Hon Hai Precision Industry Co Ltd
TWSE:2317
Income Statement
Earnings Waterfall
Hon Hai Precision Industry Co Ltd
Revenue
|
6.2T
TWD
|
Cost of Revenue
|
-5.8T
TWD
|
Gross Profit
|
387.9B
TWD
|
Operating Expenses
|
-221.4B
TWD
|
Operating Income
|
166.5B
TWD
|
Other Expenses
|
-24.4B
TWD
|
Net Income
|
142.1B
TWD
|
Income Statement
Hon Hai Precision Industry Co 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 |
3 952 317
N/A
|
4 026 784
+2%
|
4 010 261
0%
|
4 041 454
+1%
|
4 213 172
+4%
|
4 343 815
+3%
|
4 437 429
+2%
|
4 552 537
+3%
|
4 482 146
-2%
|
4 426 032
-1%
|
4 375 461
-1%
|
4 385 207
+0%
|
4 358 733
-1%
|
4 375 768
+0%
|
4 376 043
+0%
|
4 379 587
+0%
|
4 706 736
+7%
|
4 760 287
+1%
|
4 917 345
+3%
|
5 214 293
+6%
|
5 293 803
+2%
|
5 319 511
+0%
|
5 399 825
+2%
|
5 411 777
+0%
|
5 342 811
-1%
|
5 217 642
-2%
|
5 186 194
-1%
|
5 089 943
-2%
|
5 358 023
+5%
|
5 776 003
+8%
|
5 999 132
+4%
|
6 113 360
+2%
|
5 994 174
-2%
|
6 054 614
+1%
|
6 212 958
+3%
|
6 553 795
+5%
|
6 626 997
+1%
|
6 681 881
+1%
|
6 476 619
-3%
|
6 273 177
-3%
|
6 162 221
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 697 623)
|
(3 764 627)
|
(3 738 046)
|
(3 766 742)
|
(3 921 228)
|
(4 032 824)
|
(4 118 386)
|
(4 224 469)
|
(4 161 554)
|
(4 110 288)
|
(4 074 269)
|
(4 080 514)
|
(4 037 148)
|
(4 050 034)
|
(4 043 025)
|
(4 063 649)
|
(4 403 729)
|
(4 465 328)
|
(4 624 370)
|
(4 903 457)
|
(4 961 773)
|
(4 992 855)
|
(5 072 353)
|
(5 081 727)
|
(5 026 943)
|
(4 918 262)
|
(4 881 790)
|
(4 788 823)
|
(5 055 104)
|
(5 436 765)
|
(5 644 984)
|
(5 750 724)
|
(5 632 047)
|
(5 685 854)
|
(5 829 112)
|
(6 150 907)
|
(6 226 912)
|
(6 278 227)
|
(6 086 015)
|
(5 887 448)
|
(5 774 274)
|
|
Gross Profit |
254 695
N/A
|
262 158
+3%
|
272 215
+4%
|
274 712
+1%
|
291 944
+6%
|
310 991
+7%
|
319 043
+3%
|
328 068
+3%
|
320 592
-2%
|
315 745
-2%
|
301 193
-5%
|
304 694
+1%
|
321 585
+6%
|
325 734
+1%
|
333 018
+2%
|
315 937
-5%
|
303 007
-4%
|
294 959
-3%
|
292 976
-1%
|
310 838
+6%
|
332 030
+7%
|
326 656
-2%
|
327 471
+0%
|
330 050
+1%
|
315 868
-4%
|
299 380
-5%
|
304 404
+2%
|
301 121
-1%
|
302 919
+1%
|
339 238
+12%
|
354 149
+4%
|
362 636
+2%
|
362 127
0%
|
368 760
+2%
|
383 846
+4%
|
402 887
+5%
|
400 085
-1%
|
403 654
+1%
|
390 603
-3%
|
385 729
-1%
|
387 947
