Hebei Hengshui Laobaigan Liquor Co Ltd
SSE:600559
Income Statement
Earnings Waterfall
Hebei Hengshui Laobaigan Liquor Co Ltd
Revenue
|
5B
CNY
|
Cost of Revenue
|
-2.5B
CNY
|
Gross Profit
|
2.6B
CNY
|
Operating Expenses
|
-2.1B
CNY
|
Operating Income
|
501.5m
CNY
|
Other Expenses
|
90.9m
CNY
|
Net Income
|
592.4m
CNY
|
Income Statement
Hebei Hengshui Laobaigan Liquor Co Ltd
Sep-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 662
N/A
|
1 803
+8%
|
1 769
-2%
|
1 662
-6%
|
1 829
+10%
|
2 109
+15%
|
2 277
+8%
|
2 359
+4%
|
2 391
+1%
|
2 336
-2%
|
2 400
+3%
|
2 464
+3%
|
2 471
+0%
|
2 438
-1%
|
2 456
+1%
|
2 502
+2%
|
2 512
+0%
|
2 535
+1%
|
2 578
+2%
|
2 887
+12%
|
3 237
+12%
|
3 583
+11%
|
3 995
+11%
|
4 084
+2%
|
3 974
-3%
|
4 030
+1%
|
3 637
-10%
|
3 564
-2%
|
3 705
+4%
|
3 598
-3%
|
3 596
0%
|
3 756
+4%
|
3 870
+3%
|
4 027
+4%
|
4 181
+4%
|
4 401
+5%
|
4 713
+7%
|
4 653
-1%
|
4 748
+2%
|
4 859
+2%
|
5 043
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(983)
|
(1 089)
|
(1 039)
|
(945)
|
(1 015)
|
(1 109)
|
(1 263)
|
(1 292)
|
(1 366)
|
(1 267)
|
(1 419)
|
(1 496)
|
(1 445)
|
(1 297)
|
(1 348)
|
(1 324)
|
(1 335)
|
(1 269)
|
(1 335)
|
(1 518)
|
(1 703)
|
(1 831)
|
(2 177)
|
(2 238)
|
(2 158)
|
(2 054)
|
(1 899)
|
(1 874)
|
(1 935)
|
(1 732)
|
(1 847)
|
(1 869)
|
(1 902)
|
(1 831)
|
(1 979)
|
(2 134)
|
(2 295)
|
(2 085)
|
(2 325)
|
(2 324)
|
(2 476)
|
|
Gross Profit |
679
N/A
|
714
+5%
|
730
+2%
|
717
-2%
|
815
+14%
|
1 000
+23%
|
1 014
+1%
|
1 068
+5%
|
1 025
-4%
|
1 069
+4%
|
981
-8%
|
968
-1%
|
1 026
+6%
|
1 142
+11%
|
1 109
-3%
|
1 178
+6%
|
1 177
0%
|
1 266
+8%
|
1 243
-2%
|
1 369
+10%
|
1 534
+12%
|
1 752
+14%
|
1 818
+4%
|
1 846
+2%
|
1 817
-2%
|
1 977
+9%
|
1 738
-12%
|
1 690
-3%
|
1 770
+5%
|
1 866
+5%
|
1 749
-6%
|
1 887
+8%
|
1 968
+4%
|
2 196
+12%
|
2 202
+0%
|
2 267
+3%
|
2 419
+7%
|
2 568
+6%
|
2 423
-6%
|
2 536
+5%
|
2 568
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(563)
|
(599)
|
(619)
|
(618)
|
(706)
|
(851)
|
(858)
|
(905)
|
(843)
|
(872)
|
(777)
|
(772)
|
(823)
|
(971)
|
(927)
|
(993)
|
(968)
|
(1 049)
|
(989)
|
(1 063)
|
(1 192)
|
(1 350)
|
(1 408)
|
(1 404)
|
(1 412)
|
(1 479)
|
(1 325)
|
(1 285)
|
(1 322)
|
(1 361)
|
(1 328)
|
(1 442)
|
(1 508)
|
(1 686)
|
(1 440)
|
(1 496)
