So,
$145M total dom = $80M profit.
$44M total China = $11M profit.
$181M total overseas-China = $72.5M profit.
$80M+$11M+$72.5M = $163.5M profit.
Production cost of $100M. The question is how much they spent on prints and ads. According to Deadline end-of-year profit reports, WB spent $160M on Suicide Squad, Batman v Superman and Wonder Woman. And $150M on Aquaman.
The question is also how much the movie will make from home video and TV rights.
Here's what those reports look like:
This type of analysis might not be the presenting the reality, if we go by this logic, explain why MCU kept going, as they should have faced losses.
The Incredible Hulk
Production Budget:
$150 million
Domestic: $134,806,913
51.2%
+ Foreign: $128,620,638
48.8%
----------------------------------------------------
= Worldwide: $263,427,551
Suppose prints and ads (Marketing costs) as $75 mil.
then, Production Budget + Marketing costs = $150 M+ $75 M = $225M.
It earned only $8 mil in China !
So, as per your analysis:
$134.8 M total Dom = $ 74.14 M profit (55% of Domestic collections)
$8M China= $2M Profit (25% of China Box Office)
$120.6M total overseas-China = $48.24M (40% of overseas collections -China)
$ 74.14 M + $2M + $48.24M =
$124.28 M
So loss is :
$225 - 124.28 =
$100.72 M.
I can calculate similarly for
Thor,
Domestic: $181,030,624
40.3%
+ Foreign: $268,295,994
59.7%
-----------------------------------------------
= Worldwide: $449,326,618
Again considering just $75M as prints and ads ( marketing costs)
then, Production Budget + Marketing costs = $150 M+ $75 M =
$225M.
Box Office Mojo is not giving any China figures.
$181 M total Dom = $ 99.55 M profit (55% of Domestic collections)
$268M total overseas = $107.2M profit (40% of overseas collections)
$99.55 M + $107.2M =
$206.75 M.
So loss is :
$225M - 206.75M =
$18.25 M.