Microchip Technology Inc.、合并损益表结构(季度数据)
|
截至 3 个月 |
2022年12月31日 |
|
2022年9月30日 |
|
2022年6月30日 |
|
2022年3月31日 |
|
2021年12月31日 |
|
2021年9月30日 |
|
2021年6月30日 |
|
2021年3月31日 |
|
2020年12月31日 |
|
2020年9月30日 |
|
2020年6月30日 |
|
2020年3月31日 |
|
2019年12月31日 |
|
2019年9月30日 |
|
2019年6月30日 |
|
2019年3月31日 |
|
2018年12月31日 |
|
2018年9月30日 |
|
2018年6月30日 |
|
2018年3月31日 |
|
2017年12月31日 |
|
2017年9月30日 |
|
2017年6月30日 |
|
2017年3月31日 |
|
2016年12月31日 |
|
2016年9月30日 |
|
2016年6月30日 |
|
|
|
净销售额 |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
|
|
销售成本 |
-32.20% | |
-32.57% | |
-33.29% | |
-33.82% | |
-34.38% | |
-35.25% | |
-35.80% | |
-36.83% | |
-37.45% | |
-38.30% | |
-39.05% | |
-38.64% | |
-38.99% | |
-38.14% | |
-38.36% | |
-38.31% | |
-43.29% | |
-51.88% | |
-47.05% | |
-38.63% | |
-38.94% | |
-39.33% | |
-39.88% | |
-40.97% | |
-44.24% | |
-52.88% | |
-56.41% | |
|
|
毛利 |
67.80% |
|
67.43% |
|
66.71% |
|
66.18% |
|
65.62% |
|
64.75% |
|
64.20% |
|
63.17% |
|
62.55% |
|
61.70% |
|
60.95% |
|
61.36% |
|
61.01% |
|
61.86% |
|
61.64% |
|
61.69% |
|
56.71% |
|
48.12% |
|
52.95% |
|
61.37% |
|
61.06% |
|
60.67% |
|
60.12% |
|
59.03% |
|
55.76% |
|
47.12% |
|
43.59% |
|
|
|
研究与开发 |
-13.02% | |
-12.96% | |
-13.70% | |
-14.05% | |
-13.96% | |
-14.92% | |
-15.19% | |
-15.57% | |
-15.54% | |
-15.26% | |
-15.12% | |
-16.72% | |
-16.86% | |
-16.43% | |
-16.57% | |
-16.15% | |
-15.84% | |
-15.49% | |
-14.18% | |
-13.33% | |
-13.23% | |
-13.20% | |
-13.42% | |
-14.09% | |
-15.87% | |
-15.81% | |
-18.50% | |
|
|
销售、一般和行政 |
-9.35% | |
-9.76% | |
-9.62% | |
-10.15% | |
-10.10% | |
-10.90% | |
-11.11% | |
-11.25% | |
-11.40% | |
-11.05% | |
-11.17% | |
-12.49% | |
-13.26% | |
-12.88% | |
-12.69% | |
-12.60% | |
-12.72% | |
-12.33% | |
-13.53% | |
-11.42% | |
-10.97% | |
-11.29% | |
-11.75% | |
-12.31% | |
-13.31% | |
-13.79% | |
-19.70% | |
|
|
收购无形资产摊销 |
-7.72% | |
-8.08% | |
-8.54% | |
-11.69% | |
-12.27% | |
-13.07% | |
-13.74% | |
-15.84% | |
-17.13% | |
-17.79% | |
-17.97% | |
-18.73% | |
-19.32% | |
-18.55% | |
-18.79% | |
-13.30% | |
-14.09% | |
-11.86% | |
-11.03% | |
-12.25% | |
-12.17% | |
-11.95% | |
-12.43% | |
-10.45% | |
-9.92% | |
-9.23% | |
-10.03% | |
|
|
特殊收入(费用)和其他净额 |
-0.30% | |
-0.21% | |
0.86% | |
-0.49% | |
0.02% | |
-0.62% | |
-0.67% | |
0.49% | |
