Genting Hong Kong Ltd
HKEX:678
Income Statement
Earnings Waterfall
Genting Hong Kong Ltd
Revenue
|
322.9m
USD
|
Operating Expenses
|
-868.4m
USD
|
Operating Income
|
-545.6m
USD
|
Other Expenses
|
-564.7m
USD
|
Net Income
|
-1.1B
USD
|
Income Statement
Genting Hong Kong Ltd
Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||
Revenue |
1 327
N/A
|
1 471
+11%
|
1 437
-2%
|
1 388
-3%
|
1 382
0%
|
1 414
+2%
|
1 477
+4%
|
1 544
+5%
|
1 574
+2%
|
1 618
+3%
|
1 597
-1%
|
1 587
-1%
|
1 618
+2%
|
1 597
-1%
|
1 624
+2%
|
1 683
+4%
|
1 699
+1%
|
1 724
+1%
|
1 780
+3%
|
1 868
+5%
|
1 967
+5%
|
2 065
+5%
|
2 207
+7%
|
2 312
+5%
|
2 343
+1%
|
2 394
+2%
|
2 458
+3%
|
2 503
+2%
|
2 576
+3%
|
533
-79%
|
1 190
+124%
|
1 436
+21%
|
1 600
+11%
|
1 552
-3%
|
1 561
+1%
|
1 058
-32%
|
367
-65%
|
323
-12%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 128)
|
(1 318)
|
(1 306)
|
(1 286)
|
(1 289)
|
(1 325)
|
(1 366)
|
(1 418)
|
(1 413)
|
(1 467)
|
(1 506)
|
(1 496)
|
(1 539)
|
(1 620)
|
(1 621)
|
(1 577)
|
(1 564)
|
(1 592)
|
(1 625)
|
(1 731)
|
(1 821)
|
(1 936)
|
(2 063)
|
(2 163)
|
(2 248)
|
(2 355)
|
(2 379)
|
(2 429)
|
(2 492)
|
(710)
|
(1 542)
|
(1 727)
|
(1 742)
|
(1 614)
|
(1 657)
|
(1 439)
|
(977)
|
(868)
|
|
Selling, General & Administrative |
(208)
|
(238)
|
(239)
|
(240)
|
(257)
|
(253)
|
(257)
|
(261)
|
(245)
|
(252)
|
(253)
|
(248)
|
(243)
|
(250)
|
(248)
|
(251)
|
(255)
|
(252)
|
(262)
|
(272)
|
(278)
|
(282)
|
(280)
|
(282)
|
(303)
|
(313)
|
(326)
|
(335)
|
(350)
|
(285)
|
(285)
|
(274)
|
(271)
|
(261)
|
(260)
|
(194)
|
(167)
|
(180)
|
|
Depreciation & Amortization |
(140)
|
(152)
|
(153)
|
(152)
|
(154)
|
(161)
|
(167)
|
(172)
|
(176)
|
(182)
|
(187)
|
(193)
|
(197)
|
(198)
|
(194)
|
(188)
|
(182)
|
(174)
|
(169)
|
(170)
|
(176)
|
(187)
|
(200)
|
(209)
|
(216)
|
(223)
|
(231)
|
(236)
|
(243)
|
(86)
|
(191)
|
(217)
|
(214)
|
(216)
|
(239)
|
(243)
|
(224)
|
(193)
|
|
Other Operating Expenses |
(780)
|
(928)
|
(914)
|
(894)
|
(877)
|
(910)
|
(942)
|
(985)
|
(991)
|
(1 034)
|
(1 066)
|
(1 055)
|
(1 098)
|
(1 173)
|
(1 180)
|
(1 138)
|
(1 127)
|
(1 166)
|
(1 194)
|
(1 289)
|
(1 367)
|
(1 465)
|
(1 583)
|
(1 672)
|
(1 729)
|
(1 818)
|
(1 822)
|
(1 858)
|
(1 898)
|
(339)
|
(1 066)
|
(1 236)
|
(1 257)
|
(1 136)
|
(1 159)
|
(1 003)
|
(586)
|
(495)
|
|
Operating Income |
199
N/A
|
154
-23%
|
131
-15%
|
102
-22%
|
93
-9%
|
90
-3%
|
111
+24%
|
127
+14%
|
161
+27%
|
151
-6%
|
91
-40%
|
91
+0%
|
79
-13%
|
(23)
N/A
|
3
N/A
|
106
+3 423%
|
135
+28%
|
132
-2%
|
156
+18%
|
137
-12%
|
146
+7%
|
130
-11%
|
144
+11%
|
149
+3%
|
95
-36%
|
40
-58%
|
79
+98%
|
74
-6%
|
85
+15%
|
(178)
N/A
|
(352)
-98%
|
(291)
+17%
|
(141)
+51%
|
(62)
+56%
|
(96)
-55%
|
(381)
-296%
|
(610)
-60%
|
(546)
+11%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(179)
|
(180)
|
(159)
|
(132)
|
(112)
|
(102)
