China Eastern Airlines Corp Ltd
SSE:600115
Income Statement
Earnings Waterfall
China Eastern Airlines Corp Ltd
Revenue
|
113.7B
CNY
|
Cost of Revenue
|
-112.5B
CNY
|
Gross Profit
|
1.3B
CNY
|
Operating Expenses
|
-3.5B
CNY
|
Operating Income
|
-2.3B
CNY
|
Other Expenses
|
-5.9B
CNY
|
Net Income
|
-8.2B
CNY
|
Income Statement
China Eastern Airlines Corp 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 |
88 109
N/A
|
89 058
+1%
|
89 278
+0%
|
89 815
+1%
|
89 746
0%
|
90 424
+1%
|
91 492
+1%
|
92 974
+2%
|
93 844
+1%
|
94 985
+1%
|
95 865
+1%
|
97 289
+1%
|
98 560
+1%
|
99 562
+1%
|
100 248
+1%
|
100 657
+0%
|
101 721
+1%
|
103 938
+2%
|
108 123
+4%
|
112 094
+4%
|
114 930
+3%
|
118 230
+3%
|
119 292
+1%
|
120 452
+1%
|
120 860
+0%
|
106 261
-12%
|
87 205
-18%
|
69 760
-20%
|
58 639
-16%
|
56 580
-4%
|
68 220
+21%
|
68 840
+1%
|
67 127
-2%
|
66 397
-1%
|
51 771
-22%
|
50 476
-3%
|
46 305
-8%
|
55 707
+20%
|
76 182
+37%
|
95 799
+26%
|
113 741
+19%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(80 760)
|
(81 255)
|
(81 681)
|
(82 828)
|
(79 682)
|
(78 257)
|
(77 472)
|
(75 862)
|
(77 257)
|
(77 465)
|
(78 111)
|
(79 801)
|
(82 606)
|
(85 814)
|
(87 773)
|
(88 687)
|
(90 397)
|
(92 624)
|
(95 743)
|
(99 402)
|
(102 708)
|
(105 005)
|
(107 184)
|
(108 061)
|
(107 200)
|
(100 223)
|
(87 702)
|
(78 535)
|
(70 956)
|
(70 304)
|
(78 221)
|
(79 607)
|
(80 062)
|
(81 689)
|
(74 617)
|
(77 188)
|
(74 844)
|
(79 827)
|
(91 650)
|
(99 531)
|
(112 483)
|
|
Gross Profit |
7 349
N/A
|
7 803
+6%
|
7 597
-3%
|
6 987
-8%
|
10 064
+44%
|
12 167
+21%
|
14 020
+15%
|
17 112
+22%
|
16 587
-3%
|
17 520
+6%
|
17 754
+1%
|
17 488
-1%
|
15 954
-9%
|
13 748
-14%
|
12 475
-9%
|
11 970
-4%
|
11 324
-5%
|
11 314
0%
|
12 380
+9%
|
12 692
+3%
|
12 222
-4%
|
13 225
+8%
|
12 108
-8%
|
12 391
+2%
|
13 660
+10%
|
6 038
-56%
|
(497)
N/A
|
(8 775)
-1 666%
|
(12 317)
-40%
|
(13 724)
-11%
|
(10 001)
+27%
|
(10 767)
-8%
|
(12 935)
-20%
|
(15 292)
-18%
|
(22 846)
-49%
|
(26 712)
-17%
|
(28 539)
-7%
|
(24 120)
+15%
|
(15 468)
+36%
|
(3 732)
+76%
|
1 258
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(8 931)
|
(8 995)
|
(9 021)
|
(9 040)
|
(8 542)
|
(8 247)
|
(8 285)
|
(8 001)
|
(9 323)
|
(9 196)
|
(9 236)
|
(9 303)
|
(9 147)
|
(8 656)
|
(5 806)
|
(5 028)
|
(4 404)
|
(3 380)
|
(4 682)
|
(4 698)
|
(4 610)
|
(4 663)
|
(3 934)
|
(4 102)
|
(4 564)
|
(3 350)
|
(3 591)
|
(2 697)
|
(1 825)
|
(1 276)
|
(1 120)
|
(1 803)
|
(1 730)
|
(1 866)
|
(1 897)
|
(2 141)
|
(3 214)
|
(3 312)
|
(3 237)
|
(3 042)
|
(3 536)
|
|
Selling, General & Administrative |
(8 747)
|
(8 811)
|
(8 852)
|
(8 870)
|
(7 953)
|
(8 226)
|
(8 131)
|
(7 847)
|
(8 769)
|
(8 967)
|
(9 141)
|
(9 209)
|
(8 482)
|
(8 739)
|
(8 622)
|
(8 812)
|
(8 698)
|
(8 981)
|
(9 171)
|
(9 249)
|
