China United Network Communications Ltd
SSE:600050
Income Statement
Earnings Waterfall
China United Network Communications Ltd
Revenue
|
372.6B
CNY
|
Cost of Revenue
|
-281.4B
CNY
|
Gross Profit
|
91.2B
CNY
|
Operating Expenses
|
-72.4B
CNY
|
Operating Income
|
18.8B
CNY
|
Other Expenses
|
-10.9B
CNY
|
Net Income
|
8B
CNY
|
Income Statement
China United Network Communications 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 |
303 728
N/A
|
309 844
+2%
|
308 581
0%
|
296 310
-4%
|
288 571
-3%
|
284 057
-2%
|
279 795
-2%
|
281 254
+1%
|
277 049
-1%
|
273 085
-1%
|
272 619
0%
|
272 275
0%
|
274 197
+1%
|
272 862
0%
|
272 102
0%
|
272 836
+0%
|
274 829
+1%
|
280 759
+2%
|
285 774
+2%
|
288 762
+1%
|
290 877
+1%
|
289 088
-1%
|
286 725
-1%
|
288 286
+1%
|
290 515
+1%
|
291 192
+0%
|
295 958
+2%
|
298 749
+1%
|
303 838
+2%
|
312 286
+3%
|
317 616
+2%
|
322 972
+2%
|
327 854
+2%
|
334 604
+2%
|
339 941
+2%
|
347 343
+2%
|
354 944
+2%
|
363 144
+2%
|
370 516
+2%
|
372 659
+1%
|
372 597
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(220 346)
|
(222 264)
|
(219 314)
|
(209 495)
|
(203 967)
|
(204 299)
|
(203 534)
|
(206 692)
|
(208 316)
|
(208 184)
|
(209 883)
|
(212 192)
|
(211 744)
|
(210 311)
|
(209 199)
|
(207 614)
|
(207 088)
|
(211 612)
|
(214 340)
|
(215 934)
|
(213 822)
|
(212 036)
|
(209 811)
|
(211 801)
|
(214 497)
|
(216 449)
|
(220 685)
|
(222 888)
|
(224 889)
|
(233 009)
|
(236 879)
|
(243 424)
|
(247 825)
|
(254 447)
|
(258 419)
|
(262 269)
|
(269 186)
|
(277 777)
|
(284 076)
|
(285 327)
|
(281 405)
|
|
Gross Profit |
83 381
N/A
|
87 580
+5%
|
89 267
+2%
|
86 816
-3%
|
84 604
-3%
|
79 758
-6%
|
76 261
-4%
|
74 562
-2%
|
68 733
-8%
|
64 901
-6%
|
62 736
-3%
|
60 084
-4%
|
62 453
+4%
|
62 552
+0%
|
62 904
+1%
|
65 221
+4%
|
67 741
+4%
|
69 147
+2%
|
71 434
+3%
|
72 829
+2%
|
77 055
+6%
|
77 051
0%
|
76 913
0%
|
76 484
-1%
|
76 017
-1%
|
74 743
-2%
|
75 273
+1%
|
75 862
+1%
|
78 949
+4%
|
79 278
+0%
|
80 738
+2%
|
79 548
-1%
|
80 030
+1%
|
80 157
+0%
|
81 522
+2%
|
85 074
+4%
|
85 758
+1%
|
85 367
0%
|
86 439
+1%
|
87 332
+1%
|
91 192
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(67 713)
|
(69 448)
|
(71 040)
|
(67 275)
|
(64 559)
|
(59 725)
|
(55 449)
|
(55 393)
|
(56 033)
|
(57 094)
|
(58 161)
|
(59 025)
|
(59 937)
|
(58 944)
|
(58 376)
|
(58 582)
|
(60 613)
|
(60 008)
|
(61 035)
|
(61 842)
|
(63 883)
|
(63 359)
|
(64 824)
|
(65 075)
|
(62 059)
|
(60 524)
|
(58 814)
|
(58 690)
|
(63 704)
|
(63 535)
|
(65 236)
|
(64 108)
|
(62 239)
|
(63 282)
|
(63 105)
|
(65 593)
|
(68 654)
|
(68 634)
|
(69 351)
|
(70 100)
|
(72 351)
|
|
Selling, General & Administrative |
(63 364)
|
(65 292)
|
(66 680)
|
(62 893)
|
(61 101)
|
(55 433)
|
(50 832)
|
(50 497)
|
(52 298)
|
(52 997)
|
(54 445)
|
(55 259)
|
(55 334)
|
(54 607)
|
(53 777)
|
(53 942)
|
(56 163)
|
(56 082)
|
(59 460)
|
(61 255)
|
(58 369)
|
(63 416)
|
(63 662)
