Shanghai International Airport Co Ltd
SSE:600009
Income Statement
Earnings Waterfall
Shanghai International Airport Co Ltd
Revenue
|
11B
CNY
|
Cost of Revenue
|
-9.2B
CNY
|
Gross Profit
|
1.8B
CNY
|
Operating Expenses
|
-688m
CNY
|
Operating Income
|
1.1B
CNY
|
Other Expenses
|
-201.7m
CNY
|
Net Income
|
934m
CNY
|
Income Statement
Shanghai International Airport Co Ltd
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
5 215
N/A
|
5 388
+3%
|
5 493
+2%
|
5 603
+2%
|
5 751
+3%
|
5 913
+3%
|
6 096
+3%
|
6 197
+2%
|
6 285
+1%
|
6 400
+2%
|
6 589
+3%
|
6 795
+3%
|
6 951
+2%
|
7 210
+4%
|
7 452
+3%
|
7 731
+4%
|
8 062
+4%
|
8 448
+5%
|
8 669
+3%
|
8 954
+3%
|
9 313
+4%
|
9 807
+5%
|
10 264
+5%
|
10 620
+3%
|
10 945
+3%
|
9 807
-10%
|
7 960
-19%
|
6 175
-22%
|
4 303
-30%
|
3 534
-18%
|
3 637
+3%
|
6 944
+91%
|
8 155
+17%
|
7 033
-14%
|
6 421
-9%
|
5 110
-20%
|
5 480
+7%
|
6 794
+24%
|
9 183
+35%
|
9 272
+1%
|
11 047
+19%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 040)
|
(3 113)
|
(3 216)
|
(3 434)
|
(3 347)
|
(3 437)
|
(3 464)
|
(3 428)
|
(3 517)
|
(3 634)
|
(3 756)
|
(3 858)
|
(3 860)
|
(3 949)
|
(3 969)
|
(4 040)
|
(4 046)
|
(4 157)
|
(4 240)
|
(4 288)
|
(4 499)
|
(4 632)
|
(4 702)
|
(4 890)
|
(5 340)
|
(5 729)
|
(6 141)
|
(6 519)
|
(6 601)
|
(6 459)
|
(6 402)
|
(8 986)
|
(9 720)
|
(8 620)
|
(8 459)
|
(7 993)
|
(8 901)
|
(9 847)
|
(10 787)
|
(9 414)
|
(9 223)
|
|
Gross Profit |
2 176
N/A
|
2 275
+5%
|
2 277
+0%
|
2 169
-5%
|
2 404
+11%
|
2 475
+3%
|
2 632
+6%
|
2 769
+5%
|
2 768
0%
|
2 767
0%
|
2 833
+2%
|
2 937
+4%
|
3 092
+5%
|
3 261
+5%
|
3 483
+7%
|
3 691
+6%
|
4 016
+9%
|
4 291
+7%
|
4 429
+3%
|
4 666
+5%
|
4 814
+3%
|
5 174
+7%
|
5 562
+7%
|
5 731
+3%
|
5 604
-2%
|
4 078
-27%
|
1 819
-55%
|
(345)
N/A
|
(2 297)
-566%
|
(2 925)
-27%
|
(2 764)
+5%
|
(2 042)
+26%
|
(1 565)
+23%
|
(1 587)
-1%
|
(2 038)
-28%
|
(2 883)
-41%
|
(3 420)
-19%
|
(3 053)
+11%
|
(1 603)
+47%
|
(142)
+91%
|
1 824
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(207)
|
(211)
|
(220)
|
(233)
|
(279)
|
(271)
|
(272)
|
(263)
|
(238)
|
(226)
|
(232)
|
(235)
|
(251)
|
(239)
|
(241)
|
(241)
|
(268)
|
(255)
|
(243)
|
(242)
|
(265)
|
(222)
|
(262)
|
(258)
|
(289)
|
(290)
|
(267)
|
(255)
|
(225)
|
(70)
|
(66)
|
(207)
|
(480)
|
(383)
|
(208)
|
(104)
|
(185)
|
(134)
|
(358)
|
(400)
|
(688)
|
|
Selling, General & Administrative |