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(145 381)
|
(145 846)
|
(146 574)
|
(149 545)
|
(148 752)
|
(150 104)
|
(152 978)
|
(155 209)
|
(156 323)
|
(154 755)
|
(152 491)
|
(152 051)
|
(146 645)
|
(149 630)
|
(152 785)
|
(159 096)
|
(190 437)
|
(194 219)
|
(201 347)
|
(206 557)
|
(195 883)
|
(199 060)
|
(200 167)
|
(200 620)
|
(200 972)
|
(196 066)
|
(194 171)
|
(192 001)
|
(192 091)
|
(206 325)
|
(211 228)
|
(215 900)
|
(213 168)
|
(211 042)
|
(214 268)
|
(220 613)
|
(226 297)
|
(227 509)
|
(226 373)
|
(223 898)
|
(221 419)
|
|
Selling, General & Administrative |
(98 801)
|
(99 037)
|
(99 134)
|
(101 367)
|
(99 899)
|
(100 656)
|
(102 599)
|
(103 409)
|
(103 832)
|
(102 523)
|
(100 658)
|
(100 328)
|
(95 505)
|
(95 506)
|
(95 881)
|
(97 132)
|
(108 655)
|
(109 519)
|
(113 923)
|
(117 048)
|
(111 453)
|
(112 765)
|
(111 716)
|
(110 361)
|
(109 423)
|
(105 456)
|
(101 493)
|
(97 793)
|
(97 981)
|
(104 332)
|
(105 360)
|
(107 860)
|
(108 099)
|
(105 076)
|
(108 026)
|
(110 622)
|
(112 039)
|
(112 234)
|
(112 167)
|
(112 509)
|
(111 399)
|
|
Research & Development |
(46 580)
|
(46 808)
|
(47 440)
|
(48 177)
|
(48 854)
|
(49 447)
|
(50 376)
|
(51 798)
|
(52 492)
|
(52 232)
|
(51 834)
|
(51 723)
|
(51 140)
|
(54 122)
|
(56 903)
|
(61 963)
|
(81 781)
|
(84 701)
|
(87 423)
|
(89 509)
|
(84 430)
|
(86 294)
|
(88 451)
|
(90 260)
|
(91 548)
|
(90 610)
|
(92 678)
|
(94 208)
|
(94 111)
|
(69 185)
|
(73 060)
|
(75 231)
|
(105 069)
|
(105 625)
|
(105 901)
|
(109 991)
|
(114 258)
|
(113 779)
|
(114 206)
|
(111 389)
|
(110 020)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(32 808)
|
(32 808)
|
(32 808)
|
0
|
(341)
|
(341)
|
0
|
0
|
(1 496)
|
0
|
0
|
0
|
|
Operating Income |
109 314
N/A
|
116 313
+6%
|
125 642
+8%
|
125 168
0%
|
143 191
+14%
|
160 887
+12%
|
166 066
+3%
|
172 860
+4%
|
164 269
-5%
|
160 991
-2%
|
148 702
-8%
|
152 643
+3%
|
174 940
+15%
|
176 104
+1%
|
180 233
+2%
|
156 842
-13%
|
112 570
-28%
|
100 740
-11%
|
91 629
-9%
|
104 280
+14%
|
136 147
+31%
|
127 596
-6%
|
127 305
0%
|
129 429
+2%
|
114 897
-11%
|
103 313
-10%
|
110 233
+7%
|
109 120
-1%
|
110 827
+2%
|
132 912
+20%
|
142 921
+8%
|
146 736
+3%
|
148 959
+2%
|
157 718
+6%
|
169 578
+8%
|
182 275
+7%
|
173 788
-5%
|
176 145
+1%
|
164 230
-7%
|
161 831
-1%
|
