West Pharmaceutical Statements
WS
West Pharmaceutical 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
702.1
100
472.1
67.2
230
32.8
17.5
2.5
83
11.8
101.5
14.5
128.5
18.3
0.5
0.07
—
0
128.7
18.3
21.9
3.1
111.3
15.9
1.51
73.7
695.4
100
465.2
66.9
230.2
33.1
17.6
2.5
86.7
12.5
105.6
15.2
124.6
17.9
3.4
0.5
—
0
127.4
18.3
16.4
2.4
115.3
16.6
1.552
74.3
732
100
453.8
62
278.2
38
18.4
2.5
90
12.3
109.4
14.9
168.8
23.1
1
0.1
-0.9
-0.1
168.2
23
34.5
4.7
137
18.7
1.834
74.7
747.4
100
459.1
61.4
288.3
38.6
16.4
2.2
89
11.9
106.2
14.2
182.1
24.4
4.6
0.6
3.8
0.5
187
25
29.4
3.9
161.3
21.6
2.142
75.3
753.8
100
462.4
61.3
291.4
38.7
16.5
2.2
88.4
11.7
105.3
14
186.1
24.7
1.6
0.2
0.7
0.09
184.9
24.5
34.8
4.6
155.1
20.6
2.057
75.4
716.6
100
445.3
62.1
271.3
37.9
17.1
2.4
86
12
103.2
14.4
168.1
23.5
1.1
0.2
—
0
157.9
22
23.6
3.3
140
19.5
1.849
75.7
708.7
100
446.6
63
262.1
37
15.9
2.2
85.7
12.1
106.8
15.1
155.3
21.9
2.2
0.3
-0.8
-0.1
128.7
18.2
31.4
4.4
103
14.5
1.36
75.5
686.9
100
418.9
61
268
39
13.6
2
66.3
9.7
84
12.2
184
26.8
1.5
0.2
0.3
0.04
136.2
19.8
17.2
2.5
120.6
17.6
1.59
75.7
771.3
100
449.8
58.3
321.5
41.7
14.4
1.9
81.5
10.6
96
12.4
225.5
29.2
-0.1
-0.01
0.8
0.1
227.2
29.5
44.2
5.7
188.5
24.4
2.49
75.8
720
100
435.4
60.5
284.6
39.5
14.6
2
83.4
11.6
96
13.3
188.6
26.2
-0.8
-0.1
0.6
0.08
187.8
26.1
21.2
2.9
173.8
24.1
2.29
76
730.8
100
428.3
58.6
302.5
41.4
13.7
1.9
97.1
13.3
114.2
15.6
188.3
25.8
-3.4
-0.5
1.4
0.2
181.9
24.9
34.2
4.7
147.7
20.2
1.9
77.8
706.5
100
418.3
59.2
288.2
40.8
13.1
1.9
91.9
13
105.8
15
182.4
25.8
-1.8
-0.3
1.1
0.2
181.1
25.6
12
1.7
175.6
24.9
2.31
76
723.6
100
408.5
56.5
315.1
43.5
13.8
1.9
92.7
12.8
105.2
14.5
209.9
29
0.9
0.1
1.5
0.2
211
29.2
33.7
4.7
187.3
25.9
2.46
75.7
670.7
100
398.8
59.5
271.9
40.5
12.2
1.8
80.2
12
95.3
14.2
176.6
26.3
-1.5
-0.2
1.6
0.2
174.9
26.1
28.7
4.3
151.2
22.5
1.99
75.8
580.2
100
369.1
63.6
211.1
36.4
12.9
2.2
76.3
13.2
91.4
15.8
119.7
20.6
-4.9
-0.8
0.9
0.2
115.1
19.8
20.4
3.5
98.4
17
1.29
76.4
548
100
353.4
64.5
194.6
35.5
12.5
2.3
76.2
13.9
89
16.2
105.6
19.3
-2.9
-0.5
0.4
0.07
97.7
17.8
21.1
3.9
82.3
15
1.09
75.8
527.2
100
332.1
63
195.1
37
10.8
2
77.7
14.7
87.2
16.5
107.9
20.5
0.2
0.04
0.2
0.04
102
19.3
16
3
91.2
17.3
1.21
75.5
491.5
100
324.5
66
167
34
10.7
2.2
71.8
14.6
83.8
17
83.2
16.9
3.6
0.7
-0.3
-0.06
86.5
17.6
15
3.1