(9 132)
|
(9 607)
|
(9 572)
|
(9 554)
|
(9 763)
|
(9 482)
|
(8 815)
|
(8 134)
|
(6 148)
|
(6 431)
|
(6 823)
|
(6 644)
|
(5 540)
|
(5 949)
|
(5 328)
|
(5 372)
|
(5 392)
|
(6 227)
|
(6 835)
|
(7 277)
|
(7 598)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(42)
|
(62)
|
(135)
|
(168)
|
(141)
|
(145)
|
(144)
|
(167)
|
(202)
|
(281)
|
(161)
|
(197)
|
(200)
|
(192)
|
(278)
|
(346)
|
(350)
|
(329)
|
(305)
|
(317)
|
(332)
|
(317)
|
(277)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(375)
|
0
|
0
|
0
|
(395)
|
0
|
0
|
0
|
(448)
|
0
|
0
|
0
|
(458)
|
0
|
0
|
0
|
(522)
|
0
|
0
|
0
|
(708)
|
0
|
0
|
0
|
(801)
|
0
|
0
|
0
|
(768)
|
0
|
0
|
0
|
(747)
|
0
|
0
|
0
|
(615)
|
|
Other Operating Expenses |
(184)
|
(184)
|
(169)
|
(170)
|
(214)
|
(21)
|
(154)
|
(154)
|
(159)
|
(229)
|
(95)
|
(94)
|
(217)
|
83
|
2 816
|
3 784
|
4 752
|
5 601
|
4 531
|
4 613
|
5 179
|
5 112
|
5 779
|
5 597
|
6 051
|
6 299
|
5 426
|
5 718
|
5 285
|
5 352
|
5 903
|
5 033
|
4 856
|
4 429
|
3 781
|
3 560
|
3 230
|
3 232
|
3 930
|
4 552
|
4 954
|
|
Operating Income |
(1 582)
N/A
|
(1 192)
+25%
|
(1 424)
-19%
|
(2 053)
-44%
|
1 522
N/A
|
3 920
+158%
|
5 735
+46%
|
9 111
+59%
|
7 264
-20%
|
8 324
+15%
|
8 518
+2%
|
8 185
-4%
|
6 807
-17%
|
5 092
-25%
|
6 669
+31%
|
6 942
+4%
|
6 920
0%
|
7 934
+15%
|
7 698
-3%
|
7 994
+4%
|
7 612
-5%
|
8 562
+12%
|
8 174
-5%
|
8 289
+1%
|
9 096
+10%
|
2 688
-70%
|
(4 088)
N/A
|
(11 472)
-181%
|
(14 142)
-23%
|
(15 000)
-6%
|
(11 121)
+26%
|
(12 570)
-13%
|
(14 665)
-17%
|
(17 158)
-17%
|
(24 743)
-44%
|
(28 853)
-17%
|
(31 753)
-10%
|
(27 432)
+14%
|
(18 705)
+32%
|
(6 774)
+64%
|
(2 278)
+66%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
526
|
(286)
|
(1 384)
|
(1 786)
|
(1 914)
|
(1 956)
|
(1 722)
|
(5 101)
|
(6 906)
|
(6 861)
|
(8 550)
|
(5 908)
|
(5 864)
|
(4 134)
|
(2 351)
|
(1 470)
|
(1 095)
|
(529)
|
(2 803)
|
(4 999)
|
(5 130)
|
(5 867)
|
(5 738)
|
(6 043)
|
(5 734)
|
(7 760)
|
(6 949)
|
(3 746)
|
(2 657)
|
(1 766)
|
(913)
|
(2 764)
|
(3 998)
|
(4 058)
|
(6 469)
|
(8 119)
|
(8 531)
|
(8 581)
|
(8 630)
|
(6 741)
|
(6 352)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(140)
|
0
|
0
|
0
|
95
|
0
|
0
|
0
|
1 421
|
40
|
31
|
67
|
476
|
493
|
0
|
477
|
84
|
38
|
57
|
87
|
(14)
|
28
|
9
|
0
|
860
|
746
|
746
|
746
|
4
|
173
|
176
|
177
|
34
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
378
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
3 261
|
3 643
|
4 603
|
4 890
|
4 545
|
4 429
|
4 592
|
4 656
|
5 075
|
5 499
|
5 587
|
5 863
|
5 469
|
5 773
|
3 394
|
2 516
|
1 393
|
336
|
1 086
|
932
|
928
|
788
|
970
|
930
|
854
|
833
|
539
|
501
|
332
|
293
|
297
|
232
|
290
|
296
|
238
|
230
|
166
|
(47)
|
34
|
63
|
318
|
|
Pre-Tax Income |
2 205
N/A
|
2 165
-2%
|
1 795
-17%
|
1 051
-41%
|
4 120