166 528
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
21 762
|
17 940
|
16 656
|
24 063
|
26 995
|
26 319
|
30 355
|
30 448
|
31 828
|
28 526
|
26 094
|
14 731
|
10 234
|
8 833
|
8 256
|
15 289
|
72 381
|
77 860
|
87 396
|
79 571
|
30 842
|
39 304
|
38 734
|
47 074
|
44 125
|
33 148
|
31 390
|
33 760
|
33 192
|
42 650
|
42 036
|
42 904
|
39 708
|
27 815
|
18 830
|
11 170
|
9 413
|
(10 083)
|
938
|
8 277
|
15 694
|
|
Non-Reccuring Items |
(552)
|
(552)
|
(1 641)
|
(2 182)
|
(1 706)
|
(4 079)
|
(3 930)
|
(5 034)
|
(2 596)
|
(222)
|
728
|
2 366
|
(321)
|
(321)
|
(5 370)
|
(5 370)
|
(6 542)
|
(6 542)
|
(1 501)
|
(1 501)
|
(5 125)
|
(5 125)
|
(5 274)
|
(5 413)
|
(391)
|
(391)
|
(234)
|
(95)
|
(959)
|
0
|
0
|
0
|
(341)
|
0
|
0
|
(635)
|
(1 496)
|
0
|
(1 979)
|
(1 685)
|
(884)
|
|
Gain/Loss on Disposition of Assets |
(559)
|
(503)
|
(120)
|
(146)
|
566
|
563
|
458
|
709
|
632
|
693
|
772
|
688
|
396
|
234
|
(34)
|
68
|
(22)
|
(205)
|
104
|
(87)
|
(825)
|
(640)
|
(1 299)
|
(1 260)
|
(838)
|
(809)
|
(305)
|
(710)
|
(873)
|
(326)
|
(542)
|
312
|
1 404
|
1 362
|
1 587
|
1 444
|
492
|
252
|
3 228
|
3 700
|
5 572
|
|
Total Other Income |
6 331
|
6 043
|
5 577
|
5 259
|
5 075
|
5 135
|
3 997
|
3 989
|
4 906
|
5 110
|
9 503
|
10 380
|
12 701
|
13 230
|
9 407
|
7 968
|
4 486
|
4 462
|
3 949
|
8 500
|
9 212
|
9 720
|
9 030
|
6 388
|
6 085
|
4 033
|
4 524
|
4 401
|
3 286
|
3 527
|
3 708
|
3 193
|
3 842
|
4 415
|
4 024
|
3 015
|
5 315
|
4 673
|
5 338
|
5 653
|
5 314
|
|
Pre-Tax Income |
136 296
N/A
|
139 240
+2%
|
146 113
+5%
|
152 162
+4%
|
174 120
+14%
|
188 827
+8%
|
196 948
+4%
|
202 973
+3%
|
199 038
-2%
|
195 097
-2%
|
185 799
-5%
|
180 808
-3%
|
197 950
+9%
|
198 082
+0%
|
192 494
-3%
|
174 798
-9%
|
182 873
+5%
|
176 315
-4%
|
181 575
+3%
|
190 762
+5%
|
170 251
-11%
|
170 854
+0%
|
168 495
-1%
|
176 219
+5%
|
163 878
-7%
|
139 293
-15%
|
145 608
+5%
|
146 475
+1%
|
145 472
-1%
|
178 763
+23%
|
188 124
+5%
|
193 145
+3%
|
193 572
+0%
|
191 310
-1%
|
194 019
+1%
|
197 269
+2%
|
187 511
-5%
|
170 987
-9%
|
171 755
+0%
|
177 777
+4%
|
192 224
+8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(28 949)
|
(28 413)
|
(31 592)
|
(33 738)
|
(41 639)
|
(44 915)
|
(47 267)
|
(49 059)
|
(48 837)
|
(48 606)
|
(47 627)
|
(46 234)
|
(46 593)
|
(45 067)
