Lancaster Statements
LA
Lancaster Income Statement
B
M
USD (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
452.82
100
355.21
78.4
97.618
21.6
—
0
53.193
11.7
53.193
11.7
44.425
9.8
—
0
2.122
0.5
43.81
9.7
8.982
2
34.748
7.7
1.265
27.479
471.45
100
366.95
77.8
104.49
22.2
—
0
57.123
12.1
57.211
12.1
47.283
10
—
0
1.748
0.4
36.894
7.8
8.544
1.8
28.285
6
1.03
27.451
947.49
100
717.3
75.7
230.19
24.3
—
0
107.4
11.3
107.66
11.4
122.53
12.9
1.425
0.2
2.282
0.2
124.81
13.2
29.376
3.1
95.167
10
3.467
27.453
461.6
100
352.9
76.5
108.7
23.5
—
0
51.8
11.2
51.9
11.2
56.8
12.3
—
0
0.9
0.2
57.6
12.5
13.7
3
43.8
9.5
1.6
27.5
454.7
100
361.5
79.5
93.2
20.5
—
0
56.1
12.3
56.7
12.5
36.5
8
—
0
1
0.2
12.4
2.7
3.3
0.7
9.2
2
0.33
27.5
464.9
100
370.7
79.7
94.2
20.3
—
0
64.2
13.8
64.8
13.9
29.4
6.3
—
0
0.6
0.1
30
6.5
5.5
1.2
24.5
5.3
0.89
27.5
477.4
100
375.3
78.6
102.1
21.4
—
0
50.1
10.5
50.8
10.6
51.3
10.7
—
0
0.5
0.1
51.8
10.9
11.8
2.5
39.9
8.4
1.45
27.8
425.5
100
326.5
76.7
99.1
23.3
—
0
49.1
11.5
49.7
11.7
49.3
11.6
—
0
-0.3
-0.07
49
11.5
11.4
2.7
37.5
8.8
1.36
27.5
452.4
100
354
78.2
98.4
21.8
—
0
53.3
11.8
54.2
12
44.2
9.8
—
0
0.2
0.04
33.9
7.5
4.9
1.1
29
6.4
1.06
27.5
403.5
100
335.2
83.1
68.3
16.9
—
0
53.4
13.2
53.2
13.2
15.1
3.7
—
0
0.1
0.02
-7.5
-1.9
-3
-0.7
-4.5
-1.1
-0.17
27.4
428.4
100
331.8
77.5
96.6
22.5
—
0
50.3
11.7
49.4
11.5
47.2
11
—
0
0.1
0.02
45.4
10.6
11
2.6
34.3
8
1.25
27.7
392.1
100
299.7
76.4
92.4
23.6
—
0
50.7
12.9
51.8
13.2
40.5
10.3
—
0
—
0
40.5
10.3
9.9
2.5
30.6
7.8
1.11
27.5
385.6
100
288.9
74.9
96.7
25.1
—
0
54.6
14.2
55.7
14.4
40.9
10.6
—
0
—
0
40.9
10.6
9.2
2.4
31.7
8.2
1.15
27.5
357.2
100
266.7
74.7
90.6
25.4
—
0
52
14.6
53.2
14.9
37.4
10.5
—
0
—
0
37.3
10.4
8.4
2.4
28.8
8.1
1.05
27.5
375
100
268.2
71.5
106.8
28.5
—
0
46.7
12.5
48.2
12.9
58.6
15.6
—
0
—
0
58.6
15.6
13.9
3.7
44.5
11.9
1.62
27.8
349.2
100
256.6
73.5
92.7
26.5
—
0
46.9
13.4
42.5
12.2
50.1
14.3
—
0
—
0
49
14
11.9
3.4
37
10.6
1.35
27.5
320.9
100
231.8
72.2
89.1
27.8
—
0
48.8
15.2
48.9
15.2
40.2
12.5
—
0
0.1
0.03
40.3
12.6
9.9
3.1
30.3
9.4
1.1
27.5
321.4
100
244.4
76
77
24
—
0
46.9
14.6
47
14.6
30
9.3
—
0
0.7
0.2
30.7
9.6
8.3
2.6
22.4
7
0.81
27.5
355.1
100
255.2
71.9
99.9
28.1
