Hutchison Telecommunications Hong Kong Holdings Ltd
HKEX:215
Income Statement
Earnings Waterfall
Hutchison Telecommunications Hong Kong Holdings Ltd
Revenue
|
4.9B
HKD
|
Cost of Revenue
|
-2.9B
HKD
|
Gross Profit
|
2B
HKD
|
Operating Expenses
|
-2.1B
HKD
|
Operating Income
|
-95m
HKD
|
Other Expenses
|
43m
HKD
|
Net Income
|
-52m
HKD
|
Income Statement
Hutchison Telecommunications Hong Kong Holdings Ltd
Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | 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 |
8 449
N/A
|
8 635
+2%
|
9 880
+14%
|
11 615
+18%
|
13 407
+15%
|
14 119
+5%
|
15 536
+10%
|
14 955
-4%
|
12 777
-15%
|
12 855
+1%
|
16 296
+27%
|
21 089
+29%
|
22 042
+5%
|
16 391
-26%
|
8 332
-49%
|
6 080
-27%
|
6 752
+11%
|
5 704
-16%
|
7 912
+39%
|
6 406
-19%
|
5 582
-13%
|
5 049
-10%
|
4 545
-10%
|
5 128
+13%
|
5 385
+5%
|
5 118
-5%
|
4 882
-5%
|
4 912
+1%
|
4 896
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||
Cost of Revenue |
(756)
|
(775)
|
(1 776)
|
(3 270)
|
(4 663)
|
(5 240)
|
(6 508)
|
(5 807)
|
(3 943)
|
(4 335)
|
(10 656)
|
(12 628)
|
(16 610)
|
(8 566)
|
(5 614)
|
(3 991)
|
(4 192)
|
(3 841)
|
(5 648)
|
(2 769)
|
(3 196)
|
(1 532)
|
(2 484)
|
(1 834)
|
(3 448)
|
(1 894)
|
(3 025)
|
(2 200)
|
(2 911)
|
|
Gross Profit |
7 693
N/A
|
7 860
+2%
|
8 104
+3%
|
8 345
+3%
|
8 744
+5%
|
8 879
+2%
|
9 028
+2%
|
9 148
+1%
|
8 834
-3%
|
8 520
-4%
|
5 640
-34%
|
8 461
+50%
|
5 432
-36%
|
7 825
+44%
|
2 718
-65%
|
2 089
-23%
|
2 560
+23%
|
1 863
-27%
|
2 264
+22%
|
3 637
+61%
|
2 386
-34%
|
3 517
+47%
|
2 061
-41%
|
3 294
+60%
|
1 937
-41%
|
3 224
+66%
|
1 857
-42%
|
2 712
+46%
|
1 985
-27%
|
|
Operating Income | ||||||||||||||||||||||||||||||
Operating Expenses |
(6 906)
|
(6 928)
|
(6 997)
|
(6 531)
|
(7 312)
|
(6 997)
|
(6 594)
|
(6 662)
|
(6 695)
|
(6 691)
|
(3 591)
|
(6 323)
|
(4 001)
|
(6 251)
|
(2 184)
|
(1 633)
|
(4 362)
|
(3 959)
|
(1 947)
|
(3 356)
|
(1 999)
|
(3 143)
|
(1 760)
|
(2 959)
|
(1 831)
|
(3 238)
|
(1 969)
|
(2 806)
|
(2 080)
|
|
Selling, General & Administrative |
(644)
|
(648)
|
(646)
|
(639)
|
(646)
|
(685)
|
(749)
|
(776)
|
(783)
|
(771)
|
(2 270)
|
(759)
|
(2 259)
|
(890)
|
(1 126)
|
(299)
|
(1 081)
|
(229)
|
(1 019)
|
(378)
|
(590)
|
(347)
|
(476)
|
(311)
|
(471)
|
(308)
|
(551)
|
(425)
|
(541)
|
|
Depreciation & Amortization |
(1 288)
|
(1 170)
|
(1 087)
|
(1 116)
|
(1 179)
|
(1 263)
|
(1 282)
|
(1 288)
|
(1 335)
|
(1 338)
|
(1 321)
|
(1 334)
|
(1 358)
|
(1 431)
|
(733)
|
(407)
|
(3 004)
|
(2 593)
|
(768)
|
(990)
|
(1 207)
|
(1 212)
|
(1 224)
|
(1 248)
|
(1 300)
|
(1 383)
|
(1 456)
|
(1 480)
|
(1 481)
|
|
Other Operating Expenses |
(4 974)
|
(5 110)
|
(5 264)
|
(4 776)
|
(5 487)
|
(5 049)
|
(4 563)
|
(4 598)
|
(4 577)
|
(4 582)
|
0
|
(4 230)
|
(384)
|
(3 930)
|
(325)
|
(927)
|
(277)
|
(1 137)
|
(160)
|
(1 988)
|
(202)
|
(1 584)
|
(60)
|
(1 400)
|
(60)
|
(1 547)
|
38
|
(901)
|
(58)
|
|