+292%
|
6 393
+55%
|
8 605
+35%
|
8 666
+1%
|
5 671
-35%
|
6 962
+23%
|
5 555
-20%
|
8 140
+47%
|
6 507
-20%
|
6 731
+3%
|
7 712
+15%
|
7 988
+4%
|
8 620
+8%
|
7 781
-10%
|
6 012
-23%
|
3 994
-34%
|
3 867
-3%
|
3 976
+3%
|
3 406
-14%
|
3 653
+7%
|
4 302
+18%
|
(4 201)
N/A
|
(10 441)
-149%
|
(14 630)
-40%
|
(16 481)
-13%
|
(16 445)
+0%
|
(11 728)
+29%
|
(15 102)
-29%
|
(17 513)
-16%
|
(20 174)
-15%
|
(30 228)
-50%
|
(35 996)
-19%
|
(40 114)
-11%
|
(35 887)
+11%
|
(27 125)
+24%
|
(13 275)
+51%
|
(8 278)
+38%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(126)
|
(162)
|
(205)
|
(223)
|
(573)
|
(839)
|
(1 245)
|
(1 432)
|
(624)
|
(847)
|
(834)
|
(1 655)
|
(1 542)
|
(1 613)
|
(1 653)
|
(1 791)
|
(1 800)
|
(1 787)
|
(1 313)
|
(732)
|
(926)
|
(1 023)
|
(837)
|
(869)
|
(819)
|
1 323
|
2 718
|
3 651
|
3 927
|
3 969
|
2 848
|
3 649
|
4 229
|
2 734
|
2 368
|
1 358
|
244
|
257
|
622
|
739
|
(336)
|
|
Income from Continuing Operations |
2 079
|
2 003
|
1 590
|
828
|
3 547
|
5 554
|
7 360
|
7 234
|
5 047
|
6 115
|
4 721
|
6 485
|
4 965
|
5 118
|
6 059
|
6 197
|
6 820
|
5 994
|
4 699
|
3 262
|
2 941
|
2 953
|
2 569
|
2 784
|
3 483
|
(2 878)
|
(7 723)
|
(10 979)
|
(12 554)
|
(12 476)
|
(8 880)
|
(11 453)
|
(13 284)
|
(17 440)
|
(27 860)
|
(34 638)
|
(39 870)
|
(35 630)
|
(26 503)
|
(12 536)
|
(8 614)
|
|
Income to Minority Interest |
279
|
281
|
159
|
177
|
(130)
|
(367)
|
(393)
|
(541)
|
(506)
|
(536)
|
(511)
|
(584)
|
(457)
|
(394)
|
(437)
|
(468)
|
(468)
|
(477)
|
(411)
|
(335)
|
(232)
|
(221)
|
(200)
|
(198)
|
(288)
|
134
|
433
|
702
|
719
|
769
|
379
|
561
|
1 070
|
1 271
|
2 118
|
2 470
|
2 514
|
2 201
|
1 604
|
659
|
446
|
|
Net Income (Common) |
2 358
N/A
|
2 284
-3%
|
1 749
-23%
|
1 005
-43%
|
3 417
+240%
|
5 187
+52%
|
6 967
+34%
|
6 693
-4%
|
4 541
-32%
|
5 579
+23%
|
4 210
-25%
|
5 901
+40%
|
4 508
-24%
|
4 724
+5%
|
5 622
+19%
|
5 729
+2%
|
6 352
+11%
|
5 517
-13%
|
4 288
-22%
|
2 927
-32%
|
2 709
-7%
|
2 732
+1%
|
2 369
-13%
|
2 586
+9%
|
3 195
+24%
|
(2 744)
N/A
|
(7 290)
-166%
|
(10 277)
-41%
|
(11 835)
-15%
|
(11 707)
+1%
|
(8 501)
+27%
|
(10 892)
-28%
|
(12 214)
-12%
|
(16 169)
-32%
|
(25 742)
-59%
|
(32 168)
-25%
|
(37 356)
-16%
|
(33 429)
+11%
|
(24 899)
+26%
|
(11 877)
+52%
|
(8 168)
+31%
|
|
EPS (Diluted) |
0.22
N/A
|
0.17
-23%
|
0.12
-29%
|
0.06
-50%
|
0.27
+350%
|
0.41
+52%
|
0.55
+34%
|
0.47
-15%
|
0.36
-23%
|
0.42
+17%
|
0.33
-21%
|
0.42
+27%
|
0.33
-21%
|
0.33
N/A
|
0.39
+18%
|
0.4
+3%
|
0.44
+10%
|
0.39
-11%
|
0.3
-23%
|
0.2
-33%
|
0.19
-5%
|
0.19
N/A
|
0.17
-11%
|
0.19
+12%
|
0.21
+11%
|
-0.16
N/A
|
-0.44
-175%
|
-0.62
-41%
|
-0.72
-16%
|
-0.71
+1%
|
-0.52
+27%
|
-0.67
-29%
|
-0.73
-9%
|
-0.85
-16%
|
-1.36
-60%
|
-1.71
-26%
|
-1.68
+2%
|
-1.49
+11%
|
-1.11
+26%
|
-0.53
+52%
|
-0.37
+30%
|