
132.9
8
133.9
8
44.1
2.6
0.4
0.02
—
0
47.2
2.8
12.5
0.7
34.7
2.1
0.753
46.1
1 363.1
100
1 225.3
89.9
137.8
10.1
—
0
119.4
8.8
121.5
8.9
16.3
1.2
-2.7
-0.2
—
0
13.6
1
2.9
0.2
10.7
0.8
0.23
46.5
1 649.9
100
1 472.5
89.2
177.4
10.8
—
0
126.8
7.7
127.8
7.7
49.6
3
2.9
0.2
—
0
53.1
3.2
10.2
0.6
42.9
2.6
0.931
46.1
1 421.4
100
1 267.4
89.2
154
10.8
—
0
122.4
8.6
123.2
8.7
30.8
2.2
0.9
0.06
—
0
35.5
2.5
7.2
0.5
28.3
2
0.603
46.9
1 548.9
100
1 379.8
89.1
169.1
10.9
—
0
119.6
7.7
120.3
7.8
48.8
3.2
1.9
0.1
—
0
50.7
3.3
8.4
0.5
42.3
2.7
0.869
48.7
1 422.6
100
1 276.4
89.7
146.2
10.3
—
0
115.4
8.1
115.7
8.1
30.5
2.1
-0.6
-0.04
—
0
29.9
2.1
5.4
0.4
24.5
1.7
0.541
45.3
1 485.4
1 340.8
144.6
—
103
103.6
41
0.8
—
41.8
8.1
33.7
0.711
47.4
1 307.3
1 177.5
129.8
—
106.9
107.5
22.3
0.8
—
23.1
4.4
18.7
0.41
45.6
1 413.5
1 272.6
140.9
—
113.8
114.5
26.4
2.1
—
28.5
4.2
24.3
0.53
45.8
1 148.1
1 045.3
102.8
—
88.5
89.2
13.6
1.8
—
15.4
2.9
12.5
0.28
44.6
1 232.7
1 115.4
117.3
—
98.5
99.6
17.7
2.2
—
12.4
0.7
11.7
0.27
43.9
1 152
1 056.1
95.9
—
85.5
86.6
9.3
2.9
—
-27.2
-5.5
-21.6
-0.49
43.7
1 221.3
1 123.9
97.4
—
87.7
88.9
8.5
1.1
—
9.8
3
6.8
0.16
43.5
998.5
914.9
83.6
—
72.6
73.8
9.8
1.5
—
13
1.8
11.3
0.26
43.5
1 075.9
987.2
88.7
—
75.8
77.1
11.6
-1
—
12.9
0.1
12.8
0.29
43.8
1 019
936.4
82.6
—
72.7
74.1
8.5
-0.4
—
1
-1.2
2.3
0.05
42.8
1 047.1
953.1
94
—
78.1
79.5
14.5
1.5
—
15.4
-0.1
15.6
0.37
42.5
1 000
907.3
92.7
—
77.4
78.9
13.8
3.2
—
18.8
3.6
15.2
0.35
43.9
1 139.9
1 025.1
114.8
—
88.7
90.7
24.1
-0.7
—
23.3
5.4
18
0.42
42.8
1 086.7
985.8
100.9
—
81.6
83.5
17.4
0.2
—
16.7
1.8
14.9
0.34
43.2
1 119.8
1 007.5
112.3
—
82.7
85.4
26.9
-1.7
—
22.3
5.6
16.8
0.39
42.9
982.1
877.2
104.9
—
82.5
85.3
19.6
0.7
—
18.4
5.3
13.1
0.31
42.8
1 072.9
961.5
111.4
—
84.4
87.8
23.6
0.6
—
24.2
5.9
18.4
0.43
42.7
1 140.6
1 031.5
109.1
—
85.7
89.1
20
0.5
—
20.5
5.9
14.6
0.34
42.7
1 309.6
1 182.5
127.1
—
89.9
94.5
32.6
1.1
—
33.7
10
23.7
0.56
42.5
1 238.5
1 115.3
123.2
—
95.9
100.4
22.8
5.8
—
28.6
7.5
21.1
0.49
42.6
1 278.5
1 148.8
129.7
—
100.5
105
24.7
7.7
—
32.4
10.3
22.1
0.52
42.8
836.1
744.1
92
—
67.9
67.9
24.1
1.1
—
25.2
7.9
17.3
0.4
43
823.3
736.1
87.3
—
61.4
61.3
25.9
0.4
—
26.3
8.4
17.9
0.42
42.5
673.5
595.4
78.1
—
57
57
21.1
0.2
—
21.3
6.4
14.9
0.34
43.5
681.6
607.8
73.7
—
51.4
51.5
22.3
1.3
—
23.5
6.3
17.2
0.4
43.1
615.2
546.3
68.9
—
51.7
51.7
17.2
0.9
—
18.2
5.8
12.4
0.29
42.9
614.9
546.5
68.4
—
51.1
51.1
17.2
3.4
—
20.6
5.7
14.9
0.35
42.1
604.4
549.5
55
—
42.1
42
12.9
0.2
—
13.1
4
9.1
0.21
43.4
578.4
519.8
58.6
—
45.8
45.9
12.7
-0.8
—
12
3.1
9
0.21
42.4
559.1
510.9
48.2
—
39.4
39.5
8.7
-0.3
—
8.9
2.9
5.9
0.14
41.7
523.7
469.8
53.8
—
44.4
44.4
9.5
-0.2
—
9.7
3.2
6.4
0.156
41.1