Hotel Property Investments Ltd
ASX:HPI
Income Statement
Earnings Waterfall
Hotel Property Investments Ltd
Revenue
|
81.1m
AUD
|
Cost of Revenue
|
-12.9m
AUD
|
Gross Profit
|
68.3m
AUD
|
Operating Expenses
|
-4.8m
AUD
|
Operating Income
|
63.5m
AUD
|
Other Expenses
|
-42.5m
AUD
|
Net Income
|
21m
AUD
|
Income Statement
Hotel Property Investments Ltd
Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||
Revenue |
57
N/A
|
43
-24%
|
45
+5%
|
47
+5%
|
48
+1%
|
48
+1%
|
49
+1%
|
49
+1%
|
50
+2%
|
50
-1%
|
51
+3%
|
53
+4%
|
54
+1%
|
56
+3%
|
60
+8%
|
67
+11%
|
74
+11%
|
79
+6%
|
80
+2%
|
81
+2%
|
|
Gross Profit | |||||||||||||||||||||
Cost of Revenue |
(9)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(13)
|
(13)
|
|
Gross Profit |
48
N/A
|
36
-26%
|
38
+8%
|
40
+5%
|
41
+2%
|
42
+1%
|
42
+1%
|
43
+2%
|
44
+2%
|
43
-1%
|
44
+2%
|
46
+4%
|
47
+2%
|
48
+2%
|
51
+6%
|
56
+11%
|
63
+11%
|
66
+6%
|
67
+2%
|
68
+1%
|
|
Operating Income | |||||||||||||||||||||
Operating Expenses |
(3)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
Selling, General & Administrative |
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
Other Operating Expenses |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Operating Income |
45
N/A
|
33
-27%
|
35
+6%
|
37
+5%
|
37
+1%
|
38
+2%
|
39
+3%
|
40
+2%
|
40
+2%
|
39
-3%
|
40
+2%
|
42
+5%
|
43
+1%
|
44
+2%
|
46
+6%
|
51
+11%
|
57
+12%
|
61
+7%
|
62
+2%
|
64
+2%
|
|
Pre-Tax Income | |||||||||||||||||||||
Interest Income Expense |
26
|
(5)
|
0
|
22
|
23
|
64
|
60
|
5
|
9
|
13
|
9
|
7
|
(2)
|
7
|
39
|
124
|
154
|
22
|
(58)
|
(42)
|
|
Non-Reccuring Items |
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Pre-Tax Income |
59
N/A
|
28
-53%
|
35
+26%
|
58
+65%
|
60
+3%
|
101
+68%
|
99
-2%
|
45
-54%
|
48
+7%
|
52
+8%
|
49
-5%
|
49
-2%
|
41
-16%
|
50
+23%
|
85
+68%
|
175
+106%
|
212
+21%
|
83
-61%
|
4
-96%
|
21
+468%
|
|
Net Income | |||||||||||||||||||||
Tax Provision |
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Income from Continuing Operations |
59
|
28
|
35
|
58
|
60
|
101
|
99
|
45
|
48
|
52
|
49
|
48
|
41
|
50
|
85
|
175
|
211
|
83
|
4
|
21
|
|
Net Income (Common) |
59
N/A
|
28
-53%
|
35
+26%
|
58
+65%
|
60
+3%
|
101
+68%
|
99
-2%
|
45
-54%
|
48
+7%
|
52
+8%
|
49
-5%
|
48
-2%
|
41
-16%
|
50
+23%
|
85
+68%
|
175
+106%
|
211
+21%
|
83
-61%
|
4
-96%
|
21
+485%
|
|
EPS (Diluted) |
0.45
N/A
|
0.21
-53%
|
0.25
+19%
|
0.41
+64%
|
0.41
N/A
|
0.69
+68%
|
0.68
-1%
|
0.31
-54%
|
0.33
+6%
|
0.36
+9%
|
0.34
-6%
|
0.33
-3%
|
0.27
-18%
|
0.32
+19%
|
0.51
+59%
|
0.97
+90%
|
1.12
+15%
|
0.43
-62%
|
0.02
-95%
|
0.11
+450%
|