Lenovo Group Ltd
HKEX:992
Income Statement
Earnings Waterfall
Lenovo Group Ltd
Revenue
|
55.7B
USD
|
Cost of Revenue
|
-46.1B
USD
|
Gross Profit
|
9.5B
USD
|
Operating Expenses
|
-7.7B
USD
|
Operating Income
|
1.8B
USD
|
Other Expenses
|
-935.4m
USD
|
Net Income
|
876.4m
USD
|
Income Statement
Lenovo Group Ltd
Dec-2013 | Mar-2014 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
28 395
N/A
|
38 707
+36%
|
40 316
+4%
|
41 018
+2%
|
44 321
+8%
|
46 296
+4%
|
46 618
+1%
|
48 292
+4%
|
47 113
-2%
|
44 912
-5%
|
44 252
-1%
|
43 333
-2%
|
42 589
-2%
|
43 035
+1%
|
42 991
0%
|
43 521
+1%
|
44 291
+2%
|
45 350
+2%
|
47 251
+4%
|
48 870
+3%
|
49 966
+2%
|
51 038
+2%
|
51 637
+1%
|
51 780
+0%
|
51 847
+0%
|
50 716
-2%
|
51 552
+2%
|
52 549
+2%
|
55 692
+6%
|
60 742
+9%
|
64 324
+6%
|
67 673
+5%
|
70 555
+4%
|
71 618
+2%
|
71 645
+0%
|
70 865
-1%
|
66 006
-7%
|
61 947
-6%
|
57 891
-7%
|
55 211
-5%
|
55 666
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(24 803)
|
(33 643)
|
(35 093)
|
(35 602)
|
(38 172)
|
(39 614)
|
(39 637)
|
(41 194)
|
(40 227)
|
(38 288)
|
(37 740)
|
(36 789)
|
(36 334)
|
(36 929)
|
(37 055)
|
(37 579)
|
(38 194)
|
(39 078)
|
(40 711)
|
(42 149)
|
(42 946)
|
(43 667)
|
(43 850)
|
(43 604)
|
(43 456)
|
(42 359)
|
(43 202)
|
(44 129)
|
(46 750)
|
(50 974)
|
(53 773)
|
(56 370)
|
(58 682)
|
(59 569)
|
(59 550)
|
(58 900)
|
(54 784)
|
(51 446)
|
(48 007)
|
(45 682)
|
(46 147)
|
|
Gross Profit |
3 591
N/A
|
5 064
+41%
|
5 222
+3%
|
5 414
+4%
|
6 148
+14%
|
6 682
+9%
|
6 979
+4%
|
7 097
+2%
|
6 885
-3%
|
6 624
-4%
|
6 512
-2%
|
6 544
+0%
|
6 254
-4%
|
6 106
-2%
|
5 935
-3%
|
5 941
+0%
|
6 097
+3%
|
6 272
+3%
|
6 540
+4%
|
6 721
+3%
|
7 020
+4%
|
7 371
+5%
|
7 787
+6%
|
8 176
+5%
|
8 391
+3%
|
8 357
0%
|
8 350
0%
|
8 420
+1%
|
8 942
+6%
|
9 768
+9%
|
10 550
+8%
|
11 304
+7%
|
11 873
+5%
|
12 049
+1%
|
12 094
+0%
|
11 965
-1%
|
11 222
-6%
|
10 501
-6%
|
9 884
-6%
|
9 529
-4%
|
9 518
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 827)
|
(4 034)
|
(4 112)
|
(4 223)
|
(4 944)
|
(5 596)
|
(6 069)
|
(7 336)
|
(7 071)
|
(6 688)
|
(6 425)
|
(5 470)
|
(5 420)
|
(5 444)
|
(5 515)
|
(5 648)
|
(5 736)
|
(5 886)
|
(5 966)
|
(5 946)
|
(6 015)
|
(6 193)
|
(6 447)
|
(6 684)
|
(6 845)
|
(6 919)
|
(6 818)
|
(6 766)
|
(7 074)
|
(7 587)
|
(8 063)
|
(8 564)
|
(8 902)
|
(8 968)
|
(8 979)
|
(8 816)
|
(8 255)
|
(7 832)
|
(7 602)
|
(7 585)
|
(7 707)
|
|
Selling, General & Administrative |
(2 306)
|
(3 203)
|
(3 354)
|
(3 444)
|
(3 839)
|
(3 955)
|
(4 481)
|
(4 791)
|
(4 673)
