Hongkong and Shanghai Hotels Ltd
HKEX:45
Income Statement
Earnings Waterfall
Hongkong and Shanghai Hotels Ltd
Revenue
|
8.1B
HKD
|
Cost of Revenue
|
-2.4B
HKD
|
Gross Profit
|
5.7B
HKD
|
Operating Expenses
|
-5.1B
HKD
|
Operating Income
|
578m
HKD
|
Other Expenses
|
-432m
HKD
|
Net Income
|
146m
HKD
|
Income Statement
Hongkong and Shanghai Hotels Ltd
Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | 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 |
2 517
N/A
|
2 852
+13%
|
3 112
+9%
|
3 218
+3%
|
3 276
+2%
|
3 453
+5%
|
3 723
+8%
|
4 004
+8%
|
4 542
+13%
|
4 946
+9%
|
4 938
0%
|
4 505
-9%
|
4 218
-6%
|
4 432
+5%
|
4 707
+6%
|
4 841
+3%
|
5 009
+3%
|
5 115
+2%
|
5 178
+1%
|
5 304
+2%
|
5 508
+4%
|
5 684
+3%
|
5 838
+3%
|
5 810
0%
|
5 741
-1%
|
5 657
-1%
|
5 631
0%
|
5 621
0%
|
5 782
+3%
|
6 036
+4%
|
6 214
+3%
|
6 155
-1%
|
5 874
-5%
|
4 417
-25%
|
2 710
-39%
|
2 640
-3%
|
3 461
+31%
|
3 859
+11%
|
4 198
+9%
|
4 981
+19%
|
8 112
+63%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(179)
|
(204)
|
(222)
|
(228)
|
(232)
|
(254)
|
(283)
|
(309)
|
(380)
|
(422)
|
(390)
|
(347)
|
(334)
|
(352)
|
(378)
|
(395)
|
(418)
|
(424)
|
(427)
|
(435)
|
(463)
|
(466)
|
(467)
|
(460)
|
(454)
|
(439)
|
(428)
|
(418)
|
(433)
|
(444)
|
(470)
|
(476)
|
(457)
|
(344)
|
(213)
|
(224)
|
(310)
|
(336)
|
(352)
|
(401)
|
(2 435)
|
|
Gross Profit |
2 338
N/A
|
2 648
+13%
|
2 890
+9%
|
2 990
+3%
|
3 044
+2%
|
3 199
+5%
|
3 440
+8%
|
3 695
+7%
|
4 162
+13%
|
4 524
+9%
|
4 548
+1%
|
4 158
-9%
|
3 884
-7%
|
4 080
+5%
|
4 329
+6%
|
4 446
+3%
|
4 591
+3%
|
4 691
+2%
|
4 751
+1%
|
4 869
+2%
|
5 045
+4%
|
5 218
+3%
|
5 371
+3%
|
5 350
0%
|
5 287
-1%
|
5 218
-1%
|
5 203
0%
|
5 203
N/A
|
5 349
+3%
|
5 592
+5%
|
5 744
+3%
|
5 679
-1%
|
5 417
-5%
|
4 073
-25%
|
2 497
-39%
|
2 416
-3%
|
3 151
+30%
|
3 523
+12%
|
3 846
+9%
|
4 580
+19%
|
5 677
+24%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 720)
|
(1 910)
|
(2 138)
|
(2 160)
|
(2 190)
|
(2 249)
|
(2 410)
|
(2 596)
|
(3 010)
|
(3 389)
|
(3 673)
|
(3 568)
|
(3 322)
|
(3 409)
|
(3 535)
|
(3 531)
|
(3 757)
|
(3 880)
|
(3 934)
|
(4 018)
|
(4 134)
|
(4 216)
|
(4 398)
|
(4 395)
|
(4 273)
|
(4 340)
|
(4 379)
|
(4 359)
|
(4 430)
|
(4 565)
|
(4 665)
|
(4 708)
|
(4 616)
|
(3 969)
|
(3 111)
|
(2 896)
|
(3 256)
|
(4 228)
|
(3 899)
|
(4 339)
|
(5 099)
|
|
Selling, General & Administrative |
(1 133)
|
(1 185)
|
(1 234)
|
(1 258)
|
(1 289)
|
(1 337)
|
(1 444)
