Castings Statements
CG
Castings 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
113.08
100
91.093
80.6
21.988
19.4
—
0
11.837
10.5
11.837
10.5
10.151
9
0.879
0.8
—
0
11.03
9.8
2.001
1.8
9.029
8
0.207
43.606
111.3
100
90
80.9
21.3
19.1
—
0
11.7
10.5
11.7
10.5
9.6
8.6
0.6
0.5
—
0
10.3
9.3
2.6
2.3
7.7
6.9
0.18
43.7
115.4
100
93.8
81.3
21.6
18.7
—
0
12.6
10.9
12.6
10.9
9
7.8
0.2
0.2
—
0
9.3
8.1
1.5
1.3
7.8
6.8
0.18
43.7
85.6
100
68.3
79.8
17.3
20.2
—
0
10
11.7
10
11.7
7.3
8.5
0.1
0.1
—
0
7.5
8.8
1.4
1.6
6
7
0.14
43.7
78.8
100
62.3
79.1
16.5
20.9
—
0
9.9
12.6
9.9
12.6
6.6
8.4
—
0
—
0
6.7
8.5
2.5
3.2
4.2
5.3
0.1
43.7
69.7
100
55.8
80.1
13.9
19.9
—
0
8.6
12.3
8.6
12.3
5.4
7.7
—
0
—
0
5.4
7.7
1
1.4
4.4
6.3
0.1
43.7
73
100
58.3
79.9
14.7
20.1
—
0
9.1
12.5
9.1
12.5
5.6
7.7
—
0
—
0
5.6
7.7
1
1.4
4.7
6.4
0.11
43.6
41.7
100
36.6
87.8
5.2
12.5
—
0
6.5
15.6
6.5
15.6
-1.4
-3.4
0.1
0.2
—
0
-0.6
-1.4
-0.1
-0.2
-0.5
-1.2
-0.01
43.6
65.5
100
51.8
79.1
13.7
20.9
—
0
8.4
12.8
8.5
13
5.3
8.1
0.1
0.2
—
0
5.4
8.2
1.2
1.8
4.1
6.3
0.09
43.6
73.1
100
57.3
78.4
15.8
21.6
—
0
8.6
11.8
8.6
11.8
7.2
9.8
0.1
0.1
—
0
7.3
10
1.4
1.9
6
8.2
0.14
43.6
82
100
63.4
77.3
18.5
22.6
—
0
9
11
9
11
9.5
11.6
0.1
0.1
—
0
8.3
10.1
1.9
2.3
6.3
7.7
0.15
43.6
68.3
100
54.7
80.1
13.6
19.9
—
0
7.9
11.6
7.9
11.6
5.7
8.3
0.1
0.1
—
0
5.8
8.5
1.1
1.6
4.7
6.9
0.11
43.6
71.5
100
56
78.3
15.6
21.8
—
0
9.6
13.4
9.6
13.4
6
8.4
0.1
0.1
—
0
6.2
8.7
1.2
1.7
5
7
0.11
43.6
61.7
100
47.7
77.3
14
22.7
—
0
8.1
13.1
8.2
13.3
5.9
9.6
—
0
—
0
5.9
9.6
1.1
1.8
4.8
7.8
0.11
43.6
61
100
45.1
73.9
15.9
26.1
—
0
7.4
12.1
7.3
12
8.6
14.1
0.2
0.3
—
0
8.8
14.4
1.5
2.5
7.3
12
0.17
43.6
57.9
100
43.6
75.3
14.3
24.7
—
0
7.3
12.6
7.3
12.6
7
12.1
0.1
0.2
—
0
7.1
12.3
1.4
2.4
5.7
9.8
0.13
43.6
67.5
100
50.3
74.5
17.1
25.3
—
0
7.4
11
7.5
11.1
9.7
14.4
0.1
0.1
—
0
10.2
15.1
1.6
2.4
8.6
12.7
0.2
43.6
65
100
48.1
74
16.9
26
—
0
7.4
11.4
7.4
11.4
9.5
14.6
—
0
—
0
9.5
14.6
1.9
2.9
7.6
11.7
0.17
43.6
67.7
100
51.3
75.8
16.4
24.2
—
0
7.2
10.6
7.2
10.6
9.1
13.4
0.1
0.1
—
0
9.2
13.6
1.9
2.8
7.3
10.8
0.17
43.6
63.6
100
47.9
75.3
15.7
24.7
—
0
7.5
11.8
7.4
11.6
8.3
13.1
0.1
0.2
—
0
8.3
13.1
1.8
