VP Statements
VP
VP 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
177.77
100
134.38
75.6
43.386
24.4
—
0
-7.639
-4.3
21.765
12.2
21.621
12.2
-4.734
-2.7
—
0
-17.05
-9.6
2.624
1.5
-19.674
-11.07
-0.23
85.465
190.9
100
141.3
74
49.6
26
—
0
23
12
24.8
13
24.8
13
-4.9
-2.6
—
0
19.9
10.4
5.5
2.9
14.4
7.5
0.36
39.8
185
100
142.9
77.2
42.1
22.8
—
0
18.7
10.1
21.6
11.7
20.5
11.1
-4.6
-2.5
—
0
12.8
6.9
3.4
1.8
9.4
5.1
0.24
39.6
186.5
100
139.6
74.9
46.9
25.1
—
0
21.5
11.5
23.1
12.4
23.7
12.7
-4
-2.1
—
0
17.9
9.6
4.3
2.3
13.6
7.3
0.34
40.1
174.8
100
128.5
73.5
46.3
26.5
—
0
24
13.7
25.7
14.7
20.7
11.8
-3.6
-2.06
—
0
17.1
9.8
5.1
2.9
12
6.9
0.3
39.6
176.1
100
133.4
75.8
42.7
24.2
—
0
18.8
10.7
20.4
11.6
22.3
12.7
-3.8
-2.2
—
0
18.6
10.6
5
2.8
13.6
7.7
0.34
40.4
165.9
100
142.5
85.9
23.4
14.1
—
0
4.9
3
13.6
8.2
9.8
5.9
-3.8
-2.3
—
0
3.9
2.4
1.2
0.7
2.7
1.6
0.07
39.5
142.1
100
117.4
82.6
24.7
17.4
—
0
12.2
8.6
13.9
9.8
10.8
7.6
-3.9
-2.7
—
0
-6.2
-4.4
1.1
0.8
-7.3
-5.1
-0.18
39.7
176.3
100
150.4
85.3
25.9
14.7
—
0
16.5
9.4
16.5
9.4
9.5
5.4
-4.4
-2.5
—
0
5.1
2.9
5
2.8
—
0
—
40
186.6
100
142.3
76.3
44.3
23.7
—
0
16.5
8.8
16.5
8.8
27.8
14.9
-4.5
-2.4
—
0
23.3
12.5
4.7
2.5
18.5
9.9
0.46
40.6
189.6
100
149.4
78.8
40.2
21.2
—
0
28.1
14.8
28.1
14.8
12.1
6.4
-2.4
-1.3
—
0
9.7
5.1
3
1.6
6.7
3.5
0.17
39.9
193.2
100
146.1
75.6
47.1
24.4
—
0
20.9
10.8
20.9
10.8
26.2
13.6
-2.3
-1.2
—
0
23.9
12.4
4.8
2.5
19.1
9.9
0.46
41.2
167.6
100
131.4
78.4
36.3
21.7
—
0
23.6
14.1
23.6
14.1
12.6
7.5
-2.1
-1.3
—
0
10.5
6.3
2.8
1.7
7.7
4.6
0.19
39.6
136
100
98.1
72.1
37.9
27.9
—
0
16.3
12
16.3
12
21.6
15.9
-1.3
-0.9
—
0
20.3
14.9
3.6
2.6
16.7
12.3
0.41
40.5
127
100
94.8
74.6
32.2
25.4
—
0
18.2
14.3
18.1
14.3
14.1
11.1
-1.5
-1.2
—
0
12.6
9.9
3
2.4
9.6
7.6
0.24
40.2
121.7
100
87
71.5
34.7
28.5
—
0
15.5
12.7
15.6
12.8
19.2
15.8
-1.5
-1.2
—
0
17.7
14.5
3.7
3
14
11.5
0.35
40.5
103.6
100
76.2
73.6
27.5
26.5
—
0
15.2
14.7
15.2
14.7
12.3
11.9
-1.1
-1.06
—
0
11.2
10.8
1.8
1.7
9.4
9.1
0.23
40.6
105.1
100
73.6
70
31.5
30
—
0
14.2
13.5
14.2
13.5
17.3
16.5
-1
-1
—
0
16.3
15.5
3.4
3.2
13
12.4
0.31
41.6
104.3
100
77.9
74.7
26.4
25.3
—
0
15.8
15.1
15.7
15.1
10.7
10.3
-1.1
-1.05
—
0
9.6
9.2
1.9
1.8
7.6
7.3
0.18
41.6
101.3
100
70.9
70
30.4
30
—
0
14
13.8
14
13.8
16.4
16.2
-0.9
-0.9
—
0
15.5
15.3
3.3
3.3
12.2
12
0.28
42.9
91.8
