Hi, can you please let me know how to calculate ordinary profit using the incoming statement? thank you
Celltrion Inc. OTC: CONIF Set Alana Marketinde Watch Parts SEME Enter Symbols or Keywords GO OVERVIEW PROFILE CHARTS FINANCIALS HISTORICAL QUOTES ANALYST ESTIMATES OPTIONS SEC FILINGS INBIDERS Market closed --Quotes are delayed by 20 min Previous cast Day low Day high $ nja n/a $0.00 0.00 0.00% Volumenia 52 week low 52 week high na nia Income Statement Balance Sheet Cash Flow Statement Annual Financials Annual Financials for Celltrion Inc. + View Ratios Fiscal year is January-December. All values KRW millons. 2015 2016 2017 2018 2019 5-year trend + Sales Revenue 603.415 670.585 949.085 982.075 1.13T Cost of Goods Sold (COGS) Incl. D&A 242.375 282.175 263.765 440.796 505.245 *********** COGS excluding DBA 160.26 193.58 165.815 314.025 346.025 Depreciation & Amortization Expense 82.175 88.685 97.955 126.775 159.225 *** Depreciation 31.75 39.935 41.55 41.098 48.366 Amortization of Intangibles 50.486 48.745 56.458 85.685 110.866 Gross Income 361.045 388.415 685 326 541.288 623.226 2015 2016 2017 2018 2019 5-year trend + SG&A Expense 102.126 138.795 177.558 202.995 245.165 Research & Development 37.325 65.365 79.665 90.755 113.575 Other SG&A 64.88 73.445 97.895 112.245 131.595 *********** Other Operating Expense Unusual Expense 10.285 78.8M 25% 24.85 6.356 ESIT after Unusual Expense 248.646 249.545 ( 58 ) 313.495 371.725 (63.088) (9.945) (98) 8.188 1.078 Non Operating Income Expense Non-Operating interest income 7.066 3.248 4.715 10.86 12.065 Non-Operating interest income 7.068 3.245 4.715 10.85 12.066 Seme: Equity In Affiliates Pretax) 2.515 (520.23M) + Interest Expense 29.715 14.095 14.485 14.228 10.838 l Gross Interest Expense 41.335 25.515 23.185 20.015 16.485 Interest Capitalized 11.625 11.425 8.695 5.795 5.655 + Pretax income 162.95 228.755 491.55 317.735 374.015 Income Tax 48 885 105.355 64.165 80.596 Income Tax - Current Domestic 23.145 43.575 58.896 50.955 72.16 Income Tax - Current Foreign Income Tax-Deferred Domesso (18.315) 5.325 46.466 13.215 8.495 Income Tax-Deferred Foreign - Income Tax Credits Equity in Affilates 209.47M 582.52M 4.545 Other After Tax Income (Expense) Consolidated Net Income 158.286 180.455 386.168 253.565 297.975 Minority Interest Expense 4.195 2.466 3.695 (8.285) 41235M + Net Income 154.09B 177.99B 382.47B 251.84B 297.56B Extraordinaries & Discontinued Operations Extra Items & Gain Loss Sale or Assets Cumulative Effect - Accounting Chg Discontinued Operations Net Income After Extraordinaries 154.095 177.995 382.475 261.845 297.56 ulu ***** Preferred Dividends Net Income Avallable to common 154.098 177.995 382.475 261.845 297.568 EPS (Basic) 1.192.63 1,338.31 2.810.39 1.960.91 2.229.74 Basic Shares Outstanding 129.23M 13301M 136.09M 133.53M 133.45M EPS (Dlluted) 1.187.40 1.330.99 2.794.58 1.943.55 2.218.69 Diluted Shares Outstanding 129.77M 133.76M 136.86M 134.72M 134.11M + EBITDA 341.15 338.295 605.728 465.065 537.285 Cerigh: 2020 Feet Researchers inc. All rights reserved. Source Face Fundamentas Celltrion Inc. OTC: CONIF Set Alana Marketinde Watch Parts SEME Enter Symbols or Keywords GO OVERVIEW PROFILE CHARTS FINANCIALS HISTORICAL QUOTES ANALYST ESTIMATES OPTIONS SEC FILINGS INBIDERS Market closed --Quotes are delayed by 20 min Previous cast Day low Day high $ nja n/a $0.00 0.00 0.00% Volumenia 52 week low 52 week high na nia Income Statement Balance Sheet Cash Flow Statement Annual Financials Annual Financials for Celltrion Inc. + View Ratios Fiscal year is January-December. All values KRW millons. 2015 2016 2017 2018 2019 5-year trend + Sales Revenue 603.415 670.585 949.085 982.075 1.13T Cost of Goods Sold (COGS) Incl. D&A 242.375 282.175 263.765 440.796 505.245 *********** COGS excluding DBA 160.26 193.58 165.815 314.025 346.025 Depreciation & Amortization Expense 82.175 88.685 97.955 126.775 159.225 *** Depreciation 31.75 39.935 41.55 41.098 48.366 Amortization of Intangibles 50.486 48.745 56.458 85.685 110.866 Gross Income 361.045 388.415 685 326 541.288 623.226 2015 2016 2017 2018 2019 5-year trend + SG&A Expense 102.126 138.795 177.558 202.995 245.165 Research & Development 37.325 65.365 79.665 90.755 113.575 Other SG&A 64.88 73.445 97.895 112.245 131.595 *********** Other Operating Expense Unusual Expense 10.285 78.8M 25% 24.85 6.356 ESIT after Unusual Expense 248.646 249.545 ( 58 ) 313.495 371.725 (63.088) (9.945) (98) 8.188 1.078 Non Operating Income Expense Non-Operating interest income 7.066 3.248 4.715 10.86 12.065 Non-Operating interest income 7.068 3.245 4.715 10.85 12.066 Seme: Equity In Affiliates Pretax) 2.515 (520.23M) + Interest Expense 29.715 14.095 14.485 14.228 10.838 l Gross Interest Expense 41.335 25.515 23.185 20.015 16.485 Interest Capitalized 11.625 11.425 8.695 5.795 5.655 + Pretax income 162.95 228.755 491.55 317.735 374.015 Income Tax 48 885 105.355 64.165 80.596 Income Tax - Current Domestic 23.145 43.575 58.896 50.955 72.16 Income Tax - Current Foreign Income Tax-Deferred Domesso (18.315) 5.325 46.466 13.215 8.495 Income Tax-Deferred Foreign - Income Tax Credits Equity in Affilates 209.47M 582.52M 4.545 Other After Tax Income (Expense) Consolidated Net Income 158.286 180.455 386.168 253.565 297.975 Minority Interest Expense 4.195 2.466 3.695 (8.285) 41235M + Net Income 154.09B 177.99B 382.47B 251.84B 297.56B Extraordinaries & Discontinued Operations Extra Items & Gain Loss Sale or Assets Cumulative Effect - Accounting Chg Discontinued Operations Net Income After Extraordinaries 154.095 177.995 382.475 261.845 297.56 ulu ***** Preferred Dividends Net Income Avallable to common 154.098 177.995 382.475 261.845 297.568 EPS (Basic) 1.192.63 1,338.31 2.810.39 1.960.91 2.229.74 Basic Shares Outstanding 129.23M 13301M 136.09M 133.53M 133.45M EPS (Dlluted) 1.187.40 1.330.99 2.794.58 1.943.55 2.218.69 Diluted Shares Outstanding 129.77M 133.76M 136.86M 134.72M 134.11M + EBITDA 341.15 338.295 605.728 465.065 537.285 Cerigh: 2020 Feet Researchers inc. All rights reserved. Source Face Fundamentas