-0.32% | |
-0.33% | |
-0.02% | |
-1.30% | |
-1.38% | |
-0.27% | |
-0.61% | |
1.75% | |
0.09% | |
-1.27% | |
-3.31% | |
-0.02% | |
-0.02% | |
-1.96% | |
0.28% | |
-5.11% | |
-2.51% | |
-1.10% | |
-2.76% | |
|
|
运营费用 |
-30.39% |
|
-31.01% |
|
-30.99% |
|
-36.38% |
|
-36.32% |
|
-39.52% |
|
-40.70% |
|
-42.18% |
|
-44.39% |
|
-44.42% |
|
-44.28% |
|
-49.25% |
|
-50.82% |
|
-48.13% |
|
-48.66% |
|
-40.29% |
|
-42.55% |
|
-40.95% |
|
-42.04% |
|
-37.02% |
|
-36.39% |
|
-38.40% |
|
-37.32% |
|
-41.96% |
|
-41.61% |
|
-39.92% |
|
-50.99% |
|
|
|
营业收入(亏损) |
37.41% |
|
36.42% |
|
35.72% |
|
29.80% |
|
29.30% |
|
25.23% |
|
23.50% |
|
20.99% |
|
18.16% |
|
17.27% |
|
16.67% |
|
12.12% |
|
10.19% |
|
13.72% |
|
12.97% |
|
21.40% |
|
14.16% |
|
7.17% |
|
10.91% |
|
24.35% |
|
24.67% |
|
22.27% |
|
22.79% |
|
17.07% |
|
14.15% |
|
7.20% |
|
-7.39% |
|
|
|
权益法投资损失 |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.01% | |
-0.01% | |
-0.01% | |
-0.01% | |
0.00% | |
-0.01% | |
-0.01% | |
-0.01% | |
-0.01% | |
-0.01% | |
-0.01% | |
-0.01% | |
|
|
利息收入 |
0.04% | |
0.01% | |
0.01% | |
0.00% | |
0.01% | |
0.01% | |
0.02% | |
0.06% | |
0.01% | |
0.02% | |
0.02% | |
0.04% | |
0.05% | |
0.07% | |
0.05% | |
0.06% | |
0.05% | |
0.06% | |
0.47% | |
0.75% | |
0.63% | |
0.46% | |
0.36% | |
0.15% | |
0.06% | |
0.05% | |
0.10% | |
|
|
利息支出 |
-2.43% | |
-2.57% | |
-2.56% | |
-3.13% | |
-3.53% | |
-3.93% | |
-4.61% | |
-5.32% | |
-6.40% | |
-7.12% | |
-7.57% | |
-8.70% | |
-9.30% | |
-9.69% | |
-10.03% | |
-10.25% | |
-10.01% | |
-9.68% | |
-7.46% | |
-5.02% | |
-5.00% | |
-4.89% | |
-5.09% | |
-4.62% | |
-4.21% | |
-4.03% | |
-4.31% | |
|
|
清偿债务损失 |
0.00% | |
-0.10% | |
-0.32% | |
-0.64% | |
-0.92% | |
-5.16% | |
-0.02% | |
-5.83% | |
-10.51% | |
-3.44% | |
-2.05% | |
-0.26% | |
0.00% | |
-0.01% | |
-0.14% | |
-0.62% | |
-0.01% | |
-0.29% | |
0.00% | |
0.00% | |
-0.22% | |
0.00% | |
-1.42% | |
-4.86% | |
0.00% | |
0.00% | |
0.00% | |
|
|
其他收入(支出) |
-2.40% |
|
-2.66% |
|
-2.87% |
|
-3.77% |
|
-4.44% |
|
-9.09% |
|
-4.61% |
|
-11.09% |
|
-16.89% |
|
-10.55% |
|
-9.59% |
|
-8.92% |
|
-9.25% |
|
-9.62% |
|
-10.12% |
|
-10.81% |
|
-9.97% |
|
-9.90% |
|
-6.99% |
|
-4.27% |
|
-4.58% |
|
-4.43% |
|
-6.15% |
|
-9.33% |
|
-4.15% |
|
-3.98% |
|
-4.20% |
|
|
|
其他收入(亏损)净额 |
0.12% | |