|
(1 569)
|
(1 826)
|
(2 065)
|
(2 254)
|
(2 213)
|
(2 043)
|
(2 113)
|
(2 181)
|
(2 241)
|
(2 320)
|
(2 400)
|
(2 449)
|
(2 490)
|
(2 537)
|
(2 594)
|
(2 629)
|
(2 638)
|
(2 608)
|
(2 625)
|
(2 635)
|
(2 622)
|
(2 683)
|
(2 714)
|
(2 728)
|
(2 764)
|
(2 735)
|
(2 374)
|
(1 884)
|
(1 726)
|
(1 935)
|
(2 125)
|
(2 336)
|
(2 587)
|
(2 954)
|
|
Depreciation & Amortization |
(108)
|
(184)
|
(240)
|
(237)
|
(238)
|
(233)
|
(251)
|
(274)
|
(335)
|
(376)
|
(374)
|
(371)
|
(338)
|
(326)
|
(349)
|
(360)
|
(377)
|
(389)
|
(384)
|
(384)
|
(395)
|
(409)
|
(423)
|
(423)
|
(426)
|
(445)
|
(464)
|
(480)
|
(503)
|
(564)
|
(601)
|
(589)
|
(589)
|
(581)
|
(553)
|
(520)
|
(499)
|
(479)
|
(452)
|
(455)
|
(520)
|
|
Other Operating Expenses |
(479)
|
(541)
|
(664)
|
(665)
|
(663)
|
(679)
|
(715)
|
(753)
|
(849)
|
(948)
|
(1 045)
|
(984)
|
(941)
|
(970)
|
(1 005)
|
(930)
|
(1 060)
|
(1 091)
|
(1 101)
|
(1 144)
|
(1 202)
|
(1 213)
|
(1 346)
|
(1 334)
|
(1 239)
|
(1 270)
|
(1 280)
|
(1 257)
|
(1 244)
|
(1 287)
|
(1 336)
|
(1 355)
|
(1 292)
|
(1 014)
|
(674)
|
(650)
|
(822)
|
(1 624)
|
(1 111)
|
(1 297)
|
(1 625)
|
|
Operating Income |
618
N/A
|
738
+19%
|
752
+2%
|
830
+10%
|
854
+3%
|
950
+11%
|
1 030
+8%
|
1 099
+7%
|
1 152
+5%
|
1 135
-1%
|
875
-23%
|
590
-33%
|
562
-5%
|
671
+19%
|
794
+18%
|
915
+15%
|
834
-9%
|
811
-3%
|
817
+1%
|
851
+4%
|
911
+7%
|
1 002
+10%
|
973
-3%
|
955
-2%
|
1 014
+6%
|
878
-13%
|
824
-6%
|
844
+2%
|
919
+9%
|
1 027
+12%
|
1 079
+5%
|
971
-10%
|
801
-18%
|
104
-87%
|
(614)
N/A
|
(480)
+22%
|
(105)
+78%
|
(705)
-571%
|
(53)
+92%
|
241
N/A
|
578
+140%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(188)
|
(185)
|
2 634
|
2 447
|
693
|
1 486
|
1 316
|
627
|
(247)
|
(76)
|
(73)
|
329
|
2 197
|
2 309
|
2 356
|
3 572
|
1 668
|
541
|
909
|
901
|
1 032
|
591
|
389
|
415
|
115
|
(52)
|
(72)
|
207
|
401
|
423
|
320
|
50
|
(106)
|
(871)
|
(1 217)
|
(686)
|
523
|
1 000
|
(441)
|
(788)
|
(434)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
130
|
61
|
(69)
|
(200)
|
1 056
|
3 319
|
3 330
|
(593)
|
(1 875)
|
3
|
0
|
110
|
0
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(93)
|
(93)
|
0
|
(679)
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
1 175
|
1 183
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
0
|
(21)
|
(7)
|
26
|
97
|
143
|
|
Pre-Tax Income |
430
N/A
|
553
+29%
|
3 386
+512%
|
4 582
+35%
|
2 791
-39%
|
2 375
-15%
|
2 146
-10%
|
2 782
+30%
|