100
68.1
74.2
23.7
25.8
—
0
16.2
17.6
16.2
17.6
7.5
8.2
-0.8
-0.9
—
0
6.7
7.3
1
1.1
5.6
6.1
0.13
43.7
91.3
100
64.3
70.4
26.9
29.5
—
0
13.7
15
13.8
15.1
13.2
14.5
-0.9
-1
—
0
12.3
13.5
2.2
2.4
10.1
11.1
0.24
42.7
83
100
64.6
77.8
18.4
22.2
—
0
11.5
13.9
11.5
13.9
7
8.4
-1.1
-1.3
—
0
5.9
7.1
1.2
1.4
4.7
5.7
0.11
42.8
84
100
60.2
71.7
23.8
28.3
—
0
11.9
14.2
11.9
14.2
11.9
14.2
-1.4
-1.7
—
0
10.5
12.5
2.2
2.6
8.3
9.9
0.2
41.8
78.8
100
61.2
77.7
17.5
22.2
—
0
11
14
11
14
6.6
8.4
-1.3
-1.6
—
0
5.3
6.7
0.9
1.1
4.4
5.6
0.1
43.4
82.7
100
59.7
72.2
23.1
27.9
—
0
11.8
14.3
11.7
14.1
11.3
13.7
-1.3
-1.6
—
0
10
12.1
2.2
2.7
7.8
9.4
0.18
43.2
69.9
100
55
78.7
14.9
21.3
—
0
9.6
13.7
9.6
13.7
5.3
7.6
-1.3
-1.9
—
0
4
5.7
0.4
0.6
3.6
5.2
0.09
41.8
71.1
100
51.5
72.4
19.6
27.6
—
0
10
14.1
10
14.1
9.6
13.5
-1.4
-2
—
0
8.2
11.5
2
2.8
6.2
8.7
0.15
42.4
63.1
100
48.2
76.4
14.9
23.6
—
0
8.1
12.8
8.1
12.8
6.8
10.8
-1.3
-2.06
—
0
5.5
8.7
1.6
2.5
3.9
6.2
0.09
42.1
71.1
100
51.2
72
19.9
28
—
0
9.8
13.8
9.8
13.8
10.2
14.3
-1.3
-1.8
—
0
8.8
12.4
2.5
3.5
6.3
8.9
0.15
42
72.3
100
55.7
77
16.6
23
—
0
7.6
10.5
7.6
10.5
9
12.4
-1.7
-2.4
—
0
7.3
10.1
2
2.8
5.3
7.3
0.12
43.6
85.1
100
58.6
68.9
26.5
31.1
—
0
11
12.9
11.1
13
15.5
18.2
-2
-2.4
—
0
13.5
15.9
3.7
4.3
9.9
11.6
0.23
43.6
73.3
100
54.3
74.1
19
25.9
—
0
9.1
12.4
9.3
12.7
9.6
13.1
-1.8
-2.5
—
0
7.9
10.8
1.6
2.2
6.3
8.6
0.14
45
76
100
50.5
66.4
25.5
33.6
—
0
12
15.8
12.2
16.1
13.3
17.5
-1.4
-1.8
—
0
12
15.8
2.8
3.7
9.1
12
0.2
44.9
60.3
100
42.7
70.8
17.6
29.2
—
0
10.1
16.7
9.9
16.4
7.7
12.8
-1.1
-1.8
-0.3
-0.5
6.7
11.1
1.7
2.8
5
8.3
0.11
45
61.3
100
42.2
68.8
19.1
31.2
—
0
10.3
16.8
10.3
16.8
8.8
14.4
-1
-1.6
—
0
7.8
12.7
2.3
3.8
5.5
9
0.12
44.9
52
100
39.5
76
12.6
24.2
—
0
6.7
12.9
6.7
12.9
5.8
11.2
-0.7
-1.3
—
0
5.2
10
1.5
2.9
3.7
7.1
0.08
45.3
47.4
100
34.3
72.4
13.1
27.6
—
0
7.5
15.8
7.5
15.8
5.6
11.8
-0.1
-0.2
—
0
5.5
11.6
1.6
3.4
3.9
8.2
0.09
45
44.4
100
33.1
74.5
11.4
25.7
—
0
6.3
14.2
6.2
14
5.1
11.5
-0.2
-0.5
—
0
5
11.3
1.4
3.2
3.6
8.1
0.08
44.8
45.6
100
31.5
69.1
14.1
30.9
—
0
9
19.7
9
19.7
5.1
11.2
-0.2
-0.4
—
0
4.9
10.7
1.4
3.1
3.5
7.7
0.08
44.8
42.6
100
32.2
75.6
10.4
24.4
—
0
—
0
6
14.1
4.4
10.3
-0.2
-0.5
—
0
4.8
11.3
1.3
3.1
3.5
8.2
0.08
44.5
40.9
100
31.1
76
9.9
24.2
—
0
—
0
5.5
13.4
4.3
10.5
-0.2
-0.5
—
0
4.1
10
1.3
3.2
2.8
6.8
0.06
44.4