NWS Statements
65
NWS 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
12 645.6
100
12 057.5
95.3
588.1
4.7
—
0
558.6
4.4
486.6
3.8
101.5
0.8
1 861.4
14.7
—
0
1 699.7
13.4
359.6
2.8
1 008.8
8
0.257
3 919.98
27 643.9
100
24 517
88.7
3 126.9
11.3
—
0
2 296.5
8.3
2 423.2
8.8
703.7
2.5
1 312.8
4.7
—
0
1 669.8
6
475.6
1.7
864.3
3.1
0.221
3 910.43
15 171.1
100
11 522.8
76
3 648.3
24
—
0
542.9
3.6
441.6
2.9
3 206.7
21.1
-1 551.4
-10.2
—
0
1 445.5
9.5
286.1
1.9
853.1
5.6
0.218
3 910.6
14 834.4
100
12 467.5
84
2 366.9
16
—
0
1 851
12.5
-820.5
-5.5
3 187.4
21.5
-2 525.7
-17.03
—
0
626.5
4.2
247.8
1.7
-8.5
-0.06
—
3 911.14
16 304.2
100
15 141.8
92.9
1 162.4
7.1
—
0
1 587.6
9.7
-121.8
-0.7
1 284.2
7.9
861.6
5.3
—
0
1 819.9
11.2
328.4
2
1 583.5
9.7
0.4
3 911.14
13 964.8
100
12 156.4
87.1
1 808.4
12.9
—
0
1 854.5
13.3
133.5
1
1 674.9
12
1 055.8
7.6
—
0
1 234.8
8.8
319.2
2.3
501.7
3.6
0.12
3 911.14
14 232.5
100
12 249.7
86.1
1 982.8
13.9
—
0
1 343.5
9.4
3 805.8
26.7
-1 823
-12.8
3 021.3
21.2
—
0
1 208.2
8.5
372
2.6
611.8
4.3
0.138
3 911.14
11 328.6
100
10 413.7
91.9
914.9
8.1
—
0
1 493.4
13.2
805.8
7.1
109.1
1
192.5
1.7
—
0
-271.9
-2.4
203.5
1.8
-1 260.6
-11.1
-0.32
3 911.14
11 283.6
100
9 348.3
82.8
1 935.3
17.2
—
0
878.2
7.8
1 427.1
12.6
508.2
4.5
1 544.9
13.7
—
0
1 972.3
17.5
386.1
3.4
1 513.8
13.4
0.38
3 911.14
12 645.5
100
11 119.1
87.9
1 526.4
12.1
—
0
761
6
726
5.7
800.4
6.3
1 382.9
10.9
—
0
2 266.3
17.9
298.3
2.4
1 768.9
14
0.452
3 911.35
14 188
100
12 671.4
89.3
1 516.6
10.7
—
0
656.7
4.6
511.4
3.6
1 005.2
7.1
1 485.5
10.5
—
0
2 644.2
18.6
353.5
2.5
2 274.3
16
0.583
3 900.7
17 037.9
100
15 197.1
89.2
1 840.8
10.8
—
0
745.7
4.4
615.1
3.6
1 225.7
7.2
1 942.8
11.4
—
0
3 952.3
23.2
335.3
2
3 590.7
21.1
0.921
3 898.51
18 076.9
16 134.5
1 942.4
—
720.7
586.1
1 356.3
1 557
—
2 913.3
409.7
2 478.1
0.637
3 891.29
17 539
15 682.1
1 856.9
—
711.1
611.2
1 245.7
2 123.4
—
3 398.2
362.1
3 028.8
0.784
3 864.39
13 846
12 081
1 765
—
617
550
1 215
1 185
—
2 932
323
2 600
0.68
3 832
15 273
13 591
1 682
—
512
473
1 210
2 305
—
2 898
329
2 559
0.67
3 812
14 224
12 554
1 670
—
592
474
1 196
1 332
—
2 697
304
2 354
0.62
3 776
12 517
10 976
1 541
—
520
469
1 072
1 738
1
2 746
261
2 474
0.66
3 761
11 974
10 365
1 610
—
494
413
1 196
1 047
1
2 244
215
2 004
0.54
3 742
11 345
9 887
1 458
—
411
127
1 331
734
—
2 069
322
1 720
0.46
3 739
10 098
8 476
1 622
—
471
409
1 212
1 112
1
2 919
283
2 605
0.73
3 591
8 277
6 814
1 463
—
371
254
1 209
1 013
—
2 223
282
1 902
0.52
3 652
7 971
6 300
1 671
—
376
330
1 341
1 114
—
2 500
359
2 106
0.59
3 590
8 012
6 424
1 588
—
308
243
1 345
899
—
2 210
350
1 828
0.52
3 500
6 942
5 452
1 490
—
347
274
1 216
898
—
3 843
275
3 423
1.01
3 390
4 827
3 999
827
—
417
338
489
1 801
1
2 502
253
2 236
0.67
3 336
4 734
3 902
832
—
300
265
567
1 718
—
2 595
187
2 391
0.73
3 272
5 840
4 999
841
—
478
425
415
1 233
—
1 888
169
1 706
0.54
3 173
6 250
5 113
1 136
—
668
627
510
1 630
-1
2 526
163
2 305
0.73
3 162
8 593
7 726
867
—
621
583
284
1 235
—
1 867
115
1 716
0.56
3 085
8 658
7 681
977
—
581
536
441
450
—
877
48
813
0.26
3 084
9 522
8 368
1 154
—
684
626
528
1 166
—
1 745
73
1 603
0.53
3 051
9 368
8 151
1 216
—
694
595
622
1 899
—
2 523
143
2 234
0.74
3 030
8 144
7 430
715
—
388
187
527
681
—
1 208
96
1 093
0.36
3 005
6 903
6 321
581
—
368
291
290
676
—
966
40
912
0.31
2 983
6 790
6 268
522
—
399
235
287
527
—
814
58
748
0.24
3 133
5 754
5 176
577
—
375
215
362
605
1
968
47
909
0.33
2 826
5 154
4 785
369
—
513
-1 325
1 694
354
-1
2 047
36
2 019
0.67
3 036
5 132
4 783
349
—
308
89
261
642
—
903
32
868
0.32
2 701
6 010
5 561
449
—
400
340
109
794
—
903
174
724
0.27
2 695
6 543
5 792
750
—
410
312
439
546
-1
984
156
814
0.3
2 695
5 764
5 169
595
—
450
366
229
453
—
1 156
131
1 007
0.44
2 289
6
7
-1
—
14
46
-47
262
—
215
29
174
0.56
309