China Merchants Bank Co Ltd
SSE:600036
Income Statement
Income Statement
China Merchants Bank 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 | ||||||||||||||||||||||||||||||||||||||||||
Net Interest Income |
98 913
|
102 052
|
105 330
|
108 608
|
117 202
|
124 598
|
129 894
|
136 540
|
137 586
|
138 759
|
138 959
|
137 149
|
134 595
|
135 203
|
138 014
|
141 258
|
144 852
|
147 877
|
150 968
|
155 439
|
160 384
|
165 814
|
170 779
|
173 636
|
173 090
|
175 477
|
176 556
|
180 401
|
185 031
|
188 799
|
193 499
|
197 134
|
203 919
|
208 859
|
212 270
|
215 411
|
218 235
|
219 180
|
219 539
|
218 391
|
214 669
|
|
Interest Income |
173 495
|
185 402
|
199 389
|
213 161
|
228 036
|
237 587
|
240 818
|
240 288
|
235 976
|
232 515
|
226 474
|
221 009
|
215 481
|
216 660
|
223 017
|
231 559
|
242 005
|
249 534
|
256 787
|
264 341
|
270 911
|
277 931
|
284 253
|
289 991
|
292 994
|
298 918
|
302 162
|
304 321
|
307 425
|
308 879
|
312 983
|
318 580
|
327 056
|
334 355
|
340 674
|
346 941
|
353 380
|
360 438
|
367 853
|
372 764
|
375 610
|
|
Interest Expense |
74 582
|
83 350
|
94 059
|
104 553
|
110 834
|
112 989
|
110 924
|
103 748
|
98 390
|
93 756
|
87 515
|
83 860
|
80 886
|
81 457
|
85 003
|
90 301
|
97 153
|
101 657
|
105 819
|
108 902
|
110 527
|
112 117
|
113 474
|
116 355
|
119 904
|
123 441
|
125 606
|
123 920
|
122 394
|
120 080
|
119 484
|
121 446
|
123 137
|
125 496
|
128 404
|
131 530
|
135 145
|
141 258
|
148 314
|
154 373
|
160 941
|
|
Non Interest Income |
36 842
|
44 704
|
51 418
|
56 028
|
53 946
|
56 157
|
61 061
|
65 727
|
69 510
|
76 770
|
79 165
|
76 720
|
83 492
|
81 096
|
78 408
|
80 995
|
82 464
|
84 282
|
90 249
|
94 836
|
95 765
|
97 380
|
97 833
|
102 398
|
105 212
|
110 366
|
112 083
|
113 530
|
115 028
|
120 553
|
127 226
|
131 698
|
135 998
|
141 576
|
141 404
|
141 712
|
138 490
|
136 277
|
136 612
|
134 001
|
133 373
|
|
Revenue |
135 755
N/A
|
146 756
+8%
|
156 748
+7%
|
164 636
+5%
|
171 148
+4%
|
180 755
+6%
|
190 955
+6%
|
202 267
+6%
|
207 096
+2%
|
215 529
+4%
|
218 124
+1%
|
213 869
-2%
|
218 087
+2%
|
216 299
-1%
|
216 422
+0%
|
222 253
+3%
|
227 316
+2%
|
232 159
+2%
|
241 217
+4%
|
250 275
+4%
|
256 149
+2%
|
263 194
+3%
|
268 612
+2%
|
276 034
+3%
|
278 302
+1%
|
285 843
+3%
|
288 639
+1%
|
293 931
+2%
|
300 059
+2%
|
309 352
+3%
|
320 725
+4%
|
328 832
+3%
|
339 917
+3%
|
350 435
+3%
|
353 674
+1%
|
357 123
+1%
|
356 725
0%
|
355 457
0%
|
356 151
+0%
|
352 392
-1%
|
348 042
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Loan Loss Provision |
(10 218)
|
(15 584)
|
(21 579)
|
(24 054)
|
(31 311)
|
(36 997)
|
(44 532)
|
(53 635)
|
(57 764)
|
(65 038)
|
(66 265)
|
(62 954)
|
(65 067)
|
(64 958)
|
(62 637)
|
(62 357)
|
(60 173)
|
(57 370)
|
(58 707)
|
(60 898)
|
(59 647)
|
(62 881)
|
(62 464)
|
(60 955)
|
(54 248)
|
(64 609)
|
(68 445)
|
(68 621)
|
(47 050)
|
(65 062)
|
(66 323)
|
(68 654)
|
(38 365)
|
(66 940)
|
(65 544)
|
(59 855)
|
(45 760)
|
(51 649)
|
(46 333)
|
(46 327)
|
(44 257)
|
|
Non Interest Expense |
(57 112)
|
(60 191)
|
(61 327)
|
(64 199)
|
(66 406)
|
(67 392)
|
(69 873)
|
(71 583)
|
(74 253)
|
(74 312)
|
(74 669)
|
(72 388)
|
(74 057)
|
(70 672)
|
(70 375)
|
(73 794)
