Drax Group Statements
DR
Drax 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
3 062.8
100
2 199.2
71.8
863.6
28.2
—
0
333.1
10.9
444.8
14.5
418.8
13.7
-54.5
-1.8
-1
-0.03
463.2
15.1
124
4
339.7
11.1
0.87
390.3
3 878
100
2 886.7
74.4
991.3
25.6
—
0
385.3
9.9
505.2
13
486.1
12.5
-58.4
-1.5
-0.1
0
458.3
11.8
144.6
3.7
314.1
8.1
0.794
395.7
3 765.5
100
76.5
80.8
3 689
19.2
—
0
326.4
8.2
435.3
11
3 253.7
8.2
-55.1
-1.4
0.2
0.005
338.1
8.5
90.9
2.3
248.1
6.3
0.604
410.5
4 537.7
100
3 703
81.6
834.7
18.4
—
0
305.5
6.7
424.3
9.4
410.4
9
-60.7
-1.3
-0.7
-0.02
-121.8
-2.7
-56.4
-1.2
-63.8
-1.4
-0.159
400.8
3 621.5
100
3 134.7
86.6
486.8
13.4
—
0
235.7
6.5
356.3
9.8
130.5
3.6
-6.4
-0.2
0.1
0.003
199.9
5.5
52
1.4
148.9
4.1
0.359
414.8
2 996.3
100
2 524.1
84.2
472.2
15.8
—
0
—
0
382.8
12.8
89.4
3
-41.7
-1.4
-0.7
-0.02
69.7
2.3
8.3
0.3
55.1
1.8
0.144
427.3
2 177.6
100
1 807
83
370.6
17
—
0
—
0
286.5
13.2
84.1
3.9
-32.2
-1.5
-0.1
-0.005
51.8
2.4
58.1
2.7
24.6
1.1
0.06
397.9
4 235
100
3 434.8
81.1
800.2
18.9
—
0
—
0
592.5
14
207.7
4.9
-66.5
-1.6
-3.5
-0.08
-234.7
-5.5
-40.1
-0.9
-157.9
-3.7
-0.39
396.8
2 103.4
100
1 736
82.5
367.4
17.5
—
0
—
0
268.5
12.8
98.9
4.7
-25.2
-1.2
-3.4
-0.2
-85.3
-4.06
-9.6
-0.5
-55.7
-2.6
-0.14
396.7
4 457.1
100
3 658.7
82.1
798.4
17.9
—
0
—
0
619.7
13.9
178.7
4
-53.3
-1.2
-5.5
-0.1
-15.6
-0.4
-5.9
-0.1
0.5
0.01
—
395.5
2 226.6
100
1 862.9
83.7
363.7
16.3
—
0
—
0
328.3
14.7
35.4
1.6
-24.5
-1.1
-3.6
-0.2
3.5
0.2
-0.4
-0.02
3.9
0.2
0.01
397
2 158.3
100
1 835.3
85
323
15
—
0
—
0
262.1
12.1
60.9
2.8
-22.2
-1.03
-0.3
-0.01
25.1
1.2
0.9
0.04
24.2
1.1
0.059
407.1
2 079
100
1 801
86.6
278
13.4
—
0
18.1
0.9
259
12.5
19
0.9
-15.7
-0.8
-0.7
-0.03
-11.3
-0.5
-7.3
-0.4
-4
-0.2
-0.01
406.7
1 883.8
1 603.6
280.2
—
9.7
250.1
30.1
63.7
-1.2
-100.3
-17.8
-82.5
-0.203
406.8
1 800.5
1 536.6
263.9
—
9
232.7
31.2
-103.2
-1.2
-103.7
-18.3
-85.4
-0.21
406.8
1 463.3
1 269.2
194.1
—
—
184.6
9.5
11.4
-6.9
12.9
-32.3
45.2
0.11
409.4
1 486.5
1 304.3
182.2
—
—
161.2
21
166.5
-0.6
184.2
35.5
148.7
0.36
409.2
1 553.8
1 379.2
174.6
—
—
176.1
-1.5
123.8
—
6
-11.5
17.5
0.04
407.1
1 511.2
1 277
234.2
—
—
164.1
70.1
-17.1
—
53
14.2
38.8
0.1
407.5
1 548.5
1 303
245.5
—
—
157.2
88.3
121.5
-13.1
176.7
41.3
135.4
0.33
410.7
1 256.5
1 052.2
204.3
—
—
143.9
60.4
-71.2
—
-10.8
-4.1
-6.7
-0.02
403.9
1 143.6
914.5
229.1
—
—
155.1
74
-247.8
—
-173.8
-61.3
-112.5
-0.28
402.6
918.5
702.5
216
—
—
124.8
91.2
114.4
—
205.6
41.7
163.9
0.4
405.4
911.9
655.3
256.6
—
—
142.3
114.3
-65.3
—
49
6.1
42.9
0.11
381.9
867.9
613.6
254.3
—
—
128.7
125.6
15.6
—
141.2
20.3
120.9
0.33
368.5
969.6
749.3
220.3
—
—
105.3
115
54.4
—
169.4
36.6
132.8
0.36
368.1
866.3
585.8
280.5
—
—
119.1
161.4
7.3
—
168.7
-163.1
331.8
0.9
366.9
867.8
582.6
285.2
—
—
104.3
180.9
-58.2
—
122.7
28.2
94.5
0.26
365.8
780.6
515.3
265.3
—
—
106.5
158.8
-26.6
—
132.2
38.3
93.9
0.26
365.4
768.9
487.3
281.6
—
—
105.4
176.2
-52.2
—
124
36.6
87.4
0.24
365
706.9
482.7
224.2
—
—
97.5
126.7
-92.9
—
33.8
10.3
23.5
0.07
340.4
951
575.1
375.9
—
—
150.6
225.3
67.7
—
293
78.3
214.7
0.63
339.6
801.8
495.1
306.7
—
—
124.2
182.5
-33
—
149.5
31.3
118.2
0.35
339.6
607.7
288.3
319.4
—
—
127.7
191.7
-16.3
—
175.4
42.5
132.9
0.39
345
639.7
257.8
381.9
—
—
111.7
270.2
-3.3
—
273.1
53
220.1
0.6
365
737
311.4
425.6
—
—
98.6
327
-9.5
—
317.5
85.7
231.8
0.71
327.8
650
329.9
320.1
—
—
99
221.1
76.6
—
316.7
85
231.7
0.57
407.4
525
275.5
249.5
—
—
95.2
154.3
96.8
—
250.9
58.3
192.6
0.67
288.5
403.6
264
139.6
—
—
85.7
53.9
-304.7
—
12.7
-77.1
89.8
0.31
288.5
326.7
203
123.7
—
—
100.3
23.4
-51.2
0
-27.8
-32.9
5.1
0.02
275.5
297.4
181.7
115.7
—
—
84.1
31.6
-45.4
—
-13.8
-2.2
-11.6
-0.04
275.5