(206)
|
(210)
|
(218)
|
(231)
|
(274)
|
(271)
|
(271)
|
(262)
|
(231)
|
(226)
|
(232)
|
(235)
|
(246)
|
(240)
|
(241)
|
(242)
|
(264)
|
(256)
|
(244)
|
(243)
|
(261)
|
(225)
|
(264)
|
(258)
|
(286)
|
(294)
|
(271)
|
(273)
|
(235)
|
(225)
|
(222)
|
(359)
|
(493)
|
(390)
|
(378)
|
(425)
|
(566)
|
(557)
|
(638)
|
(536)
|
(787)
|
|
Research & Development |
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
|
0
|
0
|
0
|
(6)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(21)
|
|
Other Operating Expenses |
(0)
|
0
|
(2)
|
(2)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
3
|
3
|
2
|
0
|
3
|
4
|
5
|
19
|
13
|
156
|
156
|
152
|
35
|
7
|
170
|
321
|
410
|
423
|
280
|
137
|
127
|
|
Operating Income |
1 969
N/A
|
2 064
+5%
|
2 057
0%
|
1 936
-6%
|
2 125
+10%
|
2 204
+4%
|
2 360
+7%
|
2 507
+6%
|
2 531
+1%
|
2 541
+0%
|
2 601
+2%
|
2 702
+4%
|
2 840
+5%
|
3 022
+6%
|
3 242
+7%
|
3 449
+6%
|
3 749
+9%
|
4 036
+8%
|
4 186
+4%
|
4 424
+6%
|
4 549
+3%
|
4 952
+9%
|
5 300
+7%
|
5 473
+3%
|
5 316
-3%
|
3 788
-29%
|
1 552
-59%
|
(599)
N/A
|
(2 522)
-321%
|
(2 995)
-19%
|
(2 831)
+5%
|
(2 249)
+21%
|
(2 046)
+9%
|
(1 969)
+4%
|
(2 246)
-14%
|
(2 987)
-33%
|
(3 605)
-21%
|
(3 187)
+12%
|
(1 962)
+38%
|
(541)
+72%
|
1 136
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
542
|
562
|
633
|
692
|
681
|
706
|
729
|
722
|
794
|
841
|
900
|
890
|
877
|
890
|
874
|
1 015
|
1 096
|
1 116
|
1 111
|
1 071
|
1 088
|
1 166
|
1 221
|
1 272
|
1 359
|
1 181
|
1 039
|
957
|
866
|
758
|
768
|
436
|
161
|
54
|
(212)
|
(289)
|
(289)
|
(109)
|
(5)
|
184
|
249
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
141
|
0
|
0
|
(2)
|
(22)
|
(2)
|
(2)
|
53
|
(9)
|
(3)
|
(3)
|
(55)
|
(7)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(2)
|
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 |
4
|
5
|
2
|
6
|
4
|
55
|
55
|
52
|
58
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(5)
|
(5)
|
(3)
|
(9)
|
(7)
|
(7)
|
(9)
|
(4)
|
0
|
(2)
|
(2)
|
3
|
1
|
1
|
1
|
(3)
|
77
|
70
|
71
|
70
|
11
|
|
Pre-Tax Income |
2 515
N/A
|
2 631
+5%
|
2 692
+2%
|
2 634
-2%
|
2 806
+7%
|
2 965
+6%
|
3 144
+6%
|
3 280
+4%
|
3 380
+3%
|
3 383
+0%
|
3 502
+4%
|
3 592
+3%
|
3 718
+3%
|
3 911
+5%
|
4 114
+5%
|
4 462
+8%
|
4 842
+9%
|
5 150
+6%
|
5 295
+3%
|
5 494
+4%
|
5 630
+2%
|
6 111
+9%
|
6 515
+7%
|
6 736
+3%
|
6 668
-1%
|
4 962
-26%
|
2 582