|
(76 463)
|
(80 325)
|
(82 827)
|
(84 695)
|
(90 005)
|
(90 035)
|
(93 723)
|
(98 486)
|
(106 922)
|
(102 266)
|
(105 097)
|
(108 948)
|
(130 569)
|
(116 660)
|
(118 477)
|
(118 987)
|
(153 379)
|
(131 048)
|
(132 656)
|
(136 367)
|
(145 852)
|
(136 181)
|
(137 445)
|
(135 151)
|
(127 167)
|
|
Pre-Tax Income |
68 425
N/A
|
70 981
+4%
|
73 842
+4%
|
76 383
+3%
|
73 431
-4%
|
76 366
+4%
|
76 550
+0%
|
77 049
+1%
|
75 079
-3%
|
76 179
+1%
|
77 190
+1%
|
78 527
+2%
|
78 963
+1%
|
80 669
+2%
|
83 410
+3%
|
86 102
+3%
|
90 680
+5%
|
94 464
+4%
|
99 683
+6%
|
104 682
+5%
|
106 497
+2%
|
110 278
+4%
|
112 425
+2%
|
116 593
+4%
|
117 132
+0%
|
118 968
+2%
|
115 097
-3%
|
116 362
+1%
|
122 440
+5%
|
127 630
+4%
|
135 925
+6%
|
141 191
+4%
|
148 173
+5%
|
152 447
+3%
|
155 474
+2%
|
160 901
+3%
|
165 113
+3%
|
167 627
+2%
|
172 373
+3%
|
170 914
-1%
|
176 618
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(16 683)
|
(17 290)
|
(17 847)
|
(18 213)
|
(17 382)
|
(17 981)
|
(17 851)
|
(18 133)
|
(17 061)
|
(17 045)
|
(17 009)
|
(16 951)
|
(16 583)
|
(16 616)
|
(16 896)
|
(16 902)
|
(20 042)
|
(21 210)
|
(23 642)
|
(25 644)
|
(25 678)
|
(26 670)
|
(25 617)
|
(25 577)
|
(23 709)
|
(23 088)
|
(22 454)
|
(23 630)
|
(24 481)
|
(25 376)
|
(26 396)
|
(25 946)
|
(27 339)
|
(27 553)
|
(26 286)
|
(26 444)
|
(25 819)
|
(25 416)
|
(26 644)
|
(24 629)
|
(28 612)
|
|
Income from Continuing Operations |
51 742
|
53 691
|
55 995
|
58 170
|
56 049
|
58 385
|
58 699
|
58 916
|
58 018
|
59 134
|
60 181
|
61 576
|
62 380
|
64 053
|
66 514
|
69 200
|
70 638
|
73 254
|
76 041
|
79 038
|
80 819
|
83 608
|
86 808
|
91 016
|
93 423
|
95 880
|
92 643
|
92 732
|
97 959
|
102 254
|
109 529
|
115 245
|
120 834
|
124 894
|
129 188
|
134 457
|
139 294
|
142 211
|
145 729
|
146 285
|
148 006
|
|
Income to Minority Interest |
1
|
(24)
|
(64)
|
(121)
|
(138)
|
(199)
|
(271)
|
(309)
|
(322)
|
(308)
|
(230)
|
(238)
|
(299)
|
(345)
|
(405)
|
(456)
|
(488)
|
(407)
|
(394)
|
(313)
|
(259)
|
(482)
|
(392)
|
(597)
|
(556)
|
(458)
|
(600)
|
(501)
|
(617)
|
(692)
|
(825)
|
(891)
|
(912)
|
(965)
|
(996)
|
(1 228)
|
(1 282)
|
(1 382)
|
(1 385)
|
(1 305)
|
(1 404)
|
|
Net Income (Common) |
51 743
N/A
|
53 667
+4%
|
55 931
+4%
|
58 049
+4%
|
55 911
-4%
|
58 186
+4%
|
58 428
+0%
|
58 607
+0%
|
57 696
-2%
|
58 826
+2%
|
59 951
+2%
|
61 338
+2%
|
62 081
+1%
|
63 708
+3%
|
66 109
+4%
|
68 744
+4%
|
70 150
+2%
|
72 847
+4%
|
75 647
+4%
|
78 725
+4%
|
78 901
+0%
|
81 467
+3%
|
84 757
+4%
|
88 760
+5%
|
91 197
+3%
|
93 752
+3%
|
90 373
-4%
|
90 561
+0%
|
95 691
+6%
|
99 925
+4%
|
105 170
+5%
|
110 412
+5%
|
116 309
+5%
|
120 344
+3%
|
124 487
+3%
|
129 580
+4%
|
132 775
+2%
|
135 550
+2%
|
139 107
+3%
|
140 095
+1%
|
142 044
+1%
|
|
EPS (Diluted) |
2.05
N/A
|
2.37
+16%
|
2.21
-7%
|
2.3
+4%
|
2.22
-3%
|
2.31
+4%
|
2.31
N/A
|
2.34
+1%
|
2.29
-2%
|
2.34
+2%
|
2.39
+2%
|
2.44
+2%
|
2.46
+1%
|
2.52
+2%
|
2.61
+4%
|
2.72
+4%
|
2.78
+2%
|
2.89
+4%
|
3.01
+4%
|
3.13
+4%
|
3.13
N/A
|
3.24
+4%
|
3.37
+4%
|
3.53
+5%
|
3.62
+3%
|
3.72
+3%
|
3.58
-4%
|
3.58
N/A
|
3.79
+6%
|
3.96
+4%
|
4.17
+5%
|
4.38
+5%
|
4.61
+5%
|
4.77
+3%
|
4.93
+3%
|
5.14
+4%
|
5.26
+2%
|
5.37
+2%
|
5.52
+3%
|
5.55
+1%
|
5.63
+1%
|