Boe Statements
71
Boe 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
5 550.2
100
4 367.06
78.7
1 183.14
21.3
—
0
535.72
9.7
879.04
15.8
304.1
5.5
13.957
0.3
—
0
319.3
5.8
40.261
0.7
272.75
4.9
0.346
788.79
5 210.22
100
4 391.22
84.3
819
15.7
—
0
403.1
7.7
643.13
12.3
175.87
3.4
44.396
0.9
—
0
220.73
4.2
18.69
0.4
202.51
3.9
0.257
789.12
5 891.51
100
4 932.75
83.7
958.76
16.3
—
0
325.09
5.5
597.98
10.1
360.77
6.1
18.776
0.3
—
0
383.28
6.5
57.554
1
331.57
5.6
0.434
764.42
4 830.85
100
3 972.32
82.2
858.52
17.8
—
0
354.93
7.3
621.52
12.9
237.01
4.9
37.36
0.8
—
0
274.37
5.7
40.523
0.8
250.88
5.2
0.342
732.87
4 537.94
100
3 711.45
81.8
826.49
18.2
—
0
326.1
7.2
591.06
13
235.43
5.2
19.504
0.4
—
0
253.82
5.6
33.078
0.7
232.69
5.1
0.32
727.85
3 200.01
100
2 625.77
82.1
574.23
17.9
—
0
267.73
8.4
489.51
15.3
84.719
2.6
12.931
0.4
—
0
94.862
3
5.882
0.2
95.105
3
0.129
737.07
2 628.61
100
2 142.18
81.5
486.43
18.5
—
0
233.4
8.9
421.41
16
65.026
2.5
-22.305
-0.8
—
0
49.231
1.9
0.475
0.02
50.457
1.9
0.069
735.18
1 898.3
100
1 544.8
81.4
353.5
18.6
—
0
189.93
10
349.09
18.4
4.402
0.2
14.382
0.8
—
0
18.784
1
0.602
0.03
18.182
1
0.025
735.18
1 966.81
100
1 574.59
80.1
392.21
19.9
—
0
210.99
10.7
402.43
20.5
-10.216
-0.5
18.492
0.9
—
0
8.276
0.4
0.506
0.03
7.77
0.4
0.011
735.46
1 607.17
100
1 189.58
74
417.59
26
—
0
214.95
13.4
405.7
25.2
11.891
0.7
8.504
0.5
—
0
20.074
1.2
2.824
0.2
17.25
1.1
0.023
735.18
1 609.26
100
1 115.54
69.3
493.73
30.7
—
0
288.2
17.9
504.34
31.3
-10.619
-0.7
8.933
0.6
—
0
-1.692
-0.1
1.645
0.1
-3.337
-0.2
-0.005
735.18
1 568.1
100
1 093.75
69.7
474.35
30.3
—
0
262.59
16.7
461.09
29.4
13.263
0.8
13.948
0.9
—
0
27.248
1.7
6.778
0.4
20.47
1.3
0.028
735.18
1 582.55
100
1 094.52
69.2
488.03
30.8
—
0
278.3
17.6
501.69
31.7
-13.657
-0.9
6.34
0.4
—
0
-7.317
-0.5
-6.888
-0.4
-0.429
-0.03
-0.001
735.09
1 296.61
100
871.13
67.2
425.48
32.8
—
0
233.56
18
414.11
31.9
11.372
0.9
16.226
1.3
—
0
27.598
2.1
5.056
0.4
22.542
1.7
0.031
735.06
1 128.4
100
717.8
63.6
410.6
36.4
—
0
219.5
19.5
388.9
34.5
21.7
1.9
24.2
2.1
0
0
45.9
4.1
-0.4
-0.04
46.3
4.1
0.06
736.5
1 119
100
683.2
61.1
435.8
38.9
—
0
204
18.2
366
32.7
69.8
6.2
-57.6
-5.1
0
0
12.2
1.1
7.9
0.7
4.3
0.4
0.01
474.1
1 204.7
100
673.3
55.9
531.3
44.1
—
0
241.9
20.1
424.8
35.3
106.5
8.8
-77.8
-6.5
0
0
28.8
2.4
8.9
0.7
20.2
1.7
0.06
333
1 283.2
100
753.5
58.7
529.7
41.3
—
0
220.4
17.2
398.7
31.1
131
10.2
116.7
9.1
-1.3
-0.1
296.5
23.1
16.1
1.3
280.4
21.9
0.84
332
1 272.5
100
770.2
60.5
502.4
39.5
—
0
216.2
17
404.2
31.8
98.2
7.7
47.8
3.8
-1
-0.08
145.9
11.5
10.7
0.8
135.2
10.6
0.41
333.4
1 340.5
100
814.9
60.8
525.6
39.2
—
0
202
15.1
389.1
29
136.5
