
Standard Chem & Pharm Co Ltd
TWSE:1720

Income Statement
Earnings Waterfall
Standard Chem & Pharm Co Ltd
Revenue
|
6.7B
TWD
|
Cost of Revenue
|
-3.8B
TWD
|
Gross Profit
|
2.9B
TWD
|
Operating Expenses
|
-1.6B
TWD
|
Operating Income
|
1.4B
TWD
|
Other Expenses
|
-520.3m
TWD
|
Net Income
|
847.6m
TWD
|
Income Statement
Standard Chem & Pharm Co Ltd
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 | Sep-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
3 203
N/A
|
3 296
+3%
|
3 304
+0%
|
3 275
-1%
|
3 280
+0%
|
3 321
+1%
|
3 374
+2%
|
3 529
+5%
|
3 635
+3%
|
3 674
+1%
|
3 725
+1%
|
3 761
+1%
|
3 898
+4%
|
3 849
-1%
|
3 702
-4%
|
3 624
-2%
|
3 480
-4%
|
3 573
+3%
|
3 656
+2%
|
3 769
+3%
|
3 905
+4%
|
3 937
+1%
|
4 125
+5%
|
4 223
+2%
|
4 219
0%
|
4 305
+2%
|
4 372
+2%
|
4 413
+1%
|
4 489
+2%
|
4 604
+3%
|
4 740
+3%
|
5 072
+7%
|
5 501
+8%
|
5 851
+6%
|
6 107
+4%
|
6 135
+0%
|
6 231
+2%
|
6 240
+0%
|
6 360
+2%
|
6 611
+4%
|
6 708
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 815)
|
(1 848)
|
(1 820)
|
(1 800)
|
(1 789)
|
(1 826)
|
(1 897)
|
(1 997)
|
(2 064)
|
(2 098)
|
(2 104)
|
(2 122)
|
(2 159)
|
(2 100)
|
(2 031)
|
(1 999)
|
(1 953)
|
(2 028)
|
(2 109)
|
(2 153)
|
(2 229)
|
(2 228)
|
(2 299)
|
(2 349)
|
(2 349)
|
(2 386)
|
(2 411)
|
(2 437)
|
(2 456)
|
(2 536)
|
(2 649)
|
(2 857)
|
(3 154)
|
(3 364)
|
(3 457)
|
(3 472)
|
(3 514)
|
(3 514)
|
(3 601)
|
(3 712)
|
(3 769)
|
|
Gross Profit |
1 388
N/A
|
1 448
+4%
|
1 484
+3%
|
1 475
-1%
|
1 492
+1%
|
1 495
+0%
|
1 477
-1%
|
1 533
+4%
|
1 571
+3%
|
1 576
+0%
|
1 621
+3%
|
1 638
+1%
|
1 739
+6%
|
1 749
+1%
|
1 671
-4%
|
1 625
-3%
|
1 527
-6%
|
1 545
+1%
|
1 547
+0%
|
1 617
+5%
|
1 676
+4%
|
1 709
+2%
|
1 826
+7%
|
1 874
+3%
|
1 870
0%
|
1 920
+3%
|
1 961
+2%
|
1 976
+1%
|
2 032
+3%
|
2 068
+2%
|
2 092
+1%
|
2 215
+6%
|
2 347
+6%
|
2 488
+6%
|
2 651
+7%
|
2 663
+0%
|
2 717
+2%
|
2 725
+0%
|
2 759
+1%
|
2 900
+5%
|
2 939
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 057)
|
(1 073)
|
(1 095)
|
(1 102)
|
(1 111)
|
(1 112)
|
(1 118)
|
(1 169)
|
(1 186)
|
(1 158)
|
(1 187)
|
(1 174)
|
(1 202)
|
(1 208)
|
(1 213)
|
(1 208)
|
(1 176)
|
(1 156)
|
(1 170)
|
(1 183)
|
(1 210)
|
(1 193)
|
(1 203)
|
(1 199)
|
(1 182)
|
(1 213)
|
(1 205)
|
(1 222)
|
(1 217)
|
(1 191)
|
(1 215)
|
(1 237)
|
(1 290)
|
(1 369)
|
(1 402)
|
(1 420)
|
(1 418)
|
(1 466)
|
(1 452)
|
(1 558)
|
(1 571)
|
|
Selling, General & Administrative |