|
(42 635)
|
(40 534)
|
(47 498)
|
(46 131)
|
(48 937)
|
(53 237)
|
(40 416)
|
(40 875)
|
(37 860)
|
(36 318)
|
(31 693)
|
(29 119)
|
(28 065)
|
(28 509)
|
(31 147)
|
(35 608)
|
(38 147)
|
(38 005)
|
(39 749)
|
(38 857)
|
(39 121)
|
(40 084)
|
(36 440)
|
(35 926)
|
(35 915)
|
(36 139)
|
(37 435)
|
|
Income from Continuing Operations |
107 345
|
110 825
|
114 521
|
118 425
|
132 482
|
143 913
|
149 681
|
153 914
|
150 201
|
146 491
|
138 172
|
134 575
|
151 357
|
153 015
|
149 859
|
134 263
|
135 375
|
130 184
|
132 639
|
137 526
|
129 835
|
129 980
|
130 636
|
139 901
|
132 185
|
110 174
|
117 543
|
117 967
|
114 326
|
143 155
|
149 976
|
155 140
|
153 823
|
152 453
|
154 897
|
157 185
|
151 072
|
135 061
|
135 841
|
141 638
|
154 789
|
|
Income to Minority Interest |
(649)
|
(938)
|
(1 424)
|
(1 992)
|
(1 947)
|
(2 534)
|
(2 799)
|
(3 263)
|
(3 334)
|
(2 432)
|
(2 118)
|
(1 743)
|
(2 694)
|
(3 761)
|
(410)
|
1 579
|
3 360
|
4 464
|
1 619
|
579
|
(770)
|
(5 171)
|
(6 262)
|
(9 740)
|
(16 876)
|
(12 606)
|
(14 148)
|
(14 382)
|
(12 531)
|
(15 282)
|
(15 204)
|
(14 239)
|
(14 503)
|
(11 844)
|
(10 774)
|
(11 286)
|
(9 589)
|
(10 204)
|
(11 277)
|
(12 706)
|
(12 691)
|
|
Net Income (Common) |
106 698
N/A
|
109 888
+3%
|
113 096
+3%
|
116 432
+3%
|
130 535
+12%
|
141 377
+8%
|
146 881
+4%
|
150 650
+3%
|
146 867
-3%
|
144 059
-2%
|
136 054
-6%
|
132 831
-2%
|
148 663
+12%
|
149 254
+0%
|
149 448
+0%
|
135 842
-9%
|
138 734
+2%
|
134 648
-3%
|
134 259
0%
|
138 106
+3%
|
129 065
-7%
|
124 810
-3%
|
124 373
0%
|
130 162
+5%
|
115 309
-11%
|
97 568
-15%
|
103 394
+6%
|
103 585
+0%
|
101 795
-2%
|
127 873
+26%
|
134 772
+5%
|
140 901
+5%
|
139 320
-1%
|
140 609
+1%
|
144 123
+2%
|
145 899
+1%
|
141 483
-3%
|
124 857
-12%
|
124 564
0%
|
128 932
+4%
|
142 098
+10%
|
|
EPS (Diluted) |
7.82
N/A
|
8.01
+2%
|
7.82
-2%
|
8.48
+8%
|
9.47
+12%
|
10.23
+8%
|
10.61
+4%
|
10.89
+3%
|
10.58
-3%
|
10.37
-2%
|
9.78
-6%
|
9.53
-3%
|
10.65
+12%
|
10.68
+0%
|
10.69
+0%
|
9.77
-9%
|
9.89
+1%
|
9.58
-3%
|
9.6
+0%
|
10.81
+13%
|
7.95
-26%
|
8.87
+12%
|
8.89
+0%
|
9.29
+4%
|
8.24
-11%
|
6.95
-16%
|
7.4
+6%
|
7.39
0%
|
7.28
-1%
|
9.14
+26%
|
9.63
+5%
|
10.01
+4%
|
9.91
-1%
|
9.93
+0%
|
10.2
+3%
|
10.32
+1%
|
10.06
-3%
|
8.87
-12%
|
8.9
+0%
|
9.18
+3%
|
10.07
+10%
|