Sage Group Statements
SG
Sage Group 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
1 152
100
82
7.1
1 070
92.9
—
0
816
70.8
842
73.1
228
19.8
-12
-1.04
—
0
203
17.6
47
4.1
156
13.5
0.151
1 035
1 097
100
80
7.3
1 017
92.7
—
0
797
72.7
825
75.2
192
17.5
-15
-1.4
—
0
143
13
32
2.9
111
10.1
0.11
1 039
1 087
100
76
7
1 011
93
—
0
784
72.1
810
74.5
201
18.5
-18
-1.7
—
0
139
12.8
39
3.6
100
9.2
0.1
1 033
1 013
100
70
6.9
943
93.1
—
0
750
74
774
76.4
169
16.7
-15
-1.5
—
0
148
14.6
40
3.9
108
10.7
0.1
1 031
934
100
68
7.3
866
92.7
—
0
684
73.2
702
75.2
164
17.6
-15
-1.6
—
0
189
20.2
37
4
152
16.3
0.15
1 033
909
100
59
6.5
850
93.5
—
0
683
75.1
698
76.8
152
16.7
-13
-1.4
—
0
157
17.3
17
1.9
139
15.3
0.13
1 078
937
100
72
7.7
865
92.3
—
0
674
71.9
690
73.6
175
18.7
-13
-1.4
—
0
190
20.3
44
4.7
146
15.6
0.13
1 102
928
100
62
6.7
866
93.3
—
0
673
72.5
691
74.5
175
18.9
-17
-1.8
—
0
98
10.6
11
1.2
86
9.3
0.08
1 092
975
100
64
6.6
911
93.4
—
0
693
71.1
708
72.6
203
20.8
-14
-1.4
—
0
275
28.2
51
5.2
224
23
0.2
1 098
979
100
68
6.9
911
93.1
—
0
681
69.6
697
71.2
214
21.9
-9
-0.9
—
0
163
16.6
50
5.1
112
11.4
0.1
1 101.3
957
100
70
7.3
887
92.7
—
0
669
69.9
684
71.5
203
21.2
-12
-1.3
—
0
198
20.7
44
4.6
154
16.1
0.14
1 091
947
100
68
7.2
879
92.8
—
0
599
63.3
618
65.3
261
27.6
-14
-1.5
—
0
227
24
70
7.4
160
16.9
0.14
1 094
899
100
62
6.9
837
93.1
—
0
624
69.4
640
71.2
197
21.9
-15
-1.7
—
0
171
19
36
4
135
15
0.12
1 084
875
100
60
6.9
815
93.1
—
0
564
64.5
577
65.9
238
27.2
-5
-0.5
-1
0
162
18.5
41
4.7
154
17.6
0.14
1 084
840
100
54
6.4
786
93.6
—
0
575
68.5
584
69.5
202
24
—
0
—
0
180
21.4
44
5.2
146
17.4
0.13
1 084
755
100
49
6.5
706
93.5
—
0
487
64.5
496
65.7
210
27.8
-17
-2.1
-1
-0.1
114
15.1
24
3.2
102
13.5
0.08
1 084
684
100
42
6.1
642
93.9
—
0
468
68.4
476
69.6
166
24.3
-11
-1.6
—
0
128
18.7
30
4.4
106
15.5
0.09
1 082
736.3
100
42.6
5.8
693.7
94.2
—
0
506.9
68.8
515.6
70
178.1
24.2
-13.3
-1.8
—
0
103.2
14
36.6
5
66.6
9
0.06
1 079.9
717.3
100
44.1
6.1
673.2
93.9
—
0
484.3
67.5
493.8
68.8
179.4
25
-10.3
-1.4
—
0
168.4
23.5
43.6
6.1
124.8
17.4
0.12
1 073.8
697
100
37
5.3
660
94.7
—
0
534.5
76.7
534.5
76.7
125.5
18
-11.3
-1.6
—
0
114.2
16.4
42.4
6.1
71.8
10.3
0.07
1 081.6
656.5
100
37.5
5.7
619
94.3
—
0
444.9
67.8
444.9
67.8
174.1
26.5
-9.6
-1.5
—
0
164.5
25.1
47.4
7.2
116.2
17.7
0.11
1 099.8
668
100
38.4
5.7
629.6
94.3
—
0
