CAP Statements
CP
CAP Income Statement
B
M
AUD (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
2.264
100
1.455
64.3
0.808
35.7
0.885
39.1
4.238
187.2
4.24
187.3
-3.432
-151.6
—
0
—
0
-3.432
-151.6
—
0
-3.432
-151.6
-0.005
745.99
2.018
100
1.045
51.8
0.973
48.2
0.777
38.5
3.82
189.3
3.96
196.2
-2.986
-148
—
0
—
0
-2.986
-148
—
0
-2.986
-148
-0.005
606.65
1.614
100
1.016
62.9
0.598
37.1
0.9
55.8
3.263
202.2
3.171
196.5
-2.573
-159.4
—
0
—
0
-2.573
-159.4
—
0
-2.573
-159.4
-0.006
451.37
3.129
100
1.428
45.6
1.701
54.4
0.843
26.9
4.918
157.2
4.903
156.7
-3.202
-102.4
—
0
—
0
-3.202
-102.4
—
0
-3.202
-102.4
-0.006
511.72
2.428
100
1.605
66.1
0.824
33.9
0.73
30
2.803
115.4
2.56
105.4
-1.736
-71.5
—
0
—
0
-1.736
-71.5
—
0
-1.736
-71.5
-0.004
496.13
1.974
100
1.183
59.9
0.791
40.1
0.744
37.7
3.039
153.9
3.078
155.9
-2.287
-115.8
—
0
—
0
-2.287
-115.8
—
0
-2.287
-115.8
-0.005
455.01
2.127
100
1.158
54.5
0.968
45.5
0.74
34.8
3.699
173.9
2.213
104
-1.244
-58.5
—
0
—
0
-1.244
-58.5
—
0
-1.244
-58.5
-0.003
444.39
1.655
100
0.859
51.9
0.797
48.1
0.749
45.3
6.357
384
4.677
282.5
-3.88
-234.4
—
0
—
0
-3.88
-234.4
—
0
-3.88
-234.4
-0.009
440.94
1.933
100
0.863
44.6
1.07
55.4
0.747
38.6
2.262
117
2.099
108.6
-1.029
-53.2
—
0
—
0
-1.029
-53.2
—
0
-1.029
-53.2
-0.003
321.54
1.601
100
0.707
44.1
0.894
55.9
0.738
46.1
2.075
129.6
2.091
130.6
-1.197
-74.8
—
0
—
0
-1.197
-74.8
—
0
-1.197
-74.8
-0.004
320.54
1.603
100
0.735
45.8
0.868
54.2
0.81
50.5
2.527
157.6
2.485
155
-1.616
-100.8
—
0
—
0
-1.616
-100.8
—
0
-1.616
-100.8
-0.005
310.84
3.361
100
1.272
37.9
2.089
62.1
0.701
20.9
3.065
91.2
2.998
89.2
-0.909
-27.05
—
0
—
0
-0.909
-27.05
—
0
-0.909
-27.05
-0.003
299.91
1.545
0.787
0.757
0.782
2.275
2.381
-1.623
—
—
-1.623
—
-1.623
-0.005
296.48
2.795
1.113
1.682
0.717
1.674
1.415
0.268
—
—
0.268
—
0.268
0.001
295.83
1.35
1.12
0.23
0.79
1.97
2.16
-1.93
—
-0.74
-1.93
—
-1.93
-0.01
268.33
3.32
1.34
1.98
0.77
2.29
1.94
0.04
—
-1.18
0.04
—
0.04
—
269.06
1.64
1.01
0.63
0.78
1.85
1.99
-1.35
0.02
-0.69
-1.33
—
-1.33
—
269.04
2.17
1.47
0.7
0.74
1.69
1.72
-1.02
0.01
-0.74
-1.01
—
-1.01
-0.01
177.24
2.27
1.61
0.66
0.57
1.51
1.53
-0.87
—
-0.58
-0.87
—
-0.87
-0.01
114.88
1.75
1.58
0.17
0.73
1.43
1.09
-0.92
0.02
-1.11
-0.9
0.45
-1.35
-0.01
104.91
2.22
1.65
0.57
0.74
1.6
1.79
-1.22
—
-0.57
-1.22
—
-1.22
-0.01
114.22
1.75
1.18
0.56
0.73
1.46
1.22
-0.66
0.09
-1.03
-0.57
0.36
-0.92
-0.01
85.28
1.82
1.31
0.51
0.74
1.59
2.28
-1.76
0.01
-0.06
-1.75
-0.36
-1.4
-0.02
87.28
1.84
1.53
0.31
1.05
1.63
1.32
-1.02
0.03
—
-0.99
0.32
-1.3
-0.01
95.18
1.63
1.2
0.43
0.95
1.5
2.44
-2.01
0.08
-0.04
-1.93
-0.32
-1.61
-0.03
64.34
2.38
1.72
0.65
0.88
1.52
2.56
-1.9
0.26
0.04
-1.64
-0.68
-0.97
-0.01
69.28
1.47
1.51
-0.05
0.64
1.53
2.12
-2.17
-0.15
-0.06
-2.32
—
-2.32
-0.03
68.13
3.27
1.75
1.52
0.81
1.47
2.15
-0.63
0.17
-0.15
-0.46
—
-0.46
-0.01
65.22
2.62
1.81
0.8
0.77
1.62
2.42
-1.61
-0.44
—
-2.05
—
-2.05
-0.03
62.05
4.44
2.23
2.21
0.96
3.02
4.06
-1.85
0.3
—
-1.55
—
-1.55
-0.03
48.44
2.49
3.16
-0.67
1
3.74
4.68
-5.35
-0.15
-0.37
-7.12
-0.01
-7.11
-0.15
48.93
2.63
3.12
-0.48
0.89
3.2
4.1
-4.59
0.13
—
-4.46
0.01
-4.47
-0.09
49.15
2.6
2.06
0.54
1.51
3.68
4.56
-4.03
-0.26
-0.93
-4.29
—
-4.29
-0.09
48.95
2.38
3.1
-0.71
1.33
2.9
4.4
-5.12
0.41
—
-4.71
—
-4.71
-0.1
48.52
1.74
3.41
-1.68
0.98
1.99
2.2
-3.87
-0.92
-0.76
-4.79
—
-4.79
-0.13
36.2
0.84
3.34
-2.49
0.93
1.47
2.57
-5.07
-0.46
—
-5.53
—
-5.53
-0.18
30.21
1.03
3.89
-2.86
0.71
2.28
2.98
-5.85
-1
—
-8.59
—
-8.59
-0.18
48.57
1.19
3.94
-2.75
0.59
1.68
2.27
-5.02
-0.63
—
-5.65
—
-5.65
-0.12
48.57