Fundamentals - Income Statement

Fundamentals - Income Statement

  Year Ending Dec 2017 (Update) Year Ending Dec 2016 (Update) Year Ending Dec 2015 (Update) Year Ending Dec 2014 (Update)
Net Sales 1.58M 1.44M 1.61M 1.64M
Revenue 1.58M 1.44M 1.61M 1.64M
Total Revenue 1.58M 1.44M 1.61M 1.64M
Cost of Revenue 727.20 726.81 829.39 781.63
Cost of Revenue, Total 727.20 726.81 829.39 781.63
Gross Profit 847.90 718.10 779.81 856.23
Selling/General/Administrative Expense 627.91 352.57 387.34 373.07
Labor & Related Expense 12.67 8.18 24.88 31.13
Advertising Expense 160.10 117.90 64.40
Selling/General/Administrative Expenses, Total 640.59 520.85 530.12 468.60
Research & Development 192.33 161.88 170.71 150.00
Total Operating Expense 1.56M 1.41M 1.53M 1.40M
Operating Income 14.98 35.37 78.97 237.64
Interest Expense - Non-Operating -22.22 -7.06
Interest Expense, Net Non-Operating -22.22 -7.06
Interest Income, Non-Operating 54.29 35.11 27.91 46.54
Investment Income, Non-Operating -17.26 7.83 -38.27 5.06
Interest/Investment Income, Non-Operating 37.02 42.95 -10.37 51.60
Interest Income (Expense), Net-Non-Operating, Total 14.80 35.88 -10.37 51.60
Other Non-Operating Income (Expense) 19.42 21.05 29.29 21.26
Other, Net 19.42 21.05 29.29 21.26
Net Income Before Taxes 49.21 92.31 97.90 310.50
Income Tax – Total 14.78 14.09 25.52 48.38
Income After Tax 34.42 78.22 72.39 262.12
Minority Interest 3.05 2.39 1.20 0.97
Net Income Before Extraordinary Items 37.47 80.61 73.58 263.09
Net Income 37.47 80.61 73.58 263.09
Preferred Dividends
Miscellaneous Earnings Adjustment
Total Adjustments to Net Income
Income Available to Common Excluding Extraordinary Items 37.47 80.61 73.58 263.09
Income Available to Common Stocks Including Extraordinary Items 37.47 80.61 73.58 263.09
Basic Weighted Average Shares 574.79 573.52 571.25 597.62
Basic EPS Excluding Extraordinary Items 0.07 0.14 0.13 0.44
Basic EPS Including Extraordinary Items 0.07 0.14 0.13 0.44
Dilution Adjustment
Diluted Net Income 37.47 80.61 73.58 263.09
Diluted Weighted Average Shares 590.43 577.04 580.79 614.62
Diluted EPS Excluding Extraordinary Items 0.06 0.14 0.13 0.43
Diluted EPS Including Extraordinary Items 0.06 0.14 0.13 0.43
DPS - Common Stock Primary Issue
Gross Dividends - Common Stock -- -- -- --
Normalized Income Before Taxes 49.21 92.31 97.90 310.50
Income Taxes Excluding Impact of Special Items 14.78 14.09 25.52 48.38
Normalized Income After Taxes 34.42 78.22 72.39 262.12
Normalized Income Available to Common 37.47 80.61 73.58 263.09
Basic Normalized EPS 0.07 0.14 0.13 0.44
Diluted Normalized EPS 0.06 0.14 0.13 0.43
Amortization of Intangibles, Supplemental 3.40 4.80 7.40 4.70
Depreciation, Supplemental 32.22 37.20 38.10 31.62
Interest Expense, Supplemental 22.22 7.06
Rental Expense, Supplemental 37.00 39.40 41.10 39.80
Stock-Based Compensation, Supplemental 5.02 -4.37 6.34 16.30
Advertising Expense, Supplemental 160.10 117.90 64.40
Equity in Affiliates, Supplemental 6.30 -1.78 -41.86 -18.54
Minority Interest, Supplemental 3.05 2.39 1.20 0.97
Research & Development Expense, Supplemental 192.33 161.88 170.71 150.00
Audit-Related Fees, Supplemental 1.17 1.08 7.30 5.34
Audit-Related Fees
Tax Fees, Supplemental 0.02 0.03 0.11 --
All Other Fees Paid to Auditor, Supplemental 0.02 0.05 0.30 0.30
Gross Margin 53.83 49.70 48.46 52.28
Operating Margin 0.95 2.45 4.91 14.51
Pretax Margin 3.12 6.39 6.08 18.96
Effective Tax Rate 30.04 15.26 26.06 15.58
Net Profit Margin 2.38 5.58 4.57 16.06
Normalized EBIT 14.98 35.37 78.97 237.64
Normalized EBITDA 50.60 77.37 124.47 273.96
Current Tax - Total 20.94 32.43 36.92 51.60
Current Tax - Total 20.94 32.43 36.92 51.60
Deferred Tax - Domestic
Deferred Tax - Total -6.15 -18.34 -11.40 -3.23
Deferred Tax - Total -6.15 -18.34 -11.40 -3.23
Income Tax - Total 14.78 14.09 25.52 48.38
Defined Contribution Expense - Domestic 79.40 72.60 75.60 73.70
Total Pension Expense 79.40 72.60 75.60 73.70
In millions of CNY (except for per share items)

Copyright Thomson Reuters Corporation

Copyright © 2018 Phoenix New Media Limited. All Rights Reserved.