Telecom Plus Statements
TE
Telecom Plus 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
1 155.5
100
965.34
83.5
190.16
16.5
—
0
116.24
10.1
121.12
10.5
69.04
6
-4.278
-0.4
—
0
64.762
5.6
17.092
1.5
47.67
4.1
0.598
79.768
883.6
100
718.6
81.3
165
18.7
—
0
122.9
13.9
127.8
14.5
37.2
4.2
-1.5
-0.2
—
0
35.7
4
12.3
1.4
23.4
2.6
0.29
80.3
1 912.7
100
1 718.2
89.8
194.5
10.2
—
0
130.7
6.8
135.8
7.1
58.8
3.1
-2.4
-0.1
—
0
56.4
2.9
12
0.6
44.3
2.3
0.55
80.3
562.4
100
450.8
80.2
111.7
19.9
—
0
79.6
14.2
84.5
15
27.1
4.8
-1.6
-0.3
—
0
29.1
5.2
5.3
0.9
24.1
4.3
0.3
80.2
596.2
100
492.7
82.6
103.5
17.4
—
0
67.7
11.4
72.1
12.1
31.4
5.3
-1.3
-0.2
—
0
27.3
4.6
6.6
1.1
21.1
3.5
0.27
79.2
371.3
100
286.3
77.1
85
22.9
—
0
58.9
15.9
63.9
17.2
21.1
5.7
-1.2
-0.3
—
0
19.9
5.4
5.6
1.5
14.4
3.9
0.18
78.5
511.8
100
421.4
82.3
90.5
17.7
—
0
62.3
12.2
67.2
13.1
23.2
4.5
-1.1
-0.2
—
0
22.1
4.3
5.8
1.1
16.3
3.2
0.21
78.7
349.4
100
266.7
76.3
82.6
23.6
—
0
55
15.7
60.1
17.2
22.6
6.5
-1.2
-0.3
—
0
21.5
6.2
5.1
1.5
16.3
4.7
0.21
78.7
522.6
100
434.2
83.1
88.4
16.9
—
0
55.2
10.6
60.1
11.5
28.3
5.4
-1.2
-0.2
—
0
27
5.2
6.4
1.2
20.7
4
0.26
78.6
353.2
100
273.9
77.5
79.3
22.5
—
0
52.4
14.8
57.4
16.3
21.9
6.2
-0.8
-0.2
—
0
21.1
6
6
1.7
15.2
4.3
0.19
78.6
493.6
100
415.6
84.2
78
15.8
—
0
49.1
9.9
53.6
10.9
24.4
4.9
-0.7
-0.1
—
0
23.7
4.8
5.2
1.1
18.6
3.8
0.24
78.4
310.8
100
239.2
77
71.6
23
—
0
46.6
15
51.7
16.6
19.9
6.4
-0.6
-0.2
—
0
19.3
6.2
4.9
1.6
14.5
4.7
0.18
78.2
494
100
421.5
85.3
72.4
14.7
—
0
44.7
9
50
10.1
22.4
4.5
-0.5
-0.1
—
0
21.9
4.4
5.5
1.1
16.5
3.3
0.21
78.5
298.9
100
231.7
77.5
67.2
22.5
—
0
42.4
14.2
47.7
16
19.5
6.5
-0.4
-0.1
—
0
19.1
6.4
5.1
1.7
14
4.7
0.18
79.6
449
100
380.1
84.7
68.9
15.3
—
0
39.9
8.9
45.2
10.1
23.6
5.3
-0.6
-0.1
-0.2
-0.04
23
5.1
6
1.3
80.7
18
1
80.6
291.3
100
229.8
78.9
61.5
21.1
—
0
37.6
12.9
43
14.8
18.5
6.4
-0.7
-0.2
-0.2
-0.07
17.8
6.1
4.4
1.5
14.2
4.9
0.17
80.4
450.7
100
384
85.2
66.7
14.8
—
0
38.8
8.6
44.3
9.8
22.4
5
-2.6
-0.6
-0.2
-0.04
19.8
4.4
5.1
1.1
20.4
4.5
0.25
80
294
100
236.8
80.5
57.2
19.5
—
0
37.4
12.7
42.9
14.6
14.4
4.9
0.9
0.3
-0.2
-0.07
15.2
5.2
3.8
1.3
11.4
3.9
0.14
80.3
463.7
100
399.6
86.2
64.1
13.8
—
0
34.5
7.4
39.9
8.6
24.2
5.2
3.3
0.7
-0.2
-0.04
27.5
5.9
6
1.3
21.5
4.6
0.27
81.2
265.5
100
213.4
80.4
52.1
19.6
—
0
32.9
12.4
38.3
14.4
13.8
5.2
0.8
0.3
-0.2
-0.08
14.5
5.5
3.7
1.4
10.8
4.1
0.13
80.6
413.9