4 224
+52%
|
4 389
+4%
|
209
-95%
|
(956)
N/A
|
2 762
N/A
|
2 980
+8%
|
3 260
+9%
|
4 487
+38%
|
2 482
-45%
|
1 352
-46%
|
1 726
+28%
|
1 752
+2%
|
1 943
+11%
|
1 593
-18%
|
1 362
-15%
|
1 370
+1%
|
1 129
-18%
|
826
-27%
|
752
-9%
|
1 051
+40%
|
1 320
+26%
|
1 450
+10%
|
1 399
-4%
|
1 021
-27%
|
695
-32%
|
(860)
N/A
|
(1 949)
-127%
|
(1 166)
+40%
|
(282)
+76%
|
288
N/A
|
(468)
N/A
|
(450)
+4%
|
287
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(70)
|
(86)
|
(573)
|
(600)
|
(208)
|
(350)
|
(423)
|
(502)
|
(732)
|
(564)
|
42
|
38
|
(458)
|
(429)
|
(225)
|
(236)
|
(203)
|
(184)
|
(170)
|
(171)
|
(231)
|
(269)
|
(231)
|
(215)
|
(124)
|
(101)
|
(85)
|
(65)
|
(168)
|
(184)
|
(184)
|
(176)
|
(192)
|
(125)
|
(31)
|
(36)
|
(37)
|
(22)
|
(17)
|
(75)
|
(139)
|
|
Income from Continuing Operations |
360
|
467
|
2 813
|
3 982
|
2 583
|
2 025
|
1 723
|
2 280
|
3 492
|
3 825
|
251
|
(918)
|
2 304
|
2 551
|
3 035
|
4 251
|
2 279
|
1 168
|
1 556
|
1 581
|
1 712
|
1 324
|
1 131
|
1 155
|
1 005
|
725
|
667
|
986
|
1 152
|
1 266
|
1 215
|
845
|
503
|
(985)
|
(1 980)
|
(1 202)
|
(319)
|
266
|
(485)
|
(525)
|
148
|
|
Income to Minority Interest |
(9)
|
(10)
|
(27)
|
(55)
|
(57)
|
(39)
|
(29)
|
(43)
|
(55)
|
(40)
|
(35)
|
(23)
|
(6)
|
(18)
|
(27)
|
(33)
|
(20)
|
(2)
|
(1)
|
0
|
0
|
0
|
15
|
16
|
(5)
|
(4)
|
8
|
10
|
3
|
0
|
1
|
(5)
|
(9)
|
28
|
40
|
7
|
199
|
200
|
(3)
|
(3)
|
(2)
|
|
Net Income (Common) |
351
N/A
|
457
+30%
|
2 786
+510%
|
3 927
+41%
|
2 526
-36%
|
1 986
-21%
|
1 694
-15%
|
2 237
+32%
|
3 437
+54%
|
3 785
+10%
|
216
-94%
|
(941)
N/A
|
2 298
N/A
|
2 533
+10%
|
3 008
+19%
|
4 218
+40%
|
2 259
-46%
|
1 166
-48%
|
1 555
+33%
|
1 581
+2%
|
1 712
+8%
|
1 324
-23%
|
1 146
-13%
|
1 171
+2%
|
1 000
-15%
|
721
-28%
|
675
-6%
|
996
+48%
|
1 155
+16%
|
1 266
+10%
|
1 216
-4%
|
840
-31%
|
494
-41%
|
(957)
N/A
|
(1 940)
-103%
|
(1 195)
+38%
|
(120)
+90%
|
466
N/A
|
(488)
N/A
|
(528)
-8%
|
146
N/A
|
|
EPS (Diluted) |
0.28
N/A
|
0.32
+14%
|
1.99
+522%
|
2.8
+41%
|
1.79
-36%
|
1.4
-22%
|
1.19
-15%
|
1.57
+32%
|
2.4
+53%
|
2.63
+10%
|
0.15
-94%
|
-0.65
N/A
|
1.57
N/A
|
1.72
+10%
|
2.03
+18%
|
2.85
+40%
|
1.53
-46%
|
0.79
-48%
|
1.04
+32%
|
1.05
+1%
|
1.14
+9%
|
0.88
-23%
|
0.76
-14%
|
0.77
+1%
|
0.65
-16%
|
0.47
-28%
|
0.43
-9%
|
0.63
+47%
|
0.73
+16%
|
0.8
+10%
|
0.76
-5%
|
0.52
-32%
|
0.3
-42%
|
-0.59
N/A
|
-1.18
-100%
|
-0.72
+39%
|
-0.07
+90%
|
0.28
N/A
|
-0.3
N/A
|
-0.32
-7%
|
0.09
N/A
|