-0.04% | |
0.09% | |
-0.04% | |
0.26% | |
-0.10% | |
0.03% | |
-0.06% | |
-0.03% | |
0.05% | |
-0.24% | |
0.26% | |
-0.12% | |
-0.10% | |
0.20% | |
0.77% | |
-0.18% | |
-0.01% | |
-0.81% | |
-1.30% | |
-0.30% | |
0.57% | |
0.46% | |
0.22% | |
0.01% | |
-0.32% | |
0.25% | |
|
|
所得税前收入(亏损) |
35.14% |
|
33.72% |
|
32.93% |
|
25.98% |
|
25.12% |
|
16.05% |
|
18.92% |
|
9.84% |
|
1.24% |
|
6.78% |
|
6.83% |
|
3.45% |
|
0.82% |
|
4.00% |
|
3.06% |
|
11.37% |
|
4.00% |
|
-2.75% |
|
3.11% |
|
18.78% |
|
19.78% |
|
18.40% |
|
17.10% |
|
7.95% |
|
10.01% |
|
2.90% |
|
-11.35% |
|
|
|
所得税(准备金)优惠 |
-8.39% | |
-7.38% | |
-7.10% | |
-2.24% | |
-5.05% | |
-1.38% | |
-2.82% | |
-1.94% | |
1.43% | |
-1.16% | |
2.60% | |
4.08% | |
23.34% | |
4.14% | |
0.77% | |
1.77% | |
-0.42% | |
9.47% | |
-0.16% | |
-4.14% | |
-45.03% | |
0.29% | |
0.45% | |
7.21% | |
2.86% | |
1.19% | |
-2.31% | |
|
|
来自持续经营业务的净收入(亏损) |
26.75% |
|
26.35% |
|
25.83% |
|
23.74% |
|
20.07% |
|
14.67% |
|
16.11% |
|
7.91% |
|
2.68% |
|
5.62% |
|
9.44% |
|
7.53% |
|
24.16% |
|
8.14% |
|
3.83% |
|
13.14% |
|
3.58% |
|
6.72% |
|
2.94% |
|
14.64% |
|
-25.25% |
|
18.69% |
|
17.55% |
|
15.17% |
|
12.86% |
|
4.08% |
|
-13.66% |
|
|
|
非持续经营业务产生的净亏损 |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
-0.02% | |
-0.19% | |
-0.52% | |
|
|
净利润(亏损) |
26.75% |
|
26.35% |
|
25.83% |
|
23.74% |
|
20.07% |
|
14.67% |
|
16.11% |
|
7.91% |
|
2.68% |
|
5.62% |
|
9.44% |
|
7.53% |
|
24.16% |
|
8.14% |
|
3.83% |
|
13.14% |
|
3.58% |
|
6.72% |
|
2.94% |
|
14.64% |
|
-25.25% |
|
18.69% |
|
17.55% |
|
15.17% |
|
12.85% |
|
3.89% |
|
-14.18% |
|
根据报告:
10-Q (报告日期: 2022-12-31), 10-Q (报告日期: 2022-09-30), 10-Q (报告日期: 2022-06-30), 10-K (报告日期: 2022-03-31), 10-Q (报告日期: 2021-12-31), 10-Q (报告日期: 2021-09-30), 10-Q (报告日期: 2021-06-30), 10-K (报告日期: 2021-03-31), 10-Q (报告日期: 2020-12-31), 10-Q (报告日期: 2020-09-30), 10-Q (报告日期: 2020-06-30), 10-K (报告日期: 2020-03-31), 10-Q (报告日期: 2019-12-31), 10-Q (报告日期: 2019-09-30), 10-Q (报告日期: 2019-06-30), 10-K (报告日期: 2019-03-31), 10-Q (报告日期: 2018-12-31), 10-Q (报告日期: 2018-09-30), 10-Q (报告日期: 2018-06-30), 10-K (报告日期: 2018-03-31), 10-Q (报告日期: 2017-12-31), 10-Q (报告日期: 2017-09-30), 10-Q (报告日期: 2017-06-30), 10-K (报告日期: 2017-03-31), 10-Q (报告日期: 2016-12-31), 10-Q (报告日期: 2016-09-30), 10-Q (报告日期: 2016-06-30).
