Senior Statements
SN
Senior 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
501.4
100
—
0
—
0
—
0
—
0
481.5
96
19.9
4
-6.7
-1.3
—
0
13.2
2.6
2.3
0.5
10.9
2.2
0.026
423.8
481.2
100
—
0
—
0
—
0
—
0
464.7
96.6
16.5
3.4
-3.3
-0.7
—
0
9.3
1.9
-10.2
-2.1
19.5
4.1
0.046
423.9
482.3
100
—
0
—
0
—
0
—
0
462.1
95.8
20.2
4.2
-6.1
-1.3
—
0
13.5
2.8
1.9
0.4
11.6
2.4
0.027
426.1
446.2
100
—
0
—
0
—
0
—
0
429.5
96.3
16.7
3.7
-4.6
-1.03
—
0
11.3
2.5
1.2
0.3
10.1
2.3
0.024
427.3
402.2
100
—
0
—
0
—
0
—
0
386.9
96.2
15.3
3.8
-3.7
-0.9
—
0
11.1
2.8
1
0.2
10.1
2.5
0.024
426.5
325.9
100
—
0
—
0
—
0
—
0
320.5
98.3
5.4
1.7
-3.7
-1.1
—
0
1.4
0.4
-3.2
-1
4.6
1.4
0.011
423.3
332.8
100
—
0
—
0
—
0
—
0
327.9
98.5
4.9
1.5
-4.1
-1.2
—
0
22.3
6.7
2.7
0.8
19.6
5.9
0.046
421.7
324.6
100
—
0
—
0
—
0
—
0
375.9
115.8
-51.3
-15.8
-4.4
-1.4
—
0
-55.5
-17.1
-6.6
-2.03
-48.9
-15.06
-0.118
415.1
409
100
—
0
—
0
—
0
—
0
535.3
130.9
-126.3
-30.9
-5.3
-1.3
—
0
-136.3
-33.3
-26.7
-6.5
-109.6
-26.8
-0.264
414.7
530.3
100
—
0
—
0
—
0
—
0
508.1
95.8
22.2
4.2
-5.2
-1
—
0
2.2
0.4
-6
-1.1
9.2
1.7
0.022
414.2
580.4
100
—
0
—
0
—
0
—
0
541.4
93.3
39
6.7
-5.3
-0.9
—
0
26.5
4.6
6.5
1.1
20
3.4
0.047
422.7
558.8
100
—
0
—
0
—
0
—
0
524.5
93.9
34.3
6.1
-4
-0.7
—
0
29.9
5.4
4.5
0.8
25.4
4.5
0.06
422.9
523.3
100
—
0
—
0
—
0
—
0
487.9
93.2
35.4
6.8
-4
-0.8
—
0
31.4
6
6.7
1.3
24.7
4.7
0.058
424.1
513.4
—
—
—
—
477.6
35.8
-4.2
—
28.2
3.7
40.5
0.09
422.6
510
—
—
—
—
481.4
28.6
-4.6
—
24
4.2
19.8
0.047
421
466.5
—
—
—
—
438.6
27.9
-4.9
—
22.9
4
18.9
0.05
418.8
450.5
—
—
—
—
413.3
37.2
-4.7
—
32.6
6.1
26.5
0.06
423.3
415
—
—
—
—
391.3
23.7
-4.2
—
18.8
5.6
13.2
0.03
422.8
434.5
—
—
—
—
384.8
49.7
-3.9
—
45
9.7
35.3
0.08
422.6
420.4
—
—
—
—
380.3
40.1
-4.6
—
35.5
8
27.5
0.07
422.1
400.4
—
—
—
—
350.6
49.8
-4.7
—
45.1
9.1
36
0.09
421.1
375.8
—
—
—
—
324.4
51.4
-4.7
—
46.7
8.6
38.1
0.09
420.5
399.3
—
—
—
—
357.1
42.2
-5.1
—
37.1
3.8
33.3
0.08
419.7
334.8
—
—
—
—
289.3
45.5
-0.1
-5.1
40.2
6.6
36.9
0.08
419.5
365.5
—
—
—
—
317.5
48
-5.2
—
42.8
10.2
33
0.08
418.1
306.7
—
—
—
—
265
41.7
—
-5.3
36.1
8.8
28.3
0.07
416.6
315.6
—
—
—
—
275
40.6
-5
—
35.6
8.9
26.7
0.06
416
279.2
—
—
—
—
252.6
26.6
-4.9
—
21.9
3.8
18.1
0.04
414.7
287.7
—
—
—
—
252.3
35.4
-5.2
—
30.2
7.9
22.3
0.05
412.5
264.2
—
—
—
—
229.6
34.6
-6
—
28.5
5.1
23.4
0.06
411.3
275.9
—
—
—
—
249.4
26.5
-5.4
—
21.1
5.5
15.6
0.04
403.3
282.5
—
—
—
—
254
28.5
-4.4
—
24.1
5.2
18.9
0.05
400.5
279.9
—
—
—
—
248.6
31.3
-4.1
—
27.2
6.9
20.3
0.05
401.5
232.9
—
—
—
—
210.9
22
-3.5
—
18
2.9
15.1
0.04
399.5
237.8
—
—
—
—
217.6
20.2
-3.7
—
16.3
3.5
12.8
0.03
397.5
192.3
—
—
—
—
179
13.3
-3.5
—
9.4
1.4
8
0.02
370
195.6
—
—
—
—
184
11.6
-2.9
—
8.7
1.5
7.2
0.02
344.6
171.7
—
—
—
—
161.6
10.1
-2.7
—
7.4
1.2
6.2
0.02
329.8
166.9
—
—
—
—
157.2
9.7
-2.3
—
7.2
1.3
5.9
0.02
327.9
149.7
—
—
—
—
141.7
8
-2
—
6.5
0.7
1
0.02
322.6
157.1
—
—
—
—
148.8
8.3
-2.1
—
6.2
0.9
5.7
0.02
327.3
168
31
137
—
—
130.3
6.7
-2.2
-2.2
2.7
0.8
1.9
0.01
326.2
186.9
—
186.9
—
—
180.5
6.4
-2.7
—
3.7
1
2.7
0.01
323.3
195.9
0.1
195.8
—
—
186.5
9.3
-3
—
1.3
1.3
—
—
323.1