|
(63 980)
|
(56 669)
|
(59 198)
|
(57 684)
|
(57 402)
|
(58 742)
|
(62 290)
|
(63 826)
|
(62 600)
|
(57 561)
|
(60 936)
|
(59 927)
|
(61 788)
|
(61 710)
|
(64 333)
|
(65 313)
|
(65 713)
|
(63 989)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(62)
|
(168)
|
0
|
0
|
(184)
|
(206)
|
(817)
|
(975)
|
(1 098)
|
(1 154)
|
(1 575)
|
(1 912)
|
(2 078)
|
(2 399)
|
(2 722)
|
(3 038)
|
(3 314)
|
(3 863)
|
(4 306)
|
(5 078)
|
(5 956)
|
(6 696)
|
(6 008)
|
(7 328)
|
(7 083)
|
(7 171)
|
(6 721)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(3 567)
|
0
|
0
|
0
|
(3 834)
|
0
|
0
|
0
|
(4 263)
|
0
|
0
|
0
|
(4 386)
|
0
|
0
|
0
|
(4 780)
|
0
|
0
|
0
|
(4 522)
|
0
|
0
|
0
|
(4 382)
|
0
|
0
|
0
|
(4 148)
|
0
|
0
|
0
|
(4 502)
|
0
|
0
|
0
|
(4 898)
|
|
Other Operating Expenses |
(4 347)
|
(4 155)
|
(4 361)
|
(4 383)
|
109
|
(4 293)
|
(4 617)
|
(4 896)
|
99
|
(4 098)
|
(3 717)
|
(3 767)
|
(340)
|
(4 338)
|
(4 537)
|
(4 472)
|
(63)
|
(3 926)
|
(1 392)
|
(381)
|
83
|
1 033
|
(65)
|
60
|
708
|
586
|
950
|
1 113
|
2 142
|
1 794
|
1 904
|
2 355
|
3 777
|
2 732
|
2 778
|
2 891
|
3 566
|
3 027
|
3 045
|
2 784
|
3 257
|
|
Operating Income |
15 669
N/A
|
18 132
+16%
|
18 226
+1%
|
19 539
+7%
|
20 044
+3%
|
20 032
0%
|
20 812
+4%
|
19 169
-8%
|
12 699
-34%
|
7 807
-39%
|
4 575
-41%
|
1 059
-77%
|
2 516
+138%
|
3 607
+43%
|
4 527
+26%
|
6 639
+47%
|
7 128
+7%
|
9 139
+28%
|
10 399
+14%
|
10 986
+6%
|
13 172
+20%
|
13 693
+4%
|
12 089
-12%
|
11 409
-6%
|
13 959
+22%
|
14 218
+2%
|
16 460
+16%
|
17 172
+4%
|
15 246
-11%
|
15 743
+3%
|
15 501
-2%
|
15 439
0%
|
17 791
+15%
|
16 875
-5%
|
18 416
+9%
|
19 481
+6%
|
17 104
-12%
|
16 733
-2%
|
17 089
+2%
|
17 232
+1%
|
18 841
+9%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2 751)
|
(3 358)
|
(3 702)
|
(3 968)
|
(4 086)
|
(4 172)
|
(4 672)
|
(6 599)
|
(6 952)
|
(5 594)
|
(5 499)
|
(3 484)
|
(2 786)
|
(3 335)
|
(2 735)
|
(2 559)
|
(2 126)
|
(1 463)
|
(91)
|
1 732
|
2 740
|
2 866
|
2 490
|
1 777
|
1 611
|
1 744
|
1 949
|
2 130
|
2 603
|
3 561
|
4 003
|
4 293
|
3 428
|
4 135
|
4 518
|
5 013
|
4 637
|
5 240
|
5 289
|
5 155
|
4 780
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(65)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(359)
|
(698)
|
(1 442)
|
(1 798)
|
(3 489)
|
(4 726)
|
(5 559)
|
(6 999)
|
(4 215)
|
(3 770)
|
(2 106)
|
(150)
|
(2 188)
|
(3 307)
|
(3 557)
|
(4 004)
|
(2 374)
|
(3 033)
|
(2 458)
|
(2 265)
|
(3 790)
|
(2 316)
|
(3 224)
|
(3 417)
|
(1 953)
|
(714)
|
(75)
|
186
|
(1 300)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(1 045)
|
(33)
|
0
|
(178)
|
7 280
|
9 108
|
9 342
|
9 499
|
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 |
759
|
752
|
870
|
973
|
988
|
(1)
|
(254)
|
(120)
|
876
|
(1 205)
|
(1 675)
|
(1 691)
|
1 211
|
1 523
|
1 825
|
1 736
|
865
|
2 281
|
2 051
|
1 819
|
379
|
91
|
516
|
723
|
653
|
682
|
235
|
239
|
485
|
303
|
453
|
560
|
378
|
128