从该公司的季度财务数据中可以观察到若干显著的趋势与变化。整体来看,公司在营收结构、盈利能力和成本控制方面表现出一定的波动性和持续改善的迹象,反映出其经营环境和策略调整的影响。
- 净销售额
- 数据中未显示具体绝对数值,但其所有用百分比表示的项目皆以其为基准(100%)。因此,净销售额的相对变化难以直接分析,但可由其他财务指标的同比变动反映业绩表现。
- 销售成本
- 销售成本占比显示出逐步下降的趋势,从2016年中期的-56.41%逐步减少至2022年中期的-32%左右,暗示公司在成本控制方面取得改善,或者产品结构发生变化,带来较高毛利贡献的产品比重增加。
- 毛利
- 毛利率显著提升,从2016年12月的55.76%增长到2022年末的67.8%,反映出公司整体盈利能力增强,可能由成本优化或售价提升驱动。同时,毛利的持续上升趋势表明其核心产品具有较强的竞争力和盈利空间。
- 研发及销售、行政费用
- 研发支出占比长期维持在13%到16%之间,显示公司持续对创新的投入。销售与行政费用比例则逐渐降低,从2016年的-19.7%减至2022年的接近-9.35%,表明成本控制效果明显,运营效率提升。
- 收购无形资产摊销
- 该项占比自2016年的一线上升到2019年达到-19.32%,随后逐步降低至2022年的-8.08%,显示公司在前期可能进行了大量的收购或资产投资,随后进行了摊销和调整。
- 其他收入(支出)及特殊项目
- 其他收入(支出)在不同季度表现出波动,并且在某些时期出现较大变动(例如2017年和2018年部分季度),反映公司存在非经营性项目的影响。特殊收入/费用也显示一定的波动性,但总体比例较低。
- 运营利润及盈利能力
- 运营利润(占比)由2016年中期的-7.39%逐步改善,至2022年末达到36.42%的高点,显示公司营运效率和盈利能力显著提升。相比之下,持续经营业务的净收入比例显示持续增长,从2016年负值逐渐转为正值,特别是在2020年后表现出强劲的盈利改善态势。
- 财务费用及税务
- 利息支出占比逐步下降,从2016年的约-4.3%降至2022年的-2.57%,表明财务杠杆负担减轻。所得税前利润占比整体上升,支持盈利能力的增强。所得税比例的波动可能反映税收政策调整或税务优惠的变化。
- 净利润
- 净利润(占比)由2016年的-14.18%逐步攀升至2022年的26.75%,显示公司盈利水平显著改善,尤其在2020年及之后,盈利能力表现尤为突出。这种增长趋势表明公司在优化成本结构、提升销售和盈利能力方面取得了明显成效。
综上所述,公司的财务表现展现出从成本压力较大到盈利能力增强的明显转变。毛利率的提升和运营利润的改善是最主要的积极信号。同时,成本管理、研发投入和资产优化的持续进行,为其盈利能力的持续改善提供支撑。然而,营收的绝对数值未显示,仍需结合实际收入变化进行更全面的评价。整体而言,该公司在这段期间实现了财务指标的稳步提升,展现出较强的盈利增长潜力和管理效率。