442.4
66.2
442.4
66.2
187.2
28
-9.7
-1.5
—
0
171.8
25.7
49.7
7.4
122.3
18.3
0.1
1 193
708.1
100
41.8
5.9
666.3
94.1
—
0
487.1
68.8
487.1
68.8
179.2
25.3
-6.7
-0.9
—
0
-7.7
-1.09
66.9
9.4
-75.9
-10.7
-0.07
1 148.6
667.1
100
42.1
6.3
625
93.7
—
0
452
67.8
452
67.8
173
25.9
-5.8
-0.9
—
0
167.2
25.1
46.9
7
120.4
18
0.1
1 194.4
673.1
100
42.2
6.3
630.9
93.7
—
0
459
68.2
459
68.2
171.9
25.5
-4.8
-0.7
—
0
167.1
24.8
48.5
7.2
176.2
26.2
0.14
1 246.9
663.7
100
41.7
6.3
622
93.7
—
0
448.3
67.5
448.3
67.5
173.7
26.2
-5.7
-0.9
—
0
168
25.3
28
4.2
70.3
10.6
0.05
1 265.2
670.4
100
43.9
6.5
626.5
93.5
—
0
456.9
68.2
456.9
68.2
169.6
25.3
-6.8
-1.01
—
0
162.8
24.3
46.8
7
118.7
17.7
0.09
1 257.9
716.1
100
50.6
7.1
665.5
92.9
—
0
499.5
69.8
499.5
69.8
166
23.2
-5.7
-0.8
—
0
160.3
22.4
46.3
6.5
114
15.9
0.09
1 256.5
718.9
100
52.9
7.4
666
92.6
—
0
502
69.8
502
69.8
164
22.8
-4.4
-0.6
—
0
159.6
22.2
46.3
6.4
113.3
15.8
0.09
1 252
690.9
100
51.6
7.5
639.3
92.5
—
0
490.7
71
490.7
71
148.6
21.5
-4.1
-0.6
—
0
128.2
18.6
36.2
5.2
92
13.3
0.07
1 252.1
748.4
100
-57.2
-7.6
805.6
107.6
—
0
532.8
71.2
532.8
71.2
272.8
36.5
-9.1
-1.2
—
0
253.6
33.9
41.7
5.6
211.9
28.3
0.17
1 246.6
654.6
100
46.3
7.1
608.3
92.9
—
0
477.9
73
477.9
73
130.4
19.9
-12
-1.8
—
0
118.4
18.1
36.7
5.6
81.7
12.5
0.07
1 246.8
640.4
100
47.7
7.4
592.7
92.6
—
0
455.7
71.2
455.7
71.2
137
21.4
-14.4
-2.2
—
0
122.6
19.1
38
5.9
84.6
13.2
0.07
1 244.3
582.9
100
50.5
8.7
532.4
91.3
—
0
402.1
69
402.1
69
130.3
22.4
-15.6
-2.7
—
0
114.7
19.7
35.5
6.1
79.2
13.6
0.06
1 243.9
574.7
100
53.2
9.3
521.5
90.7
—
0
396.6
69
396.6
69
124.9
21.7
-16.3
-2.8
—
0
108.6
18.9
33.7
5.9
74.9
13
0.06
1 240.9
479.7
100
—
0
—
0
—
0
—
0
362.7
75.6
117
24.4
-9.5
-2
—
0
107.5
22.4
33.4
7
74
15.4
0.06
1 237.8
455.9
100
—
0
—
0
—
0
—
0
337.1
73.9
118.8
26.1
-5.1
-1.1
—
0
113.7
24.9
35.2
7.7
78.5
17.2
0.06
1 233.3
386.7
100
—
0
—
0
—
0
—
0
285.7
73.9
101
26.1
-3.3
-0.9
—
0
97.7
25.3
31.3
8.1
66.3
17.1
0.05
1 226.2
372.9
100
—
0
—
0
—
0
—
0
274.7
73.7
98.2
26.3
-2.4
-0.6
—
0
95.8
25.7
29.9
8
65.9
17.7
0.05
1 226.2
355.1
100
—
0
—
0
—
0
—
0
259.5
73.1
95.5
26.9
-1.1
-0.3
—
0
94.5
26.6
27.5
7.7
66.9
18.8
0.05
1 222
332.5
100
—
0
—
0
—
0
—
0
242.4
72.9
90.1
27.1
-3.4
-1.02
—
0
86.7
26.1
26.9
8.1
59.8
18
0.05
1 223.3
278.3
100
—
0
—
0
—
0
—
0
199.5
71.7
78.8
28.3
-2
-0.7
—
0
76.8
27.6
23.8
8.6
52.9
19
0.04
1 216.3