10.2
-0.2
-0.01
1.7
0.1
136.3
10.2
21
1.6
115.3
8.6
0.34
335.9
1 414.5
100
818.7
57.9
595.8
42.1
—
0
209.9
14.8
392.9
27.8
203
14.4
13.4
0.9
0
0
198.6
14
56.2
4
142.4
10.1
0.43
332.5
1 189.6
100
733.6
61.7
456
38.3
—
0
174.8
14.7
311
26.1
145
12.2
11.5
1
0
0
115.9
9.7
15.2
1.3
100.7
8.5
0.31
329.4
1 162.5
100
740.2
63.7
422.3
36.3
—
0
180
15.5
349.1
30
73.2
6.3
26.2
2.3
0
0
150.5
12.9
14.1
1.2
136.4
11.7
0.42
325
1 059.9
100
32.6
3.1
1 027.3
96.9
—
0
152.9
14.4
949.1
89.5
78.2
7.4
2.3
0.2
0.1
0.009
40.3
3.8
5.9
0.6
34.4
3.2
0.11
326.5
1 054.9
100
-15.6
-1.5
1 070.5
101.5
—
0
165.5
15.7
1 004.2
95.2
66.3
6.3
-106.7
-10.1
0.1
0.009
79.2
7.5
9.3
0.9
69.8
6.6
0.21
327
1 076.5
100
-9.9
-0.9
1 086.4
100.9
—
0
146.5
13.6
966.4
89.8
119.9
11.1
-4.2
-0.4
-1.3
-0.1
115.9
10.8
17.8
1.7
98.3
9.1
0.3
327.5
1 196.4
100
-18.6
-1.6
1 215
101.6
—
0
167
14
1 072.9
89.7
142.1
11.9
44.9
3.8
-1.1
-0.09
188.8
15.8
40.4
3.4
140.3
11.7
0.43
323.4
1 059.4
100
-8.6
-0.8
1 068
100.8
—
0
140.4
13.3
1 030.3
97.3
37.7
3.6
40
3.8
0
0
78
7.4
6.6
0.6
70.2
6.6
0.22
323.4
993
100
89
9
904.1
91
—
0
138.4
13.9
890.9
89.7
13.1
1.3
24.3
2.4
0
0
6.8
0.7
8.1
0.8
-284.1
-28.6
-0.87
323.4
824.2
100
-97.7
-11.9
921.9
111.9
—
0
121.4
14.7
931.4
113
-9.5
-1.2
30.7
3.7
0
0
21.2
2.6
3.1
0.4
15.8
1.9
0.06
323.4
1 090.2
100
57.4
5.3
1 032.7
94.7
—
0
125.9
11.5
1 149.5
105.4
-116.8
-10.7
-8.5
-0.8
—
0
-110.4
-10.1
-2.7
-0.2
-109.1
-10.007
-0.34
323.4
1 321.7
100
18.6
1.4
1 303.1
98.6
—
0
137.5
10.4
1 197.2
90.6
105.9
8
-3.5
-0.3
0
0
137.8
10.4
13.4
1
124.1
9.4
0.38
323.6
1 463.2
100
-33.4
-2.3
1 496.6
102.3
—
0
154.4
10.6
1 345.4
91.9
151.2
10.3
-1.6
-0.1
0
0
149.6
10.2
13.7
0.9
140.3
9.6
0.43
323.4
1 155
100
-21.2
-1.8
1 176.2
101.8
—
0
140
12.1
1 042.1
90.2
134.1
11.6
-1.9
-0.2
—
0
132.2
11.4
13.6
1.2
120.1
10.4
0.37
323.5
1 072.8
100
-19.3
-1.8
1 092.1
101.8
—
0
117.8
11
995.2
92.8
96.9
9
-1.5
-0.1
—
0
95.3
8.9
22.7
2.1
83
7.7
0.26
323.1
872.6
100
-36.1
-4.1
908.7
104.1
—
0
110.6
12.7
805.5
92.3
103.1
11.8
-1.8
-0.2
—
0
101.4
11.6
10.6
1.2
90.2
10.3
0.28
322.9
969.8
100
-2.2
-0.2
972
100.2
—
0
132.1
13.6
953.9
98.4
18.1
1.9
-3.4
-0.4
—
0
-258.3
-26.6
20.2
2.1
-277
-28.6
-0.87
320.2
1 043.2
100
11.8
1.1
1 031.4
98.9
—
0
112.8
10.8
905.4
86.8
126
12.1
-3.4
-0.3
—
0
85
8.1
10.8
1
98.1
9.4
0.31
318.9
1 047.2
100
-15.6
-1.5
1 062.8
101.5
—
0
126.1
12
939.3
89.7
123.4
11.8
-3.3
-0.3
—
0
120.1
11.5
13.1
1.3
96.7
9.2
0.31
316.4
995.9
100
-26
-2.6
1 021.9
102.6
—
0
120.6
12.1
896.2
90
125.7
12.6
-1.9
-0.2
—
0
123.8
12.4
15
1.5
96
9.6
0.31
312.3
683
100
2.5
0.4
680.5
99.6
—
0
113.3
16.6
574.9
84.2
105.6
15.5
-9.6
-1.4
—
0
96.1
14.1
4.2
0.6
84.2
12.3
0.27
310.3