|
(1 565)
|
(1 907)
|
(1 972)
|
(2 071)
|
(2 066)
|
|
Selling, General & Administrative |
(562)
|
(586)
|
(620)
|
(620)
|
(707)
|
(836)
|
(857)
|
(904)
|
(842)
|
(856)
|
(778)
|
(772)
|
(822)
|
(940)
|
(925)
|
(993)
|
(968)
|
(1 018)
|
(988)
|
(1 061)
|
(1 191)
|
(1 288)
|
(1 399)
|
(1 400)
|
(1 419)
|
(1 414)
|
(1 345)
|
(1 306)
|
(1 330)
|
(1 318)
|
(1 334)
|
(1 450)
|
(1 519)
|
(1 634)
|
(1 711)
|
(1 765)
|
(1 833)
|
(1 858)
|
(1 745)
|
(1 846)
|
(1 842)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
(2)
|
(8)
|
(8)
|
(9)
|
(8)
|
(12)
|
(9)
|
(11)
|
(12)
|
(13)
|
(15)
|
(15)
|
(20)
|
(16)
|
(14)
|
(16)
|
(15)
|
(14)
|
(14)
|
(14)
|
(11)
|
|
Depreciation & Amortization |
0
|
(13)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(59)
|
0
|
0
|
0
|
(73)
|
0
|
0
|
0
|
(76)
|
0
|
0
|
0
|
(70)
|
0
|
0
|
0
|
(70)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(1)
|
(0)
|
1
|
2
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
2
|
4
|
(1)
|
5
|
14
|
20
|
29
|
32
|
20
|
45
|
21
|
24
|
31
|
33
|
284
|
284
|
283
|
36
|
(213)
|
(212)
|
(213)
|
|
Operating Income |
116
N/A
|
115
-1%
|
110
-4%
|
98
-11%
|
109
+11%
|
150
+37%
|
156
+4%
|
163
+5%
|
182
+12%
|
196
+8%
|
205
+4%
|
196
-4%
|
203
+4%
|
170
-16%
|
182
+7%
|
185
+2%
|
209
+13%
|
217
+4%
|
254
+17%
|
306
+20%
|
342
+12%
|
402
+18%
|
410
+2%
|
442
+8%
|
405
-8%
|
498
+23%
|
413
-17%
|
405
-2%
|
448
+11%
|
505
+13%
|
422
-16%
|
446
+6%
|
460
+3%
|
510
+11%
|
761
+49%
|
771
+1%
|
854
+11%
|
661
-23%
|
450
-32%
|
464
+3%
|
502
+8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(17)
|
(14)
|
(15)
|
(15)
|
(16)
|
(22)
|
(23)
|
(25)
|
(26)
|
(25)
|
(20)
|
(14)
|
(10)
|
0
|
(0)
|
9
|
11
|
12
|
17
|
10
|
10
|
12
|
15
|
16
|
17
|
14
|
4
|
2
|
(0)
|
(0)
|
(0)
|
4
|
9
|
22
|
21
|
27
|
34
|
40
|
40
|
43
|
39
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
(3)
|
14
|
14
|
(14)
|
20
|
4
|
3
|
(37)
|
0
|
0
|
0
|
(70)
|
0
|
0
|
0
|
(22)
|
0
|
(0)
|
0
|
234
|
244
|
245
|
245
|
|
Gain/Loss on Disposition of Assets |
0
|
(1)
|
0
|
0
|
0
|
7
|
(0)
|
(0)
|
0
|
(1)
|
0
|
(0)
|
(0)
|
(3)
|
0
|
(3)
|
(3)
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
Total Other Income |
21
|
13
|
16
|
18
|
15
|
15
|
19
|
20
|
9
|
16
|
18
|
21
|
23
|
20
|
13
|
13
|
17
|
14