|
(4 142)
|
(4 398)
|
(4 351)
|
(4 377)
|
(4 207)
|
(4 611)
|
(4 649)
|
(4 671)
|
(4 253)
|
(4 604)
|
(4 591)
|
(4 714)
|
(4 491)
|
(5 102)
|
(5 295)
|
(5 402)
|
(5 075)
|
(5 416)
|
(5 423)
|
(5 720)
|
(5 572)
|
(6 395)
|
(6 650)
|
(6 669)
|
(6 248)
|
(6 598)
|
(6 405)
|
(6 015)
|
(5 187)
|
(5 427)
|
(5 425)
|
(5 534)
|
|
Research & Development |
(550)
|
(705)
|
(742)
|
(756)
|
(982)
|
(1 164)
|
(1 431)
|
(1 597)
|
(1 564)
|
0
|
(1 458)
|
(1 438)
|
(1 375)
|
(1 254)
|
(1 298)
|
(1 260)
|
(1 286)
|
(1 167)
|
(1 292)
|
(1 293)
|
(1 222)
|
(1 164)
|
(1 286)
|
(1 291)
|
(1 360)
|
(1 184)
|
(1 339)
|
(1 328)
|
0
|
(1 295)
|
(1 190)
|
(1 365)
|
(1 914)
|
(1 849)
|
(2 118)
|
(2 192)
|
(2 222)
|
(1 916)
|
(2 135)
|
(2 078)
|
(2 045)
|
|
Depreciation & Amortization |
0
|
(127)
|
0
|
0
|
0
|
(288)
|
0
|
0
|
0
|
(432)
|
0
|
0
|
0
|
(433)
|
0
|
0
|
0
|
(444)
|
0
|
0
|
0
|
(479)
|
0
|
0
|
0
|
(574)
|
0
|
0
|
0
|
(616)
|
0
|
0
|
0
|
(668)
|
0
|
0
|
0
|
(689)
|
0
|
0
|
0
|
|
Other Operating Expenses |
31
|
1
|
(14)
|
(23)
|
(124)
|
(190)
|
(159)
|
(949)
|
(833)
|
(2 114)
|
(569)
|
319
|
333
|
450
|
394
|
261
|
221
|
(21)
|
(70)
|
(62)
|
(77)
|
(59)
|
(60)
|
(97)
|
(83)
|
(86)
|
(63)
|
(15)
|
(1 354)
|
(104)
|
(478)
|
(549)
|
(318)
|
(204)
|
(263)
|
(219)
|
(18)
|
(40)
|
(41)
|
(82)
|
(127)
|
|
Operating Income |
764
N/A
|
1 030
+35%
|
1 110
+8%
|
1 192
+7%
|
1 205
+1%
|
1 086
-10%
|
910
-16%
|
(240)
N/A
|
(186)
+23%
|
(64)
+66%
|
88
N/A
|
1 075
+1 122%
|
835
-22%
|
661
-21%
|
421
-36%
|
294
-30%
|
360
+22%
|
386
+7%
|
573
+48%
|
775
+35%
|
1 005
+30%
|
1 178
+17%
|
1 340
+14%
|
1 492
+11%
|
1 546
+4%
|
1 439
-7%
|
1 532
+6%
|
1 655
+8%
|
1 868
+13%
|
2 180
+17%
|
2 487
+14%
|
2 739
+10%
|
2 971
+8%
|
3 081
+4%
|
3 115
+1%
|
3 149
+1%
|
2 967
-6%
|
2 669
-10%
|
2 282
-15%
|
1 945
-15%
|
1 812
-7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
7
|
18
|
(1)
|
(5)
|
(53)
|
(47)
|
(87)
|
(110)
|
(122)
|
(155)
|
(164)
|
(151)
|
(141)
|
(137)
|
(161)
|
(158)
|
(163)
|
(157)
|
(165)
|
(178)
|
(200)
|
(222)
|
(228)
|
(240)
|
(235)
|
(228)
|
(232)
|
(234)
|
(254)
|
(265)
|
(261)
|
(253)
|
(231)
|
(209)
|
(200)
|
(205)
|
(199)
|
(191)
|
(177)
|
(150)
|
(140)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
|
Total Other Income |
(19)
|
(34)
|
(47)
|
(61)
|
(72)
|
(68)
|
(63)
|
(61)
|
(57)
|
(58)
|
(47)
|
(37)
|
(25)
|
(33)
|
(44)
|
(52)
|
(64)
|
(76)
|
(72)
|
(84)
|
(91)
|
(100)
|
(128)
|
(171)
|
(190)
|
(192)
|
(190)
|
(150)
|
(142)
|
(142)
|
(134)
|
(122)
|
(112)
|
(104)
|
(107)
|
(168)
