Loading...

Major Indexes

Financial Statements

NetEase Inc.

NetEase Inc. (NTES)

$372.25
-29.51 (-7.35%)

Income Statement

Download NTES income statement Download NTES income statement Download NTES income statement
Year 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
Earnings Per Share Basic 2.092.613.934.455.655.897.9012.7412.286.87
Net Profit Margin 0.490.410.440.440.480.410.300.300.200.09
Earnings Per Share Diluted 2.092.613.934.455.615.857.8612.6312.216.84
Revenue 550.31834.501,156.511,315.101,516.021,891.003,513.005,497.318,177.459,718.73
Weighted Average Shares Outstanding 469.67490.61515.92525.01535.12524.75503.47473.28495.99475.14
Gross Profit 407.88561.94780.20901.681,107.431,364.432,064.963,119.343,916.674,110.49
Weighted Average Shares Outstanding (Diluted) 472.43491.88518.01526.41535.42527.03505.99472.53497.33468.21
Sales, General and Administrative Expense 75.71128.27179.16191.30237.96381.44612.02862.201,418.901,840.52
Dividend per Share ----0.000.000.000.000.000.00
Operating Income 296.39385.50527.20595.20717.54769.311,120.341,818.411,837.031,142.25
Gross Margin 0.740.670.670.690.730.720.590.570.480.42
Earnings before Tax 317.02390.94575.35694.21820.06874.941,233.791,973.651,945.331,247.34
EBITDA Margin 0.090.080.090.090.090.080.060.050.040.02
Net Income 271.05338.75513.05583.30732.59767.941,037.611,670.921,618.49890.36
EBIT Margin 0.580.470.500.530.540.460.350.360.240.13
Net Income - Discounted ops ----------
Profit Margin 0.070.060.070.070.080.070.050.040.030.01
Preferred Dividends ----------
Free Cash Flow margin 0.000.000.000.000.000.000.000.000.000.00
R&D Expenses 35.7848.1773.84115.19151.93213.67332.60438.73660.741,127.72
Interest Expense ----------
Earnings Before Tax Margin 0.580.470.500.530.540.460.350.360.240.13
Consolidated Income 269.05338.19511.26575.14732.81774.251,053.291,698.041,639.83937.40
EBIT 317.02390.94575.35694.21820.06874.941,233.791,973.651,945.331,247.34
EBITDA 338.05426.12621.87731.66846.17903.101,261.902,020.812,066.521,548.86
Income Tax Expense 45.9752.1962.30110.9187.47107.00196.18302.74326.84356.97
Operating Expenses 111.49176.44253.00306.49389.89595.12944.621,300.932,079.642,968.24
Cost of Revenue 142.43272.55376.31413.42408.59526.571,448.042,377.974,260.785,608.24
Net Income Com 271.05338.75513.05583.30732.59767.941,037.611,670.921,618.49890.36
Net Income - Non-Controlling int -2.00-0.57-1.79-8.160.226.3115.6827.1221.3411.13

