NTES

Value 20202021202220232024 TTM Total revenue 11.29 B13.75 B13.99 B14.57 B14.43 B — Gross profit 5.97 B7.37 B7.65 B8.88 B9.02 B — Operating expenses 3.75 B4.79 B4.8 B4.98 B4.96 B — Selling/general/admin expenses 2.16 B2.59 B2.62 B2.66 B2.56 B — Research & development 1.59 B2.21 B2.18 B2.32 B2.4 B — Operating income 2.23 B2.58 B2.85 B3.9 B4.05 B — Non-Operating Income, Total 836.68 M651.01 M358.41 M351.18 M166.16 M — Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses 723.71 M539.53 M235.63 M202.78 M83.67 M — Unusual income/expense 112.98 M111.48 M122.78 M148.4 M82.49 M — Pretax income 2.36 B3.31 B3.52 B4.8 B4.89 B — Equity in earnings ————— — Taxes 466.18 M647.82 M729.55 M661.94 M748.21 M — Non-controlling/minority interest -79.62 M-65.54 M-72.1 M-8.86 M76.01 M — After tax other income/expense ————— — Net income before discontinued operations 1.81 B2.6 B2.71 B4.13 B4.07 B — Discontinued operations ——90.6 M—— — Net income 1.81 B2.6 B2.8 B4.13 B4.07 B — Dilution adjustment 159.25 M131.07 M144.2 M17.72 M0 — Preferred dividends 120.62 M84.27 M432 K506 K537 K — Diluted net income available to common stockholders 1.85 B2.65 B2.95 B4.14 B4.07 B — Basic earnings per share (Basic EPS) 0.560.80.91.291.27 29.73 Diluted earnings per share (Diluted EPS) 0.550.790.891.271.26 29.42 Average basic shares outstanding 3.31 B3.33 B3.26 B3.22 B3.2 B 13.01 B Diluted shares outstanding 3.35 B3.37 B3.3 B3.25 B3.23 B 13.15 B EBITDA 2.76 B3.09 B3.26 B4.33 B4.38 B — EBIT 2.23 B2.58 B2.85 B3.9 B4.05 B — Cost of revenue 5.32 B6.38 B6.34 B5.69 B5.41 B — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 529.93 M514.03 M414.4 M430.32 M331.25 M —