|
(242)
|
(342)
|
(431)
|
(477)
|
(485)
|
|
Pre-Tax Income |
752
N/A
|
1 014
+35%
|
1 062
+5%
|
1 126
+6%
|
1 079
-4%
|
971
-10%
|
759
-22%
|
(412)
N/A
|
(366)
+11%
|
(277)
+24%
|
(123)
+56%
|
887
N/A
|
668
-25%
|
490
-27%
|
215
-56%
|
82
-62%
|
131
+60%
|
153
+17%
|
335
+119%
|
513
+53%
|
714
+39%
|
857
+20%
|
984
+15%
|
1 081
+10%
|
1 121
+4%
|
1 018
-9%
|
1 110
+9%
|
1 270
+14%
|
1 471
+16%
|
1 774
+21%
|
2 092
+18%
|
2 364
+13%
|
2 628
+11%
|
2 768
+5%
|
2 808
+1%
|
2 776
-1%
|
2 526
-9%
|
2 136
-15%
|
1 674
-22%
|
1 321
-21%
|
1 187
-10%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(149)
|
(197)
|
(204)
|
(210)
|
(171)
|
(134)
|
(31)
|
152
|
143
|
132
|
45
|
(97)
|
(65)
|
41
|
94
|
228
|
(203)
|
(280)
|
(322)
|
(480)
|
(140)
|
(199)
|
(220)
|
(247)
|
(246)
|
(213)
|
(250)
|
(305)
|
(380)
|
(461)
|
(541)
|
(605)
|
(619)
|
(622)
|
(608)
|
(580)
|
(529)
|
(455)
|
(349)
|
(261)
|
(232)
|
|
Income from Continuing Operations |
604
|
817
|
859
|
917
|
908
|
837
|
728
|
(261)
|
(224)
|
(145)
|
(79)
|
790
|
603
|
530
|
309
|
310
|
(72)
|
(127)
|
11
|
31
|
571
|
657
|
764
|
834
|
875
|
805
|
859
|
965
|
1 091
|
1 313
|
1 551
|
1 759
|
2 009
|
2 145
|
2 200
|
2 196
|
1 997
|
1 681
|
1 325
|
1 060
|
955
|
|
Income to Minority Interest |
9
|
0
|
(1)
|
(17)
|
(21)
|
(8)
|
(8)
|
5
|
15
|
16
|
18
|
20
|
5
|
7
|
(4)
|
(10)
|
(2)
|
(9)
|
1
|
10
|
(7)
|
(7)
|
(29)
|
(65)
|
(80)
|
(86)
|
(90)
|
(88)
|
(85)
|
(102)
|
(101)
|
(120)
|
(131)
|
(116)
|
(120)
|
(88)
|
(90)
|
(73)
|
(56)
|
(83)
|
(78)
|
|
Net Income (Common) |
612
N/A
|
817
+33%
|
857
+5%
|
899
+5%
|
887
-1%
|
829
-7%
|
720
-13%
|
(256)
N/A
|
(209)
+18%
|
(128)
+39%
|
(61)
+52%
|
810
N/A
|
608
-25%
|
535
-12%
|
290
-46%
|
272
-6%
|
(115)
N/A
|
(189)
-65%
|
(40)
+79%
|
(11)
+74%
|
511
N/A
|
596
+17%
|
682
+14%
|
715
+5%
|
741
+4%
|
665
-10%
|
716
+8%
|
824
+15%
|
961
+17%
|
1 178
+23%
|
1 432
+21%
|
1 633
+14%
|
1 878
+15%
|
2 030
+8%
|
2 079
+2%
|
2 109
+1%
|
1 906
-10%
|
1 608
-16%
|
1 269
-21%
|
977
-23%
|
876
-10%
|
|
EPS (Diluted) |
0.06
N/A
|
0.08
+33%
|
0.09
+13%
|
0.1
+11%
|
0.09
-10%
|
0.08
-11%
|
0.07
-13%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
0.01
N/A
|
0.08
+700%
|
0.06
-25%
|
0.05
-17%
|
0.02
-60%
|
0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
0.04
N/A
|
0.05
+25%
|
0.06
+20%
|
0.06
N/A
|
0.06
N/A
|
0.05
-17%
|
0.06
+20%
|
0.07
+17%
|
0.08
+14%
|
0.09
+13%
|
0.11
+22%
|
0.12
+9%
|
0.14
+17%
|
0.16
+14%
|
0.16
N/A
|
0.16
N/A
|
0.15
-6%
|
0.13
-13%
|
0.1
-23%
|
0.08
-20%
|
0.07
-13%
|