2.8
6.6
10.4
0.15
43.6
71.6
100
53.2
74.3
18.4
25.7
—
0
6.5
9.1
6.6
9.2
11.8
16.5
0.1
0.1
—
0
12.3
17.2
2.4
3.4
9.9
13.8
0.23
43.6
65.9
100
48.2
73.1
17.7
26.9
—
0
8.2
12.4
8.2
12.4
9.5
14.4
0.1
0.2
—
0
9.6
14.6
2.2
3.3
7.4
11.2
0.17
43.6
61.8
100
46.6
75.4
15.2
24.6
—
0
5.6
9.1
5.5
8.9
9.7
15.7
0.2
0.3
—
0
10
16.2
2.2
3.6
7.9
12.8
0.18
43.6
60.4
100
43.9
72.7
16.5
27.3
—
0
7.5
12.4
7.5
12.4
9
14.9
0.1
0.2
—
0
9.1
15.1
2.2
3.6
6.9
11.4
0.16
43.6
62.3
100
45.8
73.5
16.5
26.5
—
0
4.3
6.9
4.3
6.9
12.2
19.6
0.1
0.2
—
0
13
20.9
2.9
4.7
10.1
16.2
0.23
43.6
64
100
46.8
73.1
17.2
26.9
—
0
7.1
11.1
7.1
11.1
10.1
15.8
0.1
0.2
—
0
10.1
15.8
2.6
4.1
7.5
11.7
0.17
43.6
60.8
100
43.5
71.5
17.3
28.5
—
0
7.3
12
7.4
12.2
9.9
16.3
0.1
0.2
—
0
10.4
17.1
2.4
3.9
8
13.2
0.18
43.6
44.6
100
34
76.2
10.6
23.8
—
0
5.5
12.3
5.5
12.3
5.1
11.4
0.1
0.2
—
0
5.1
11.4
1.4
3.1
3.7
8.3
0.08
43.6
34.7
100
25.6
73.8
9.1
26.2
—
0
1
2.9
1.1
3.2
8
23.1
0.1
0.3
—
0
7.9
22.8
1.6
4.6
6.3
18.2
0.14
43.6
26
100
19.9
76.5
6.1
23.5
—
0
4.7
18.1
4.6
17.7
1.4
5.4
—
0
—
0
1.9
7.3
0.5
1.9
1.4
5.4
0.03
43.6
33.7
100
28
83.1
5.7
16.9
—
0
2.9
8.6
3
8.9
2.7
8
0.7
2.1
—
0
3.1
9.2
2.8
8.3
0.2
0.6
0.01
43.6
51.1
100
38.9
76.1
12.2
23.9
—
0
7
13.7
7
13.7
5.2
10.2
1
2
—
0
0.5
1
0.1
0.2
0.4
0.8
0.01
43.6
51.6
100
38.1
73.8
13.5
26.2
—
0
3.9
7.6
3.8
7.4
9.7
18.8
0.7
1.4
—
0
10.4
20.2
2.8
5.4
7.6
14.7
0.17
43.6
45.8
100
33.6
73.4
12.2
26.6
—
0
6.6
14.4
6.6
14.4
5.6
12.2
0.7
1.5
—
0
6.3
13.8
1.9
4.1
4.4
9.6
0.1
43.6
47.3
100
35.1
74.2
12.2
25.8
—
0
5
10.6
5
10.6
7.2
15.2
0.9
1.9
—
0
8.1
17.1
2.2
4.7
6
12.7
0.14
43.6
38.9
100
28.6
73.5
10.3
26.5
—
0
6
15.4
6
15.4
4.3
11.1
0.6
1.5
—
0
4.9
12.6
1.5
3.9
3.5
9
0.08
43.6
40.3
100
—
0
—
0
—
0
—
0
33.6
83.4
6.7
16.6
0.6
1.5
—
0
7.3
18.1
2.3
5.7
4.9
12.2
0.11
43.6
36.4
100
—
0
—
0
—
0
—
0
31.5
86.5
4.9
13.5
0.5
1.4
—
0
5.4
14.8
1.6
4.4
3.8
10.4
0.09
43.6
37.5
100
—
0
—
0
—
0
—
0
32.3
86.1
5.2
13.9
0.6
1.6
—
0
5.8
15.5
1.7
4.5
4.1
10.9
0.09
43.6
31.5
100
—
0
—
0
—
0
—
0
28.2
89.5
3.3
10.5
0.5
1.6
—
0
3.8
12.1
1.1
3.5
2.7
8.6
0.06
43.6
32.1
100
—
0
—
0
—
0
—
0
27.9
86.9
4.2
13.1
—
0
0.5
1.6
4.7
14.6
1.4
4.4
3.3
10.3
0.07
43.6