(800)
|
(824)
|
(849)
|
(862)
|
(885)
|
(867)
|
(870)
|
(912)
|
(926)
|
(912)
|
(930)
|
(912)
|
(937)
|
(963)
|
(937)
|
(945)
|
(921)
|
(927)
|
(949)
|
(962)
|
(977)
|
(964)
|
(975)
|
(972)
|
(959)
|
(983)
|
(970)
|
(980)
|
(977)
|
(946)
|
(966)
|
(983)
|
(1 029)
|
(1 112)
|
(1 146)
|
(1 169)
|
(1 204)
|
(1 195)
|
(1 220)
|
(1 268)
|
(1 283)
|
|
Research & Development |
(253)
|
(243)
|
(239)
|
(233)
|
(220)
|
(239)
|
(238)
|
(247)
|
(250)
|
(241)
|
(243)
|
(247)
|
(252)
|
(239)
|
(248)
|
(236)
|
(227)
|
(224)
|
(216)
|
(217)
|
(229)
|
(225)
|
(224)
|
(223)
|
(220)
|
(227)
|
(173)
|
(180)
|
(178)
|
(241)
|
(242)
|
(248)
|
(254)
|
(250)
|
(248)
|
(244)
|
(249)
|
(264)
|
(268)
|
(284)
|
(282)
|
|
Depreciation & Amortization |
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
|
Other Operating Expenses |
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(8)
|
(8)
|
(8)
|
0
|
(23)
|
(23)
|
(23)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(59)
|
(59)
|
(59)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
43
|
0
|
43
|
0
|
0
|
|
Operating Income |
332
N/A
|
375
+13%
|
390
+4%
|
373
-4%
|
381
+2%
|
383
+1%
|
359
-6%
|
364
+1%
|
386
+6%
|
418
+8%
|
434
+4%
|
465
+7%
|
537
+16%
|
541
+1%
|
458
-15%
|
417
-9%
|
351
-16%
|
388
+11%
|
377
-3%
|
433
+15%
|
466
+8%
|
516
+11%
|
623
+21%
|
675
+8%
|
688
+2%
|
707
+3%
|
755
+7%
|
754
0%
|
815
+8%
|
877
+8%
|
876
0%
|
978
+12%
|
1 057
+8%
|
1 118
+6%
|
1 249
+12%
|
1 243
-1%
|
1 299
+5%
|
1 260
-3%
|
1 307
+4%
|
1 342
+3%
|
1 368
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
18
|
31
|
10
|
7
|
18
|
(11)
|
(7)
|
4
|
(24)
|
(28)
|
(67)
|
(53)
|
(37)
|
(36)
|
(2)
|
15
|
16
|
41
|
63
|
39
|
32
|
(10)
|
(7)
|
(38)
|
(41)
|
(11)
|
(41)
|
(32)
|
(24)
|
(13)
|
81
|
177
|
307
|
254
|
193
|
167
|
110
|
104
|
164
|
130
|
47
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(3)
|
(4)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(2)
|
(2)
|
0
|
0
|
43
|
0
|
43
|
0
|
0
|
75
|
|
Gain/Loss on Disposition of Assets |
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(9)
|
(8)
|
(9)
|
(9)
|
(2)
|
(1)
|
(1)
|
(0)
|
81
|
80
|
78
|
74
|
(7)
|
(8)
|
(6)
|
(8)
|
(9)
|
(6)
|
(7)
|
1
|
3
|
1
|
(3)
|
|
Total Other Income |
53
|
54
|
81
|
97
|
83
|
96
|
80
|
60
|
85
|
79
|
74
|
80
|
68
|
67
|
70
|
66
|
85
|
89
|
151
|
133
|
96
|
89
|
29
|
49
|
56
|
77
|
74
|
95
|
91
|
78
|
75
|
45
|
43
|
35
|
38
|
