21Vianet Group Inc. ADR | Income Statement
Fiscal year is January-December. All values USD Thousands.
2013
2014
2015
2016
2017
2018
Sales/Revenue
320,240.50
466,157.00
577,974.20
547,067.30
502,011.50
513,983.80
Cost of Goods Sold (COGS) incl. D&A
244,787.60
343,504.00
453,940.30
452,572.20
399,386.10
378,096.10
Gross Income
75,453.00
122,653.00
124,033.90
94,495.10
102,625.40
135,887.80
SG&A Expense
59,551.80
137,574.00
163,708.20
176,716.40
132,928.00
102,859.70
EBIT
15,901.20
14,921.00
39,674.30
82,221.30
30,302.70
33,028.10
Unusual Expense
9,099.30
10,405.90
6,890.00
49,494.60
175,999.40
2,101.40
Non Operating Income/Expense
1,822.40
1,501.30
17,126.30
11,356.20
71,768.30
2,607.70
Interest Expense
22,271.10
37,601.20
43,603.50
29,832.00
27,420.40
35,675.60
Pretax Income
5,749.00
50,422.20
64,534.40
147,025.40
157,082.30
3,674.90
Income Tax
1,681.10
2,702.00
7,606.40
1,676.50
13,342.30
3,689.10
Equity in Affiliates
223.40
108.70
8,326.00
5,355.60
7,958.20
28,206.40
Consolidated Net Income
7,653.50
53,233.00
63,814.80
139,993.30
135,781.90
28,220.60
Net Income
7,852.60
56,474.70
68,080.60
95,179.10
135,335.30
30,990.60
Net Income After Extraordinaries
7,852.60
56,474.70
68,080.60
95,179.10
135,335.30
30,990.60
Net Income Available to Common
7,852.60
57,746.80
66,832.20
126,798.10
135,335.30
30,990.60
Basic Shares Outstanding
60,725.70
66,889.30
82,010.90
102,861.60
112,139.40
112,455.40
EPS (Diluted)
0.13
0.86
0.81
1.23
1.21
0.28
Diluted Shares Outstanding
60,725.70
66,889.30
82,010.90
102,861.60
112,139.40
112,455.40
EBITDA
48,497.90
50,981.50
53,546.20
17,535.20
68,407.10
128,933.30
Non-Operating Interest Income
7,897.70
11,004.50
8,507.20
3,166.30
4,871.80
6,828.80
Minority Interest Expense
199.10
3,241.70
4,265.80
44,814.20
446.60
2,770
Preferred Dividends
-
1,272.20
1,248.40
31,619.10
-
-
About 21Vianet Group
View Profile