|
166
|
49
|
579
|
(86)
|
19
|
(36)
|
388
|
|
Pre-Tax Income |
13 677
N/A
|
15 525
+14%
|
15 393
-1%
|
16 543
+7%
|
15 836
-4%
|
15 826
0%
|
15 886
+0%
|
12 273
-23%
|
13 867
+13%
|
10 118
-27%
|
6 744
-33%
|
5 383
-20%
|
581
-89%
|
1 097
+89%
|
2 175
+98%
|
4 018
+85%
|
2 378
-41%
|
5 230
+120%
|
6 800
+30%
|
7 539
+11%
|
12 075
+60%
|
12 881
+7%
|
12 990
+1%
|
13 760
+6%
|
14 035
+2%
|
13 337
-5%
|
15 085
+13%
|
15 535
+3%
|
15 960
+3%
|
16 573
+4%
|
17 499
+6%
|
18 028
+3%
|
17 807
-1%
|
18 822
+6%
|
19 876
+6%
|
21 127
+6%
|
20 367
-4%
|
21 173
+4%
|
22 321
+5%
|
22 537
+1%
|
22 710
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(3 384)
|
(3 826)
|
(3 713)
|
(4 057)
|
(3 869)
|
(3 984)
|
(3 643)
|
(2 719)
|
(3 432)
|
(2 393)
|
(1 881)
|
(1 557)
|
(101)
|
(231)
|
(700)
|
(1 057)
|
(694)
|
(1 389)
|
(1 570)
|
(1 906)
|
(2 775)
|
(2 894)
|
(2 766)
|
(2 615)
|
(2 771)
|
(2 582)
|
(3 060)
|
(3 178)
|
(3 435)
|
(3 374)
|
(3 381)
|
(3 422)
|
(3 391)
|
(3 618)
|
(3 725)
|
(4 072)
|
(3 716)
|
(3 970)
|
(4 119)
|
(4 137)
|
(3 997)
|
|
Income from Continuing Operations |
10 292
|
11 698
|
11 679
|
12 484
|
11 968
|
11 842
|
12 242
|
9 554
|
10 434
|
7 723
|
4 862
|
3 825
|
480
|
865
|
1 475
|
2 961
|
1 684
|
3 842
|
5 230
|
5 634
|
9 301
|
9 988
|
10 225
|
11 145
|
11 264
|
10 755
|
12 025
|
12 357
|
12 525
|
13 200
|
14 119
|
14 607
|
14 416
|
15 205
|
16 150
|
17 054
|
16 651
|
17 203
|
18 202
|
18 400
|
18 713
|
|
Income to Minority Interest |
(6 849)
|
(7 790)
|
(7 782)
|
(8 325)
|
(7 986)
|
(7 909)
|
(8 178)
|
(6 381)
|
(6 963)
|
(5 155)
|
(3 248)
|
(2 555)
|
(326)
|
(583)
|
(989)
|
(1 984)
|
(1 258)
|
(2 388)
|
(3 000)
|
(3 050)
|
(5 220)
|
(5 585)
|
(5 712)
|
(6 219)
|
(6 282)
|
(6 003)
|
(6 716)
|
(6 908)
|
(7 004)
|
(7 382)
|
(7 908)
|
(8 193)
|
(8 111)
|
(8 560)
|
(9 092)
|
(9 593)
|
(9 352)
|
(9 668)
|
(10 245)
|
(10 354)
|
(10 540)
|
|
Net Income (Common) |
3 442
N/A
|
3 908
+14%
|
3 897
0%
|
4 161
+7%
|
3 982
-4%
|
3 933
-1%
|
4 064
+3%
|
3 172
-22%
|
3 472
+9%
|
2 568
-26%
|
1 614
-37%
|
1 270
-21%
|
154
-88%
|
282
+83%
|
485
+72%
|
977
+101%
|
426
-56%
|
1 454
+241%
|
2 231
+53%
|
2 584
+16%
|
4 081
+58%
|
4 404
+8%
|
4 514
+2%
|
4 927
+9%
|
4 982
+1%
|
4 753
-5%
|
5 310
+12%
|
5 450
+3%
|
5 521
+1%
|
5 818
+5%
|
6 211
+7%
|
6 414
+3%
|
6 305
-2%
|
6 644
+5%
|
7 059
+6%
|
7 462
+6%
|
7 299
-2%
|
7 534
+3%
|
7 957
+6%
|
8 045
+1%
|
7 961
-1%
|
|
EPS (Diluted) |
0.16
N/A
|
0.18
+13%
|
0.18
N/A
|
0.19
+6%
|
0.18
-5%
|
0.18
N/A
|
0.19
+6%
|
0.15
-21%
|
0.16
+7%
|
0.13
-19%
|
0.08
-38%
|
0.06
-25%
|
0.01
-83%
|
0
N/A
|
0.01
N/A
|
0.04
+300%
|
0.02
-50%
|
0.06
+200%
|
0.08
+33%
|
0.08
N/A
|
0.13
+63%
|
0.14
+8%
|
0.15
+7%
|
0.16
+7%
|
0.16
N/A
|
0.15
-6%
|
0.16
+7%
|
0.17
+6%
|
0.18
+6%
|
0.19
+6%
|
0.21
+11%
|
0.21
N/A
|
0.21
N/A
|
0.22
+5%
|
0.23
+5%
|
0.25
+9%
|
0.24
-4%
|
0.24
N/A
|
0.26
+8%
|
0.26
N/A
|
0.27
+4%
|