74.3
15.1
0.98
75.5
470.6
100
317.4
67.4
153.2
32.6
10.2
2.2
69
14.7
74
15.7
79.2
16.8
-0.8
-0.2
0.1
0.02
77.4
16.4
16.5
3.5
63.9
13.6
0.84
75.7
456.1
100
308.3
67.6
147.8
32.4
9.3
2
64.8
14.2
77.7
17
70.1
15.4
-1.1
-0.2
-1.3
-0.3
64.9
14.2
10.9
2.4
56.3
12.3
0.75
75.5
469.7
100
311.8
66.4
157.9
33.6
9.6
2
70.3
15
76
16.2
81.9
17.4
-1.4
-0.3
0.5
0.1
79.6
16.9
15.5
3.3
66.1
14.1
0.88
75.1
443.5
100
296.7
66.9
146.8
33.1
9.8
2.2
68.6
15.5
75.5
17
71.3
16.1
-1.4
-0.3
0.6
0.1
69.9
15.8
16.1
3.6
55.4
12.5
0.74
75.3
422.5
100
289.3
68.5
133.2
31.5
9.8
2.3
59.7
14.1
65
15.4
68.2
16.1
-1.6
-0.4
1.6
0.4
65.8
15.6
17.7
4.2
52
12.3
0.68
75.4
431.7
100
296.1
68.6
135.6
31.4
10.1
2.3
64.9
15
72.5
16.8
63.1
14.6
-1.5
-0.3
1.8
0.4
61.1
14.2
8
1.9
55.2
12.8
0.73
75.7
447.5
100
305.3
68.2
142.2
31.8
10.8
2.4
70
15.6
79.7
17.8
62.5
14
-1.9
-0.4
1.7
0.4
60.1
13.4
6
1.3
56.1
12.5
0.75
75
415.7
100
281.3
67.7
134.4
32.3
9.6
2.3
68.3
16.4
77.7
18.7
56.7
13.6
-1.3
-0.3
1.6
0.4
53.7
12.9
12.2
2.9
43.6
10.5
0.58
75.5
415.6
287.1
128.5
9.7
58.9
67.5
61
-1.7
—
59.3
-20.1
—
—
75.8
398.2
273.2
125
9.1
61.5
61.1
63.9
-1
—
62.9
14
51
0.67
75.9
397.6
272.6
125
10
60.6
71.2
53.8
-2
—
40.7
2.9
38.8
0.51
75.8
387.7
253.6
134.1
10.3
61.6
72.8
61.3
-1.8
—
59.5
2.2
60.9
0.81
74.9
382.3
258.9
123.4
9.6
60.9
66.4
57
-1.1
—
53.2
16.1
39.1
0.52
75.9
376.7
255.6
121.1
9
58.3
67.5
53.6
-2
—
49.3
14.4
37.6
0.5
75
388
254.7
133.3
8.8
62.5
73.6
59.7
-1.7
—
59.5
17
44.7
0.6
74.8
362.1
238.8
123.3
9.4
58.1
67.7
55.6
-2.2
—
27.8
6.9
22.1
0.3
74.1
359.7
240.1
119.6
10
62.4
74.4
45.2
-2.6
—
42.6
11.2
33.4
0.45
74.4
344.5
236.2
108.3
8.5
54.6
111.8
-3.5
-3.2
—
-6.7
-6.6
1.5
0.02
73.9
359.7
241.5
118.2
8.1
71.7
79.5
38.7
-2.6
—
36.1
9.2
27.8
0.38
73.7
335.9
226.2
109.7
7.5
55.2
62.5
47.2
-3.1
—
44.1
12.5
32.9
0.45
73.3
349.8
240.1
109.7
7.8
58.8
66.3
43.4
-1.8
—
41.6
11.7
31.4
0.43
73.7
355.9
246
109.9
9.6
56
66.8
43.1
-1.8
—
41.3
11.7
31
0.43
72.6
368.9
247.1
121.8
9.9
57.5
67.2
54.6
-4.2
—
50.4
14
37.6
0.52
72.4
346.8
240.4
106.4
10
56.4
66.4
40
-4.3
—
35.7
9.8
27.1
0.38
72.3
342.7
236.1
106.6
9.7
60
69.7
36.9
-3.4
—
33.5
10.7
23.6
0.32
72.9
341.8
236.3
105.5
9.6
56.1
65.6
39.9
-4.2
—
35.7
10.6
26.8
0.38
71.4
344.5
233.6
110.9
9.5
59.7
68.9
42
-3.2
—
38.8
10.3
30.2
0.43
70.8
339.4
227.7
111.7
9.1
59.1
67.9
43.8
-4.5
—
39.1
8.6
31.7
0.45
70.2