—
0
45.7
12.9
45.8
12.9
54.1
15.2
—
0
0.9
0.3
55
15.5
11.5
3.2
43.3
12.2
1.55
27.8
337.1
100
244.9
72.6
92.1
27.3
—
0
39.5
11.7
39.6
11.7
52.6
15.6
—
0
1.4
0.4
53.1
15.8
12.4
3.7
40.7
12.1
1.48
27.5
323.7
100
245.5
75.8
78.2
24.2
—
0
39.9
12.3
33.2
10.3
44.9
13.9
—
0
0.9
0.3
44.3
13.7
11.2
3.5
33
10.2
1.2
27.5
317.9
100
242.5
76.3
75.4
23.7
—
0
38
12
38.1
12
37.3
11.7
—
0
1.3
0.4
38.7
12.2
8.1
2.5
30.6
9.6
1.11
27.5
349.6
100
258.2
73.9
91.4
26.1
—
0
39.8
11.4
30.2
8.6
61.2
17.5
—
0
1
0.3
62.2
17.8
14.3
4.1
47.8
13.7
1.73
27.9
316.7
100
235.5
74.4
81.2
25.6
—
0
32.1
10.1
32
10.1
49.1
15.5
—
0
1.3
0.4
50.4
15.9
11.4
3.6
38.9
12.3
1.42
27.5
308.2
100
232
75.3
76.2
24.7
—
0
32.9
10.7
33.4
10.8
42.7
13.9
—
0
1.1
0.4
43.8
14.2
11.7
3.8
32.3
10.5
1.17
27.5
296.2
100
228.3
77.1
67.9
22.9
—
0
29.9
10.1
30.4
10.3
37.5
12.7
—
0
0.5
0.2
38
12.8
10.7
3.6
27.6
9.3
0.99
27.5
319.7
235.7
83.9
—
36
37
47
—
0.7
47.7
10.7
45.8
1.64
27.8
298.9
223.4
75.5
—
31.2
31.2
44.3
—
0.4
44.7
15.3
29.3
1.07
27.5
289.9
217.4
72.5
—
29.9
29.9
42.6
0.3
—
43
14.5
28.4
1.04
27.4
293.8
221.9
71.9
—
32.3
49.9
22
0.1
—
22.2
7.7
14.4
0.53
27.4
326.8
233
93.7
—
34.4
34.4
59.4
0.2
—
59.6
20.6
38.9
1.42
27.7
291.4
210.7
80.6
—
29.9
29.9
50.8
0.1
—
50.8
17.4
33.3
1.21
27.4
284.5
209.3
75.1
—
28.5
28.6
46.6
—
—
46.6
16
30.6
1.12
27.4
287.8
214.8
72.9
—
29
29
43.9
0.1
—
44.1
15.1
29
1.06
27.4
324.8
241.2
83.6
—
31.5
31.5
52.1
-0.2
—
51.9
17.4
34.4
1.26
27.7
294.1
226.1
68
—
26.1
26.1
41.9
0.1
—
42
14.4
27.6
1.01
27.4
277.7
212.7
65
—
26.2
26.2
38.8
-0.1
—
38.7
13.1
25.5
0.93
27.3
263.4
206.8
56.6
—
25.4
25.4
31.2
-0.1
—
31.1
10.7
20.4
0.75
27.3
303.4
224.8
78.7
—
28.4
28.4
50.2
—
—
50.2
17.2
32.9
1.2
27.6
260
202.6
57.4
—
22.8
22.8
34.6
—
—
34.6
11.9
22.7
0.83
27.3
258.8
200.9
57.9
—
25.6
25.6
32.3
-0.2
—
32.2
11.3
21.3
0.78
27.3
241.8
189.9
51.9
—
23.1
23.1
28.8
-0.2
—
28.6
9.7
-10.4
-0.38
27.3
292.3
210.7
81.6
—
25.4
25.4
56.2
-0.1
—
56.1
19
39.2
1.43
27.3
285.9
224.2
61.6
—
24
24.1
37.6
—
—
37.6
12.8
24.8
0.91
27.3
245.2
187.5
57.7
—
21.5
21.5
36.2
-0.1
—
36.1
10.7
25.5
0.93
27.3
247.1
193.3
53.8
—
23.1
23.1
30.7
—
—
30.7
10
21.8
0.79
27.3
230.5
163.1
67.5
—
21
21
46.4
—
—
46.4
15.3
35
1.268
27.6