Operating Income |
787
N/A
|
932
+18%
|
1 107
+19%
|
1 814
+64%
|
1 432
-21%
|
1 882
+31%
|
2 434
+29%
|
2 486
+2%
|
2 139
-14%
|
1 829
-14%
|
2 049
+12%
|
2 138
+4%
|
1 431
-33%
|
1 574
+10%
|
534
-66%
|
456
-15%
|
(1 802)
N/A
|
(2 096)
-16%
|
317
N/A
|
281
-11%
|
387
+38%
|
374
-3%
|
301
-20%
|
335
+11%
|
106
-68%
|
(14)
N/A
|
(112)
-700%
|
(94)
+16%
|
(95)
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||
Interest Income Expense |
(196)
|
(198)
|
(144)
|
(115)
|
(122)
|
(142)
|
(101)
|
(54)
|
(63)
|
(72)
|
(81)
|
(77)
|
(63)
|
(55)
|
(26)
|
(28)
|
(14)
|
99
|
209
|
218
|
161
|
122
|
70
|
7
|
(24)
|
(37)
|
(6)
|
69
|
121
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(569)
|
0
|
(331)
|
(708)
|
(741)
|
(800)
|
(783)
|
(691)
|
(518)
|
(1)
|
(398)
|
(2)
|
(253)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
85
|
0
|
14
|
0
|
18
|
5
|
9
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(56)
|
(110)
|
(109)
|
(102)
|
(109)
|
(99)
|
(74)
|
(69)
|
(56)
|
(38)
|
(52)
|
(36)
|
(20)
|
(16)
|
(12)
|
(13)
|
(12)
|
(11)
|
(10)
|
(10)
|
(9)
|
(8)
|
(9)
|
|
Pre-Tax Income |
591
N/A
|
734
+24%
|
963
+31%
|
1 130
+17%
|
1 310
+16%
|
1 409
+8%
|
1 569
+11%
|
1 581
+1%
|
1 167
-26%
|
872
-25%
|
1 168
+34%
|
1 444
+24%
|
1 293
-10%
|
1 052
-19%
|
450
-57%
|
137
-70%
|
(1 869)
N/A
|
(2 033)
-9%
|
505
N/A
|
483
-4%
|
535
+11%
|
483
-10%
|
444
-8%
|
331
-25%
|
86
-74%
|
(61)
N/A
|
(109)
-79%
|
(28)
+74%
|
26
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||
Tax Provision |
(61)
|
(58)
|
(63)
|
(56)
|
(49)
|
(44)
|
(54)
|
(70)
|
(77)
|
(120)
|
(205)
|
(243)
|
(216)
|
(174)
|
(78)
|
(35)
|
288
|
328
|
(72)
|
(73)
|
(98)
|
(96)
|
(83)
|
(85)
|
(82)
|
(62)
|
(49)
|
(53)
|
(78)
|
|
Income from Continuing Operations |
530
|
676
|
900
|
1 074
|
1 261
|
1 365
|
1 515
|
1 511
|
1 090
|
752
|
963
|
1 201
|
1 077
|
878
|
372
|
102
|
(1 581)
|
(1 705)
|
433
|
410
|
437
|
387
|
361
|
246
|
4
|
(123)
|
(158)
|
(81)
|
(52)
|
|
Income to Minority Interest |
(62)
|
(103)
|
(145)
|
(186)
|
(241)
|
(271)
|
(300)
|
(292)
|
(174)
|
(85)
|
(130)
|
(183)
|
(162)
|
(109)
|
(72)
|
(52)
|
412
|
410
|
(29)
|
(16)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
468
N/A
|
573
+22%
|
755
+32%
|
888
+18%
|
1 020
+15%
|
1 094
+7%
|
1 215
+11%
|
1 219
+0%
|
916
-25%
|
667
-27%
|
833
+25%
|
1 018
+22%
|
915
-10%
|
769
-16%
|
682
-11%
|
644
-6%
|
4 766
+640%
|
4 640
-3%
|
404
-91%
|
394
-2%
|
429
+9%
|
387
-10%
|
361
-7%
|
246
-32%
|
4
-98%
|
(123)
N/A
|
(158)
-28%
|
(81)
+49%
|
(52)
+36%
|
|
EPS (Diluted) |
0.09
N/A
|
0.11
+22%
|
0.15
+36%
|
0.18
+20%
|
0.21
+17%
|
0.23
+10%
|
0.25
+9%
|
0.25
N/A
|
0.19
-24%
|
0.14
-26%
|
0.17
+21%
|
0.22
+29%
|
0.19
-14%
|
0.16
-16%
|
0.14
-13%
|
0.13
-7%
|
0.98
+654%
|
0.96
-2%
|
0.08
-92%
|
0.08
N/A
|
0.09
+13%
|
0.08
-11%
|
0.07
-13%
|
0.05
-29%
|
0
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.02
+33%
|
-0.01
+50%
|