Semiconductor Manufacturing International Corp
HKEX:981

Watchlist Manager
Semiconductor Manufacturing International Corp Logo
Semiconductor Manufacturing International Corp
HKEX:981
Watchlist
Price: 24.95 HKD -7.08% Market Closed
Market Cap: 303.1B HKD
Have any thoughts about
Semiconductor Manufacturing International Corp?
Write Note

Income Statement

Earnings Waterfall
Semiconductor Manufacturing International Corp

Revenue
7B USD
Cost of Revenue
-5.8B USD
Gross Profit
1.1B USD
Operating Expenses
-818.7m USD
Operating Income
282.7m USD
Other Expenses
222.3m USD
Net Income
505m USD

Income Statement
Semiconductor Manufacturing International Corp

Rotate your device to view
Income Statement
Currency: USD
Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
1 989
N/A
1 976
-1%
1 970
0%
2 029
+3%
2 064
+2%
2 112
+2%
2 236
+6%
2 361
+6%
2 505
+6%
2 709
+8%
2 914
+8%
3 073
+5%
3 134
+2%
3 129
0%
3 101
-1%
3 139
+1%
3 279
+4%
3 360
+2%
3 360
+0%
3 198
-5%
3 098
-3%
3 064
-1%
3 116
+2%
3 352
+8%
3 499
+4%
3 765
+8%
3 907
+4%
4 106
+5%
4 511
+10%
4 844
+7%
5 443
+12%
6 181
+14%
6 741
+9%
7 232
+7%
7 273
+1%
6 894
-5%
6 551
-5%
6 265
-4%
6 322
+1%
6 609
+5%
6 950
+5%
Gross Profit
Cost of Revenue
(1 545)
(1 509)
(1 487)
(1 492)
(1 493)
(1 494)
(1 554)
(1 675)
(1 777)
(1 932)
(2 065)
(2 156)
(2 241)
(2 291)
(2 360)
(2 399)
(2 515)
(2 599)
(2 613)
(2 549)
(2 516)
(2 487)
(2 473)
(2 598)
(2 648)
(2 822)
(2 986)
(3 168)
(3 417)
(3 544)
(3 767)
(4 005)
(4 219)
(4 436)
(4 512)
(4 578)
(4 669)
(4 803)
(5 104)
(5 457)
(5 849)
Gross Profit
444
N/A
467
+5%
484
+4%
537
+11%
571
+6%
618
+8%
683
+10%
687
+1%
728
+6%
778
+7%
850
+9%
917
+8%
893
-3%
838
-6%
741
-12%
740
0%
764
+3%
761
0%
747
-2%
649
-13%
582
-10%
577
-1%
643
+11%
754
+17%
851
+13%
944
+11%
921
-2%
938
+2%
1 094
+17%
1 300
+19%
1 676
+29%
2 176
+30%
2 522
+16%
2 796
+11%
2 762
-1%
2 316
-16%
1 882
-19%
1 461
-22%
1 218
-17%
1 153
-5%
1 101
-4%
Operating Income
Operating Expenses
(307)
(330)
(367)
(391)
(422)
(436)
(490)
(444)
(431)
(446)
(501)
(566)
(636)
(668)
(633)
(650)
(677)
(702)
(753)
(650)
(645)
(585)
(676)
(683)
(672)
(632)
(611)
(547)
(232)
(310)
(563)
(374)
(717)
(822)
(973)
(931)
(958)
(928)
(861)
(877)
(819)
Selling, General & Administrative
(156)
(167)
(178)
(197)
(213)
(231)
(255)
(241)
(221)
(202)
(192)
(205)
(227)
(239)
(234)
(244)
(237)
(238)
(230)
(220)
(237)
(256)
(282)
(312)
(303)
(290)
(296)
(270)
(263)
(279)
(302)
(353)
(424)
(505)
(528)
(532)
(519)
(496)
(517)
(536)
(591)
Research & Development
(166)
(183)
(190)
(207)
(217)
(224)
(237)
(237)
(247)
(266)
(318)
(373)
(419)
(444)
(427)
(442)
(478)
(525)
(558)
(512)
(489)
(521)
(687)
(777)
(811)
(784)
(677)
(667)
(652)
(661)
(639)
(648)
(692)
(708)
(733)
(736)
(726)
(716)
(707)
(728)
(731)
Other Operating Expenses
15
20
1
12
8
19
3
34
37
22
10