44
|
41
|
30
|
33
|
43
|
43
|
|
Pre-Tax Income |
401
N/A
|
459
+14%
|
479
+4%
|
477
0%
|
479
+0%
|
464
-3%
|
433
-7%
|
429
-1%
|
448
+4%
|
462
+3%
|
442
-4%
|
493
+11%
|
569
+15%
|
550
-3%
|
526
-4%
|
497
-5%
|
451
-9%
|
517
+15%
|
582
+13%
|
597
+3%
|
586
-2%
|
586
0%
|
642
+10%
|
685
+7%
|
703
+3%
|
773
+10%
|
869
+12%
|
897
+3%
|
961
+7%
|
1 014
+6%
|
1 026
+1%
|
1 191
+16%
|
1 399
+18%
|
1 400
+0%
|
1 471
+5%
|
1 490
+1%
|
1 443
-3%
|
1 438
0%
|
1 507
+5%
|
1 516
+1%
|
1 529
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(62)
|
(75)
|
(81)
|
(109)
|
(113)
|
(96)
|
(88)
|
(84)
|
(84)
|
(90)
|
(88)
|
(98)
|
(107)
|
(117)
|
(97)
|
(81)
|
(79)
|
(90)
|
(126)
|
(122)
|
(121)
|
(115)
|
(126)
|
(130)
|
(136)
|
(147)
|
(145)
|
(144)
|
(156)
|
(177)
|
(191)
|
(222)
|
(260)
|
(246)
|
(254)
|
(278)
|
(269)
|
(280)
|
(299)
|
(312)
|
(315)
|
|
Income from Continuing Operations |
339
|
384
|
398
|
367
|
366
|
368
|
346
|
345
|
363
|
372
|
354
|
396
|
462
|
433
|
429
|
417
|
372
|
428
|
456
|
475
|
465
|
470
|
517
|
555
|
566
|
626
|
723
|
753
|
805
|
837
|
834
|
968
|
1 139
|
1 154
|
1 217
|
1 212
|
1 174
|
1 158
|
1 208
|
1 204
|
1 214
|
|
Income to Minority Interest |
(5)
|
(9)
|
(17)
|
(18)
|
(21)
|
(20)
|
(20)
|
(22)
|
(26)
|
(32)
|
(35)
|
(48)
|
(69)
|
(70)
|
(62)
|
(50)
|
(43)
|
(54)
|
(73)
|
(92)
|
(91)
|
(94)
|
(92)
|
(99)
|
(105)
|
(101)
|
(111)
|
(105)
|
(111)
|
(130)
|
(163)
|
(234)
|
(325)
|
(338)
|
(364)
|
(349)
|
(326)
|
(323)
|
(331)
|
(350)
|
(367)
|
|
Net Income (Common) |
335
N/A
|
374
+12%
|
381
+2%
|
349
-8%
|
345
-1%
|
348
+1%
|
325
-7%
|
323
-1%
|
338
+5%
|
340
+1%
|
319
-6%
|
347
+9%
|
393
+13%
|
363
-8%
|
367
+1%
|
366
0%
|
329
-10%
|
374
+14%
|
383
+2%
|
383
0%
|
374
-2%
|
376
+1%
|
425
+13%
|
455
+7%
|
461
+1%
|
524
+14%
|
612
+17%
|
649
+6%
|
694
+7%
|
707
+2%
|
672
-5%
|
734
+9%
|
813
+11%
|
815
+0%
|
853
+5%
|
863
+1%
|
848
-2%
|
835
-2%
|
877
+5%
|
854
-3%
|
848
-1%
|
|
EPS (Diluted) |
1.88
N/A
|
2.09
+11%
|
2.14
+2%
|
1.96
-8%
|
1.94
-1%
|
1.95
+1%
|
1.83
-6%
|
1.81
-1%
|
1.89
+4%
|
1.9
+1%
|
1.78
-6%
|
1.94
+9%
|
2.2
+13%
|
2.03
-8%
|
2.06
+1%
|
2.05
0%
|
1.84
-10%
|
2.09
+14%
|
2.14
+2%
|
2.14
N/A
|
2.09
-2%
|
2.1
+0%
|
2.38
+13%
|
2.55
+7%
|
2.58
+1%
|
2.93
+14%
|
3.42
+17%
|
3.63
+6%
|
3.88
+7%
|
3.95
+2%
|
3.75
-5%
|
4.1
+9%
|
4.55
+11%
|
4.56
+0%
|
4.77
+5%
|
4.82
+1%
|
4.74
-2%
|
4.67
-1%
|
4.9
+5%
|
4.78
-2%
|
4.74
-1%
|