Balance Sheet Statement

Download NTES balance shet statement Download NTES balance sheet statement Download NTES balance sheet statement
Year 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
Total current liabilities 201.83277.00362.08573.53697.851,090.811,797.482,761.193,589.805,080.90
Other Liabilities 166.88252.17330.66532.20477.01676.371,326.312,010.742,219.482,759.14
Long-term debt ----------
Cash and cash equivalents 1,045.931,457.531,941.322,447.073,333.423,736.983,521.404,071.115,939.306,238.32
Total debt ----160.82330.94350.14549.421,001.131,976.64
Cash and short-term investments 1,045.931,457.532,098.932,619.223,481.984,069.334,293.785,738.807,411.897,927.87
Deferred revenue 85.47117.27160.86186.02244.15317.69716.651,084.41942.861,150.98
Inventories -----4.56125.98227.23827.53726.17
Tax Liabilities 31.3144.0662.1562.4536.7670.44151.66304.50268.73385.77
Goodwill and Intangible Assets 32.9823.749.641.851.8612.5436.8084.7989.67506.88
Deposit Liabilities ----------
Tax assets 11.8311.1518.1823.4425.1236.0367.0680.68124.47154.02
Total non-current liabilities 0.035.2710.1316.0323.8817.1825.6456.5134.9964.74
Total current assets 1,167.801,610.142,296.032,865.413,758.294,477.325,301.027,110.649,363.339,944.39
Total liabilities 201.86282.28372.22589.56721.741,107.991,823.112,817.703,624.795,145.64
Payables 34.9524.8331.4341.3360.0383.49121.03201.03369.19345.13
Other comprehensive income ------4.238.855.532.47
Short-term investments --157.62172.15148.56332.35772.381,667.691,472.591,689.55
Retained earnings (deficit) 941.241,297.791,847.892,294.683,051.303,426.544,070.205,086.946,459.056,367.21
Property, Plant & Equipment Net 81.70114.51134.59130.70143.77206.85322.30348.38569.73778.37
Total non-current assets 121.71145.42153.99225.99288.26423.341,039.671,245.281,372.982,641.42
Other Assets ---------714.34
Net Debt ----------10,760.72
Investments --157.62250.73230.99501.941,400.122,327.161,893.542,463.22
Total shareholders equity 1,089.611,475.882,082.282,514.533,337.483,776.294,504.715,499.086,912.336,545.82
Total assets 1,289.511,755.552,450.023,091.404,046.544,900.666,340.698,355.9210,736.3112,585.81
Long-term investments ---78.5882.43169.60627.74659.47420.95773.68
Receivables 27.4438.8436.4943.2166.36140.96402.73612.14547.12620.62
Short-term debt ----160.82330.94350.14549.421,001.131,976.64

Cash Flow Statement

Download NTES cash flow statement Download NTES cash flow statement Download NTES cash flow statement
Year 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
Insurance (repayment) of debt ----------
Net Cash/Marketcap 0.000.000.000.000.000.000.000.000.000.00
Insurance (buybacks) of shares ----------
Depreciation & Amortization 21.0335.1846.5237.4526.1128.1728.1147.16121.19301.52
Dividend payments -----134.42-320.15-226.15-366.62-492.38-208.42
Operating Cash Flow 306.80432.57646.09677.40863.15948.181,244.332,230.131,797.041,941.52
Acquisitions and disposals -0.62-------26.08-136.14-398.12
Free Cash Flow 247.09387.47580.91648.87827.66859.401,111.012,066.291,417.161,381.26
Net cash flow / Change in cash 36.3136.95147.44-100.04-21.8490.92623.95217.23-344.85219.29
Effect of forex changes on cash 2.99-2.13-1.39-0.62-0.32-1.8221.9319.05-1.9311.80
Financing Cash Flow 5.943.6611.67-62.5814.32-125.68-251.54-324.05-196.91229.73
Investment purchases and sales -170.54-348.12-406.57-638.13-601.12-535.79-95.00-1,493.00-1,392.18-491.35
Capital Expenditure -59.71-45.09-65.18-28.53-35.50-88.78-133.32-163.84-379.88-560.26
Stock-based compensation 4.6015.5219.3632.5650.5056.39105.45142.57302.94366.09
Investing Cash Flow ----------

Retained Earning Schedule

Year 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
Retained Earnings (Previous Year) -9411,2981,8482,2953,0513,4274,0705,0876,459
Net Income 2713395135837337681,0381,6711,618890
Stock Dividends 6701837-137158-73-168-288246-774
Dividend Paid -----134-320-226-367-492-208
Retained Earnings 9411,2981,8482,2953,0513,4274,0705,0876,4596,367

PPE Schedule

Year 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
Gross PPE -82115135131144207322348570
Annual Depreciation 14178852549152249190601769
Capital Expenditure -60-45-65-29-35-89-133-164-380-560
Net PPE 82115135131144207322348570778

Intangible and Goodwill Schedule

Year 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
Intangible and Goodwill (Previous Year) -3324102213378590
New Purchases -171-348-407-638-601-536-95-1,493-1,392-491
Intangible and Goodwill 3324102213378590507

NetEase Inc. income statement is the only one that provides an overview of company sales and net income
The reasoning behind the adjustment, however, is that free cash flow is meant to measure money being spent right now, not transactions that happened in the past. This makes NetEase Inc. FCF a useful instrument for identifying growing companies with high up-front costs, which may eat into earnings now but have the potential to pay off later.