100
354.8
85.7
59.1
14.3
—
0
35.9
8.7
39.4
9.5
19.7
4.8
2.4
0.6
-0.3
-0.07
22
5.3
4.6
1.1
17.4
4.2
0.23
76.3
245.8
100
206.7
84.1
39.2
15.9
—
0
28.5
11.6
28
11.4
11.1
4.5
1.5
0.6
-0.4
-0.2
12.6
5.1
2.6
1.1
10.1
4.1
0.14
71.7
391.5
100
343.3
87.7
48.2
12.3
—
0
28.6
7.3
28.2
7.2
20
5.1
2.6
0.7
-0.4
-0.1
22.6
5.8
4.9
1.3
17.7
4.5
0.25
71.1
210
100
174.6
83.1
35.4
16.9
—
0
24.6
11.7
24.1
11.5
11.3
5.4
0.8
0.4
-0.5
-0.2
12.1
5.8
2.7
1.3
9.4
4.5
0.13
71
309.8
100
267.5
86.3
42.3
13.7
—
0
24.7
8
24.5
7.9
17.8
5.7
1.8
0.6
-0.2
-0.06
19.6
6.3
4.7
1.5
14.9
4.8
0.21
70
161.7
100
127.6
78.9
34.1
21.1
—
0
23.9
14.8
23.7
14.7
10.3
6.4
0.8
0.5
-0.2
-0.1
11.1
6.9
2.6
1.6
8.5
5.3
0.12
70.2
271.9
100
232.2
85.4
39.6
14.6
—
0
22.3
8.2
22.3
8.2
17.3
6.4
1.7
0.6
—
0
19
7
4.7
1.7
14.3
5.3
0.21
69.6
147
100
120.1
81.7
26.9
18.3
—
0
19.2
13.1
19.1
13
7.8
5.3
0.7
0.5
-0.1
-0.07
8.5
5.8
2.1
1.4
6.4
4.4
0.09
69.1
244.3
100
211.1
86.4
33.2
13.6
—
0
22.6
9.3
22.4
9.2
10.7
4.4
1.6
0.7
-0.1
-0.04
12.4
5.1
3.2
1.3
9.1
3.7
0.13
68.9
124.8
100
102.3
82
22.5
18
—
0
17.2
13.8
17
13.6
5.4
4.3
0.4
0.3
-0.2
-0.2
5.8
4.6
1.5
1.2
4.3
3.4
0.06
68.9
189.4
100
159.5
84.2
29.9
15.8
—
0
18.8
9.9
18.8
9.9
11.1
5.9
1.5
0.8
-0.1
-0.05
12.6
6.7
3.7
2
9
4.8
0.13
68
88.9
100
67
75.4
21.9
24.6
—
0
13
14.6
13.1
14.7
8.9
10
1
1.1
—
0
9.8
11
2.6
2.9
7.2
8.1
0.11
67.3
115.4
100
94
81.5
21.4
18.5
—
0
12.5
10.8
12.5
10.8
8.9
7.7
1.5
1.3
—
0
10.4
9
3
2.6
7.4
6.4
0.11
66.8
71.1
100
56.5
79.5
14.6
20.5
—
0
9.5
13.4
9.5
13.4
5.1
7.2
1.3
1.8
—
0
6.4
9
1.8
2.5
4.5
6.3
0.07
68.8
107.6
100
88
81.8
19.6
18.2
—
0
14.6
13.6
14.6
13.6
5
4.6
1.1
1
—
0
6.1
5.7
1.4
1.3
4.7
4.4
0.07
68.8
68.5
100
53.2
77.7
15.3
22.3
—
0
10.3
15
10.3
15
5
7.3
0.5
0.7
—
0
5.5
8
1.6
2.3
3.9
5.7
0.06
68.7
84.4
100
79.3
94
5.2
6.2
—
0
10.6
12.6
10.5
12.4
-5.4
-6.4
0.5
0.6
—
0
-6.7
-7.9
-1.9
-2.3
-4.8
-5.7
-0.07
68.4
51.9
100
38.3
73.8
13.6
26.2
—
0
8.9
17.1
8.9
17.1
4.7
9.1
0.4
0.8
—
0
5.1
9.8
1.6
3.1
3.5
6.7
0.05
66.6
59.7
100
48.3
80.9
11.4
19.1
—
0
8
13.4
8
13.4
3.4
5.7
0.5
0.8
—
0
3.9
6.5
1
1.7
2.9
4.9
0.05
62.1
42.8
100
29.4
68.7
13.4
31.3
—
0
7.1
16.6
7.1
16.6
6.3
14.7
0.3
0.7
—
0
6.6
15.4
1.8
4.2
4.7
11
0.07
63.4
44.6
100
32
71.7
12.6
28.3
—
0
7.1
15.9
7.1
15.9
5.5
12.3
0.2
0.4
—
0
5.7
12.8
1.5
3.4
4.2
9.4
0.07
62.9
37.2
100
24.6
66.1
12.6
33.9
—
0
7.9
21.2
7.9
21.2
4.7
12.6
0.2
0.5
—
0
4.9
13.2
1.7
4.6
3.3
8.9
0.05
62.6