|
14
|
14
|
9
|
18
|
21
|
19
|
19
|
20
|
9
|
11
|
10
|
(3)
|
(0)
|
(1)
|
(2)
|
5
|
4
|
2
|
2
|
1
|
1
|
4
|
4
|
|
Pre-Tax Income |
119
N/A
|
113
-5%
|
111
-2%
|
101
-9%
|
107
+6%
|
150
+40%
|
152
+1%
|
157
+3%
|
165
+5%
|
186
+13%
|
203
+9%
|
203
+0%
|
217
+7%
|
185
-15%
|
195
+5%
|
204
+4%
|
233
+15%
|
239
+3%
|
282
+18%
|
343
+22%
|
375
+9%
|
419
+12%
|
466
+11%
|
480
+3%
|
445
-7%
|
493
+11%
|
426
-14%
|
418
-2%
|
458
+10%
|
431
-6%
|
421
-2%
|
449
+6%
|
468
+4%
|
513
+10%
|
786
+53%
|
800
+2%
|
890
+11%
|
935
+5%
|
735
-21%
|
757
+3%
|
789
+4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(32)
|
(48)
|
(53)
|
(50)
|
(54)
|
(91)
|
(86)
|
(94)
|
(94)
|
(111)
|
(119)
|
(121)
|
(116)
|
(74)
|
(73)
|
(70)
|
(89)
|
(76)
|
(85)
|
(81)
|
(84)
|
(69)
|
(73)
|
(81)
|
(67)
|
(89)
|
(74)
|
(90)
|
(91)
|
(118)
|
(117)
|
(129)
|
(140)
|
(124)
|
(189)
|
(172)
|
(217)
|
(227)
|
(191)
|
(195)
|
(197)
|
|
Income from Continuing Operations |
88
|
66
|
59
|
52
|
54
|
59
|
65
|
63
|
71
|
75
|
84
|
82
|
101
|
111
|
122
|
134
|
145
|
164
|
197
|
262
|
291
|
351
|
393
|
398
|
377
|
404
|
353
|
328
|
367
|
313
|
305
|
319
|
328
|
389
|
597
|
628
|
673
|
708
|
544
|
562
|
592
|
|
Income to Minority Interest |
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)
|
(1)
|
(2)
|
0
|
1
|
1
|
2
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
88
N/A
|
66
-25%
|
59
-11%
|
52
-12%
|
54
+4%
|
59
+10%
|
65
+10%
|
63
-4%
|
71
+13%
|
75
+6%
|
84
+12%
|
82
-2%
|
101
+23%
|
111
+10%
|
122
+10%
|
134
+10%
|
145
+8%
|
164
+13%
|
197
+20%
|
262
+33%
|
291
+11%
|
350
+20%
|
393
+12%
|
398
+1%
|
378
-5%
|
404
+7%
|
353
-13%
|
328
-7%
|
366
+12%
|
313
-15%
|
303
-3%
|
320
+6%
|
329
+3%
|
389
+18%
|
599
+54%
|
627
+5%
|
673
+7%
|
708
+5%
|
544
-23%
|
562
+3%
|
592
+5%
|
|
EPS (Diluted) |
0.14
N/A
|
0.1
-29%
|
0.09
-10%
|
0.08
-11%
|
0.08
N/A
|
0.09
+13%
|
0.1
+11%
|
0.09
-10%
|
0.1
+11%
|
0.09
-10%
|
0.11
+22%
|
0.11
N/A
|
0.12
+9%
|
0.14
+17%
|
0.14
N/A
|
0.16
+14%
|
0.18
+13%
|
0.21
+17%
|
0.25
+19%
|
0.32
+28%
|
0.34
+6%
|
0.41
+21%
|
0.44
+7%
|
0.45
+2%
|
0.43
-4%
|
0.45
+5%
|
0.4
-11%
|
0.37
-8%
|
0.41
+11%
|
0.35
-15%
|
0.34
-3%
|
0.36
+6%
|
0.37
+3%
|
0.43
+16%
|
0.67
+56%
|
0.7
+4%
|
0.75
+7%
|
0.79
+5%
|
0.6
-24%
|
0.62
+3%
|
0.65
+5%
|