|
(98)
|
(98)
|
(96)
|
(95)
|
(94)
|
(92)
|
(91)
|
(89)
|
(89)
|
(99)
|
(107)
|
(116)
|
(127)
|
(138)
|
(153)
|
(168)
|
(174)
|
(180)
|
(194)
|
(204)
|
(222)
|
(229)
|
(231)
|
(9)
|
177
|
171
|
(51)
|
(51)
|
(44)
|
(118)
|
(204)
|
(94)
|
|
Non-Reccuring Items |
(39)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(100)
|
0
|
0
|
(100)
|
(15)
|
0
|
(17)
|
0
|
(1)
|
0
|
1
|
1
|
(31)
|
0
|
(36)
|
(36)
|
(5)
|
(11)
|
(51)
|
(40)
|
(16)
|
(19)
|
(21)
|
(364)
|
(850)
|
(502)
|
|
Gain/Loss on Disposition of Assets |
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
|
0
|
0
|
1
|
|
Total Other Income |
(1)
|
2
|
4
|
6
|
13
|
2
|
(5)
|
(2)
|
(13)
|
(9)
|
(5)
|
(10)
|
(11)
|
(15)
|
(18)
|
(17)
|
(24)
|
(12)
|
8
|
8
|
29
|
18
|
(32)
|
(4)
|
(27)
|
(34)
|
39
|
(30)
|
(45)
|
(5)
|
(2)
|
3
|
5
|
8
|
4
|
(1)
|
(63)
|
(62)
|
|
Pre-Tax Income |
(20)
N/A
|
(25)
-22%
|
(24)
+2%
|
(24)
+4%
|
(14)
+39%
|
(11)
+24%
|
8
N/A
|
27
+230%
|
52
+96%
|
47
-11%
|
(8)
N/A
|
(12)
-53%
|
(123)
-968%
|
(127)
-4%
|
(104)
+18%
|
(110)
-6%
|
(11)
+90%
|
4
N/A
|
18
+411%
|
7
-64%
|
21
+211%
|
(20)
N/A
|
(60)
-202%
|
(35)
+42%
|
(156)
-350%
|
(198)
-27%
|
(140)
+29%
|
(221)
-58%
|
(196)
+11%
|
(202)
-3%
|
(227)
-12%
|
(157)
+31%
|
(204)
-30%
|
(124)
+39%
|
(156)
-26%
|
(864)
-452%
|
(1 727)
-100%
|
(1 203)
+30%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||
Tax Provision |
(18)
|
(14)
|
(14)
|
1
|
(2)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
0
|
(0)
|
(3)
|
(4)
|
(4)
|
(5)
|
(1)
|
(17)
|
(26)
|
(9)
|
(5)
|
(2)
|
19
|
12
|
(9)
|
|
Income from Continuing Operations |
(38)
|
(38)
|
(38)
|
(22)
|
(16)
|
(15)
|
6
|
25
|
51
|
45
|
(9)
|
(13)
|
(125)
|
(129)
|
(106)
|
(111)
|
(12)
|
2
|
17
|
4
|
18
|
(22)
|
(62)
|
(34)
|
(156)
|
(201)
|
(143)
|
(225)
|
(201)
|
(203)
|
(244)
|
(182)
|
(213)
|
(129)
|
(159)
|
(845)
|
(1 716)
|
(1 211)
|
|
Income to Minority Interest |
(6)
|
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
|
1
|
2
|
2
|
2
|
3
|
7
|
61
|
150
|
101
|
|
Net Income (Common) |
(44)
N/A
|
(44)
+1%
|
(42)
+4%
|
(22)
+47%
|
(16)
+27%
|
(15)
+6%
|
6
N/A
|
25
+290%
|
51
+107%
|
45
-11%
|
(9)
N/A
|
(13)
-43%
|
(125)
-843%
|
(129)
-3%
|
(106)
+18%
|
(111)
-5%
|
(12)
+90%
|
2
N/A
|
17
+760%
|
4
-78%
|
18
+371%
|
(22)
N/A
|
(62)
-186%
|
(34)
+44%
|
(156)
-355%
|
(201)
-28%
|
(143)
+29%
|
(225)
-57%
|
(201)
+11%
|
(202)
-1%
|
(242)
-20%
|
(180)
+26%
|
(211)
-17%
|
(126)
+40%
|
(151)
-20%
|
(783)
-417%
|
(1 566)
-100%
|
(1 110)
+29%
|
|
EPS (Diluted) |
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.03
-200%
|
-0.03
N/A
|
-0.02
+33%
|
-0.02
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.04
-300%
|
-0.04
N/A
|
-0.03
+25%
|
-0.04
-33%
|
-0.03
+25%
|
-0.02
+33%
|
-0.03
-50%
|
-0.02
+33%
|
-0.02
N/A
|
-0.01
+50%
|
-0.02
-100%
|
-0.09
-350%
|
-0.18
-100%
|
-0.13
+28%
|