Semiconductor Manufacturing International Corporation (HKG: 0981)
Hong Kong
· Delayed Price · Currency is HKD 26.40
-0.15 (-0.57%)
Nov 15, 2024, 4:08 PM HKT
Semiconductor Manufacturing International Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 7,501 | 6,322 | 7,273 | 5,443 | 3,907 | 3,116 | Upgrade
|
| Revenue Growth (YoY) | 19.74% | -13.09% | 33.62% | 39.32% | 25.40% | -7.27% | Upgrade
|
| Cost of Revenue | 6,277 | 5,104 | 4,512 | 3,767 | 2,986 | 2,473 | Upgrade
|
| Gross Profit | 1,224 | 1,218 | 2,762 | 1,676 | 920.91 | 642.46 | Upgrade
|
| Selling, General & Admin | 598.74 | 518.42 | 527.56 | 303.35 | 295.84 | 281.76 | Upgrade
|
| Research & Development | 737.38 | 707.28 | 733.1 | 638.84 | 677.41 | 687.37 | Upgrade
|
| Other Operating Expenses | -242.08 | -129.28 | -146.08 | -1 | 0.2 | -0.01 | Upgrade
|
| Operating Expenses | 1,094 | 1,096 | 1,115 | 941.19 | 973.46 | 969.12 | Upgrade
|
| Operating Income | 129.87 | 121.32 | 1,647 | 734.58 | -52.54 | -326.66 | Upgrade
|
| Interest Expense | -284.67 | -209.42 | -125.58 | -110.14 | -73.23 | -63.46 | Upgrade
|
| Interest & Investment Income | 615.13 | 736.59 | 349.14 | 223.04 | 170.79 | 138.99 | Upgrade
|
| Earnings From Equity Investments | 34.14 | 28.79 | 121.52 | 252.68 | 187.34 | 5.36 | Upgrade
|
| Currency Exchange Gain (Loss) | 14.3 | 11.16 | 6.59 | 12.87 | 89.49 | 8.84 | Upgrade
|
| Other Non Operating Income (Expenses) | -2.73 | -5.64 | 9.21 | 0.63 | -2.89 | 8.78 | Upgrade
|
| EBT Excluding Unusual Items | 506.03 | 682.79 | 2,008 | 1,114 | 318.96 | -228.15 | Upgrade
|
| Gain (Loss) on Sale of Investments | 9.41 | 268.23 | 17.56 | 68.69 | 53.96 | 33.78 | Upgrade
|
| Gain (Loss) on Sale of Assets | 0.42 | - | - | 279.66 | 3.15 | 86.29 | Upgrade
|
| Asset Writedown | - | - | - | - | -1.15 | -2.95 | Upgrade
|
| Other Unusual Items | 236.43 | 236.43 | 188.61 | 378.32 | 362.48 | 293.31 | Upgrade
|
| Pretax Income | 752.28 | 1,187 | 2,214 | 1,840 | 737.41 | 182.28 | Upgrade
|
| Income Tax Expense | 55.97 | 62.51 | 16.02 | 65.17 | 68.31 | 23.42 | Upgrade
|
| Earnings From Continuing Operations | 696.32 | 1,125 | 2,198 | 1,775 | 669.1 | 158.86 | Upgrade
|
| Minority Interest in Earnings | -136.48 | -222.41 | -380.14 | -73.36 | 46.45 | 75.82 | Upgrade
|
| Net Income | 559.84 | 902.53 | 1,818 | 1,702 | 715.55 | 234.68 | Upgrade
|
| Preferred Dividends & Other Adjustments | - | - | - | 0.08 | 8 | 11.3 | Upgrade
|
| Net Income to Common | 559.84 | 902.53 | 1,818 | 1,702 | 707.55 | 223.38 | Upgrade
|
| Net Income Growth | -49.72% | -50.35% | 6.82% | 137.83% | 204.90% | 75.06% | Upgrade
|
| Shares Outstanding (Basic) | 7,952 | 7,929 | 7,908 | 7,898 | 6,353 | 5,050 | Upgrade
|
| Shares Outstanding (Diluted) | 7,982 | 7,964 | 7,939 | 7,934 | 6,843 | 5,784 | Upgrade
|
| Shares Change (YoY) | 0.35% | 0.31% | 0.07% | 15.95% | 18.31% | 15.38% | Upgrade
|
| EPS (Basic) | 0.07 | 0.11 | 0.23 | 0.22 | 0.11 | 0.04 | Upgrade
|
| EPS (Diluted) | 0.07 | 0.11 | 0.23 | 0.21 | 0.11 | 0.04 | Upgrade
|
| EPS Growth | -49.16% | -51.96% | 6.75% | 103.05% | 143.90% | 68.72% | Upgrade
|
| Free Cash Flow | -5,780 | -4,272 | -824.19 | -1,108 | -3,614 | -850.51 | Upgrade
|
| Free Cash Flow Per Share | -0.72 | -0.54 | -0.10 | -0.14 | -0.53 | -0.15 | Upgrade
|
| Gross Margin | 16.32% | 19.26% | 37.97% | 30.79% | 23.57% | 20.62% | Upgrade
|
| Operating Margin | 1.73% | 1.92% | 22.65% | 13.50% | -1.34% | -10.48% | Upgrade
|
| Profit Margin | 7.46% | 14.28% | 24.99% | 31.26% | 18.11% | 7.17% | Upgrade
|
| Free Cash Flow Margin | -77.06% | -67.58% | -11.33% | -20.36% | -92.51% | -27.30% | Upgrade
|
| EBITDA | 3,158 | 2,731 | 3,820 | 2,497 | 1,161 | 701.15 | Upgrade
|
| EBITDA Margin | 42.11% | 43.19% | 52.52% | 45.87% | 29.73% | 22.50% | Upgrade
|
| D&A For EBITDA | 3,028 | 2,609 | 2,173 | 1,762 | 1,214 | 1,028 | Upgrade
|
| EBIT | 129.87 | 121.32 | 1,647 | 734.58 | -52.54 | -326.66 | Upgrade
|
| EBIT Margin | 1.73% | 1.92% | 22.65% | 13.50% | -1.34% | -10.48% | Upgrade
|
| Effective Tax Rate | 7.44% | 5.26% | 0.72% | 3.54% | 9.26% | 12.85% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.