-48%
|
354
-86%
|
(1 516)
N/A
|
(2 239)
-48%
|
(2 064)
+8%
|
(1 812)
+12%
|
(1 905)
-5%
|
(1 917)
-1%
|
(2 458)
-28%
|
(3 227)
-31%
|
(3 825)
-19%
|
(3 229)
+16%
|
(1 899)
+41%
|
(344)
+82%
|
1 388
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(492)
|
(520)
|
(533)
|
(498)
|
(556)
|
(597)
|
(631)
|
(683)
|
(696)
|
(687)
|
(700)
|
(726)
|
(752)
|
(790)
|
(849)
|
(896)
|
(984)
|
(1 063)
|
(1 113)
|
(1 178)
|
(1 199)
|
(1 298)
|
(1 378)
|
(1 421)
|
(1 407)
|
(1 027)
|
(469)
|
58
|
347
|
535
|
543
|
480
|
564
|
549
|
615
|
796
|
1 035
|
872
|
575
|
203
|
(199)
|
|
Income from Continuing Operations |
2 023
|
2 111
|
2 159
|
2 136
|
2 250
|
2 368
|
2 513
|
2 597
|
2 684
|
2 696
|
2 802
|
2 867
|
2 966
|
3 121
|
3 265
|
3 566
|
3 857
|
4 087
|
4 182
|
4 316
|
4 431
|
4 813
|
5 137
|
5 315
|
5 261
|
3 935
|
2 113
|
412
|
(1 169)
|
(1 704)
|
(1 521)
|
(1 332)
|
(1 341)
|
(1 367)
|
(1 843)
|
(2 431)
|
(2 790)
|
(2 356)
|
(1 324)
|
(141)
|
1 189
|
|
Income to Minority Interest |
(150)
|
(152)
|
(150)
|
(148)
|
(155)
|
(154)
|
(155)
|
(155)
|
(153)
|
(151)
|
(155)
|
(155)
|
(160)
|
(165)
|
(170)
|
(173)
|
(174)
|
(177)
|
(173)
|
(184)
|
(200)
|
(208)
|
(228)
|
(229)
|
(231)
|
(215)
|
(168)
|
(114)
|
(98)
|
(80)
|
(100)
|
(268)
|
(237)
|
(235)
|
(204)
|
(132)
|
(205)
|
(229)
|
(281)
|
(255)
|
(255)
|
|
Net Income (Common) |
1 873
N/A
|
1 959
+5%
|
2 008
+3%
|
1 989
-1%
|
2 096
+5%
|
2 213
+6%
|
2 359
+7%
|
2 442
+4%
|
2 531
+4%
|
2 545
+1%
|
2 646
+4%
|
2 711
+2%
|
2 806
+3%
|
2 956
+5%
|
3 095
+5%
|
3 393
+10%
|
3 683
+9%
|
3 910
+6%
|
4 009
+3%
|
4 132
+3%
|
4 231
+2%
|
4 605
+9%
|
4 909
+7%
|
5 085
+4%
|
5 030
-1%
|
3 720
-26%
|
1 945
-48%
|
298
-85%
|
(1 267)
N/A
|
(1 784)
-41%
|
(1 621)
+9%
|
(1 599)
+1%
|
(1 578)
+1%
|
(1 602)
-2%
|
(2 047)
-28%
|
(2 562)
-25%
|
(2 995)
-17%
|
(2 586)
+14%
|
(1 605)
+38%
|
(396)
+75%
|
934
N/A
|
|
EPS (Diluted) |
0.97
N/A
|
1.01
+4%
|
1.04
+3%
|
1.03
-1%
|
1.09
+6%
|
1.16
+6%
|
1.23
+6%
|
1.27
+3%
|
1.31
+3%
|
1.31
N/A
|
1.37
+5%
|
1.4
+2%
|
1.46
+4%
|
1.53
+5%
|
1.6
+5%
|
1.76
+10%
|
1.91
+9%
|
2.03
+6%
|
2.08
+2%
|
2.14
+3%
|
2.2
+3%
|
2.39
+9%
|
2.55
+7%
|
2.64
+4%
|
2.61
-1%
|
1.93
-26%
|
1.01
-48%
|
0.16
-84%
|
-0.66
N/A
|
-0.92
-39%
|
-0.84
+9%
|
-0.83
+1%
|
-0.82
+1%
|
-0.83
-1%
|
-1.06
-28%
|
-1.02
+4%
|
-1.26
-24%
|
-1.03
+18%
|
-0.64
+38%
|
-0.15
+77%
|
0.38
N/A
|