11
10
16
27
36
39
60
36
83
81
192
293
405
442
443
363
391
684
630
378
627
399
390
289
336
287
284
364
387
503
Operating Income
137
N/A
137
0%
117
-15%
146
+25%
149
+2%
182
+22%
193
+6%
243
+26%
297
+23%
332
+12%
349
+5%
350
+1%
257
-27%
171
-33%
107
-37%
90
-16%
87
-3%
59
-33%
(6)
N/A
(1)
+80%
(63)
-5 108%
(8)
+88%
(33)
-334%
71
N/A
180
+154%
311
+73%
310
0%
391
+26%
862
+121%
990
+15%
1 113
+12%
1 802
+62%
1 804
+0%
1 973
+9%
1 789
-9%
1 385
-23%
924
-33%
533
-42%
357
-33%
276
-23%
283
+2%
Pre-Tax Income
Interest Income Expense
(21)
(13)
(10)
1
11
(4)
(47)
(59)
(65)
(62)
(27)
(26)
(36)
(24)
(13)
(0)
23
30
53
54
58
83
90
106
141
219
374
373
448
388
378
399
365
417
364
474
557
538
618
476
395
Non-Reccuring Items
8
0
14
0
0
0
29
0
0
0
(9)
0
0
0
18
0
0
0
21
(2)
(3)
(4)
82
1
(0)
3
2
(2)
0
(0)
280
2
1
0
47
(2)
(1)
(0)
218
1
1
Total Other Income
14
19
18
23
26
29
56
48
22
26
(2)
(2)
43
34
17
17
(6)
(3)
24
28
28
27
43
39
63
45
51
51
42
77
69
70
58
35
15
59
295
288
(6)
233
(2)
Pre-Tax Income
137
N/A
142
+3%
138
-3%
169
+23%
185
+9%
207
+12%
231
+12%
232
+0%
254
+10%
296
+17%
310
+5%
322
+4%
264
-18%
181
-32%
128
-29%
106
-17%
104
-2%
86
-17%
92
+6%
79
-14%
21
-74%
97
+374%
182
+88%
217
+19%
384
+76%
579
+51%
737
+27%
813
+10%
1 352
+66%
1 455
+8%
1 840
+27%
2 273
+24%
2 229
-2%
2 426
+9%
2 214
-9%
1 916
-13%
1 775
-7%
1 359
-23%
1 187
-13%
986
-17%
677
-31%
Net Income
Tax Provision
(3)
(2)
(12)
(10)
(11)
(13)
(9)
(9)
(9)
(8)
7
6
4
5
(2)
(17)
(17)
(22)
(15)
(5)
(4)
(3)
(23)
(32)
(46)
(63)
(68)
(80)
(36)
(29)
(65)
(45)
(79)
(75)
(16)
(20)
(44)
(45)
(63)
(65)
(48)
Income from Continuing Operations
135
141
126
159
174
194
222
223
245
289
316
329
268
186
126
89
88
65
77
75
17
94
159
186
337
516
669
734
1 316
1 425
1 775
2 229
2 150
2 351
2 198
1 896
1 731
1 313
1 125
921
629
Income to Minority Interest
(1)
(1)
27
29
35
50
31
37
35
23
60
56
56
50
53
50
67
91
57
42
67
78
76
101
69
31
47
77
44
(0)
(73)
(238)
(333)
(385)
(380)
(294)
(241)
(200)
(222)
(178)
(124)
Net Income (Common)
134
N/A
139
+4%
153
+10%
188
+23%
208
+11%
243
+17%
253
+4%
259
+2%
280
+8%
311
+11%
377
+21%
385
+2%
324
-16%
236
-27%
180
-24%
139
-22%
154
+10%
155
+0%
128
-17%
111
-13%
73
-34%
161
+122%
223
+39%
275
+23%
395
+44%
537
+36%
708
+32%
802
+13%
1 357
+69%
1 422
+5%
1 702
+20%
1 990
+17%
1 817
-9%
1 966
+8%
1 818
-8%
1 602
-12%
1 490
-7%
1 113
-25%
903
-19%
743
-18%
505
-32%
EPS (Diluted)
0.04
N/A
0.04
N/A
0.04
N/A
0.05
+25%
0.05
N/A
0.06
+20%
0.06
N/A
0.06
N/A
0.06
N/A
0.06
N/A
0.08
+33%
0.07
-13%
0.06
-14%
0.05
-17%
0.04
-20%
0.04
N/A
0.04
N/A
0.04
N/A
0.03
-25%
0.02
-33%
0.01
-50%
0.02
+100%
0.04
+100%
0.05
+25%
0.08
+60%
0.07
-13%
0.11
+57%
0.12
+9%
0.18
+50%
0.18
N/A
0.21
+17%
0.26
+24%
0.23
-12%
0.25
+9%
0.23
-8%
0.2
-13%
0.19
-5%
0.14
-26%
0.11
-21%
0.09
-18%
0.06
-33%

See Also

Discover More