Sun Hung Statements
86
Sun Hung Income Statement
B
M
HKD (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
1 948.3
100
51.8
2.7
1 896.5
97.3
—
0
683.7
35.1
732.5
37.6
1 164
59.7
-681.3
-35
—
0
40.1
2.1
110.6
5.7
-183.9
-9.4
-0.094
1 958.9
1 968.3
100
75
3.8
1 893.3
96.2
—
0
571.4
29
588.7
29.9
1 304.6
66.3
-980.4
-49.8
—
0
36.5
1.9
167.3
8.5
-287.5
-14.6
-0.147
1 958.3
1 998
100
76.6
3.8
1 921.4
96.2
—
0
685.8
34.3
749.5
37.5
1 171.9
58.7
-1 620.3
-81.1
—
0
-837.2
-41.9
139
7
-1 133.6
-56.7
-0.578
1 962
2 056.1
100
83.5
4.1
1 972.6
95.9
—
0
598.9
29.1
645
31.4
1 327.6
64.6
-1 068.5
-52
—
0
-55.1
-2.7
145.6
7.1
-401.2
-19.5
-0.205
1 961.8
2 228
100
81.4
3.7
2 146.6
96.3
—
0
647.3
29.1
701.6
31.5
1 445
64.9
-512.4
-23
—
0
557.5
25
210.3
9.4
120.7
5.4
0.061
1 970.3
2 096
100
42.7
2
2 053.3
98
—
0
811.6
38.7
849.7
40.5
1 203.6
57.4
2 341.5
111.7
—
0
3 215.7
153.4
263.8
12.6
2 693
128.5
1.361
1 978.9
2 013.7
100
27.3
1.4
1 986.4
98.6
—
0
832.5
41.3
884.7
43.9
1 101.7
54.7
1 658.5
82.4
—
0
2 250.1
111.7
183.9
9.1
1 852.5
92
0.932
1 987
2 042.9
100
19.9
1
2 023
99
—
0
516.2
25.3
555.8
27.2
1 467.2
71.8
14.5
0.7
—
0
950.5
46.5
87.8
4.3
695.2
34
0.349
1 992.6
2 145.2
100
21.4
1
2 123.8
99
—
0
632
29.5
697.7
32.5
1 426.1
66.5
617.3
28.8
—
0
1 342.4
62.6
88.2
4.1
1 056.3
49.2
0.529
1 997.1
2 071.6
100
22.5
1.1
2 049.1
98.9
—
0
665.5
32.1
691.4
33.4
1 357.7
65.5
503.5
24.3
—
0
1 401
67.6
140.6
6.8
1 028.9
49.7
0.513
2 003.7
2 117
100
25.2
1.2
2 091.8
98.8
—
0
606.1
28.6
643.9
30.4
1 447.9
68.4
-659.2
-31.1
—
0
446.1
21.1
108.1
5.1
125.8
5.9
0.061
2 067.5
2 058.7
100
25.3
1.2
2 033.4
98.8
—
0
718.4
34.9
748.9
36.4
1 284.5
62.4
460.7
22.4
—
0
1 385.2
67.3
112.6
5.5
1 058
51.4
0.492
2 152.1
2 012
24.6
1 987.4
—
899.4
1 098.4
889
377.6
—
1 492.9
171
1 044.2
0.479
2 178
1 783.6
22.1
1 761.5
—
839.2
859.1
902.4
331.9
—
1 115.6
123.6
780.1
0.36
2 169
1 769.5
25.1
1 744.4
—
973.6
966.8
777.6
377
0
1 121.3
102.4
833.4
0.38
2 204.8
1 741.8
25.9
1 715.9
—
1 199.2
1 223.9
492
-25.2
0
380.3
29.5
276.2
0.12
2 216.6
2 005.5
30.7
1 974.8
—
1 645.1
1 653.6
321.2
533.8
0
303.1
-22
265.9
0.12
2 233.2
2 168.6
25.2
2 143.4
—
1 384.7
1 571.8
571.6
98.5
—
670.1
105.7
3 630.6
1.61
2 249.8
2 188.4
24.4
2 164
—
1 197.4
1 202.9
961.1
-119.2
0
831.4
147.1
718.1
0.32
2 188.2
1 989.5
21.9
1 967.6
—
957.5
970.8
996.8
-115.5
0
881.3
156.2
610.3
0.28
2 117
2 401.7
131.5
2 270.2
—
1 188.7
1 264.2
1 006
-62.2
0
975.5
104.4
671.4
0.32
2 124.7
2 173.8
128.5
2 045.3
—
951.6
1 031.5
1 013.8
-269.1
0
744.7
155.9
380.2
0.18
2 133
1 949.6
99.1
1 850.5
—
1 008.9
1 034.4
816.1
47.7
0
867.9
149.1
522.1
0.24
2 140.5
1 773.8
88.8
1 685
—
880.8
937.3
747.7
84.7
0
832.4
126.9
514.3
0.24
2 099.7
1 849.3
109.7
1 739.6
—
768.4
913.3
826.3
-153.7
0
686
128.1
413.7
0.2
2 113.3
1 743.9
104.7
1 639.2
—
610
746.1
893.1
36.2
0
929.3
150.7
618.7
0.29
2 114.1
1 585.4
115.8
1 469.6
—
570.9
583.2
886.4
-56.6
0
829.8
103
594.9
0.29
2 079.1
1 478.7
103.2
1 375.5
—
488.2
514.8
860.7
62.3
0
762.7
130
492.1
0.28
1 749.2
1 593.4
129.5
1 463.9
—
457.7
757.1
706.8
248.4
—
955.2
107.2
751.2
0.43
1 751.5
1 504.2
94.9
1 409.3
—
430.4
843.9
565.4
90
0
655.4
98.1
507.2
0.3
1 718.5
985.5
85.3
900.2
—
415.5
695
205.2
-171.5
0
-48.7
-5.5
-115.8
-0.07
1 711.1
1 799.9
153
1 646.9
—
646.3
1 044.2
602.7
-21
0
581.7
50.7
462.3
0.27
1 732
2 654
277.4
2 376.6
—
764.6
910.2
1 466.4
-199.5
—
1 264.9
88.4
1 150.5
0.69
1 678.1
2 012.8
182.1
1 830.7
—
633
830.8
1 000
-71
-0.1
928.9
84.4
747.1
0.49
1 534.7
1 380.1
121.3
1 258.8
—
430.1
654.2
604.5
-216.4
0
388.1
55.7
273.6
0.19
1 441.5
604.3
114.5
489.8
—
213.7
234.3
255.5
9.7
0
207
28.7
178
0.14
1 246.7
413.4
70.9
342.6
—
187.3
147.5
195
43.7
0
224.3
15.4
208.9
0.17
1 245.7
380.2
70.6
309.6
—
155.4
162.4
147.3
64.9
0
212.2
18.8
192.6
0.15
1 245.7
356.8
63.2
293.6
—
159.2
188.8
104.8
74.3
-1
179.1
14.7
164.1
0.13
1 245.7
450.2
98.3
351.9
—
160.3
185.6
166.3
67.4
0
233.7
18.9
214.6
0.17
1 245.7
397.3
65.7
331.7
—
155.6
245.9
85.7
109.8
0
195.5
44.2
151.2
0.12
1 245.9
270.1
34
236.2
—
130
164.2
72
28.8
-0.1
100.7
13.6
87.2
0.07
1 340.5
275.7
35.1
240.6
—
124
193.7
46.9
61.8
0
108.7
26.1
82.8
0.06
1 504.2