Air China Ltd
SSE:601111
Income Statement
Earnings Waterfall
Air China Ltd
Revenue
|
141.1B
CNY
|
Cost of Revenue
|
-134B
CNY
|
Gross Profit
|
7.1B
CNY
|
Operating Expenses
|
-6.8B
CNY
|
Operating Income
|
234.6m
CNY
|
Other Expenses
|
-1.3B
CNY
|
Net Income
|
-1B
CNY
|
Income Statement
Air China 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 |
97 628
N/A
|
99 328
+2%
|
100 918
+2%
|
102 801
+2%
|
104 888
+2%
|
105 750
+1%
|
106 891
+1%
|
108 309
+1%
|
108 929
+1%
|
110 037
+1%
|
111 303
+1%
|
111 996
+1%
|
112 677
+1%
|
115 257
+2%
|
117 307
+2%
|
119 785
+2%
|
121 363
+1%
|
123 561
+2%
|
127 011
+3%
|
131 248
+3%
|
136 774
+4%
|
137 722
+1%
|
137 845
+0%
|
136 971
-1%
|
136 181
-1%
|
120 883
-11%
|
100 514
-17%
|
81 558
-19%
|
69 504
-15%
|
66 829
-4%
|
77 522
+16%
|
78 508
+1%
|
74 532
-5%
|
72 869
-2%
|
60 821
-17%
|
59 163
-3%
|
52 898
-11%
|
65 048
+23%
|
88 558
+36%
|
116 286
+31%
|
141 100
+21%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(82 955)
|
(83 981)
|
(85 662)
|
(87 400)
|
(87 982)
|
(86 915)
|
(85 913)
|
(84 755)
|
(83 850)
|
(84 469)
|
(85 018)
|
(86 283)
|
(87 318)
|
(90 886)
|
(94 022)
|
(96 123)
|
(100 640)
|
(103 734)
|
(107 133)
|
(111 721)
|
(115 145)
|
(115 740)
|
(115 943)
|
(114 578)
|
(113 246)
|
(105 944)
|
(92 865)
|
(83 203)
|
(75 667)
|
(75 740)
|
(83 374)
|
(86 087)
|
(85 888)
|
(86 552)
|
(82 717)
|
(84 280)
|
(82 815)
|
(89 617)
|
(103 963)
|
(119 080)
|
(134 050)
|
|
Gross Profit |
14 674
N/A
|
15 348
+5%
|
15 257
-1%
|
15 401
+1%
|
16 906
+10%
|
18 836
+11%
|
20 978
+11%
|
23 554
+12%
|
25 079
+6%
|
25 567
+2%
|
26 284
+3%
|
25 713
-2%
|
25 359
-1%
|
24 371
-4%
|
23 285
-4%
|
23 663
+2%
|
20 723
-12%
|
19 828
-4%
|
19 878
+0%
|
19 526
-2%
|
21 629
+11%
|
21 982
+2%
|
21 903
0%
|
22 394
+2%
|
22 935
+2%
|
14 938
-35%
|
7 648
-49%
|
(1 646)
N/A
|
(6 163)
-274%
|
(8 911)
-45%
|
(5 852)
+34%
|
(7 579)
-30%
|
(11 356)
-50%
|
(13 683)
-20%
|
(21 897)
-60%
|
(25 117)
-15%
|
(29 918)
-19%
|
(24 570)
+18%
|
(15 405)
+37%
|
(2 794)
+82%
|
7 051
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(10 763)
|
(10 850)
|
(11 022)
|
(10 922)
|
(10 469)
|
(10 570)
|
(10 504)
|
(10 618)
|
(10 484)
|
(10 325)
|
(10 035)
|
(9 797)
|
(10 016)
|
(9 939)
|
(9 783)
|
(9 452)
|
(8 559)
|
(7 754)
|
(6 959)
|
(6 933)
|
(8 154)
|
(7 674)
|
(8 021)
|
(7 767)
|
(8 350)
|
(7 023)
|
(6 364)
|
(5 223)
|
(4 636)
|
(5 180)
|
(4 880)
|
(5 745)
|
(5 287)
|
(5 697)
|
(5 953)
|
(5 716)
|
(5 821)
|
(5 860)
|
(6 316)
|
(6 655)
|
(6 816)
|
|
Selling, General & Administrative |
(10 272)
|
(10 360)
|
(10 543)
|
(10 554)
|
(10 035)
|
(10 699)
|
(10 629)
|
(10 627)
|
(10 053)
|
(10 138)
|
(9 873)
|
(9 638)
|
(9 572)
|
(9 664)
|
(9 907)
|
(10 050)
|
(10 591)
|
(10 609)
|
(10 536)
|
(10 645)
|
(10 728)
|
(10 865)
|
(11 058)
|
(11 024)
|
(11 081)
|
(10 378)
|
(9 419)
|
(8 676)
|
(8 245)
|
(8 604)
|
(8 871)
|
(9 222)
|
(8 699)
|
(8 739)
|
(8 487)
|
(8 272)
|
(8 084)
|
(8 434)
|
(9 349)
|
(10 106)
|
(10 410)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
0
|
0
|
(59)
|
(62)
|
(107)
|
(130)
|
(154)
|
(182)
|
(491)
|
(588)
|
(568)
|
(578)
|
(179)
|
(134)
|
(120)
|
(93)
|
(153)
|
(160)
|
(166)
|
(186)
|
(244)
|
(275)
|
(311)
|
(331)
|
(373)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(274)
|
0
|
0
|
0
|
(299)
|
0
|
0
|
0
|
(292)
|
0
|
0
|
0
|
(287)
|
0
|
0
|
0
|
(294)
|
0
|
0
|
0
|
(316)
|
0
|
0
|
0
|
(386)
|
0
|
0
|
0
|
(360)
|
0
|
0
|
0
|
(391)
|
0
|
0
|
0
|
(404)
|
|
Other Operating Expenses |
(490)
|
(490)
|
(480)
|
(369)
|
(160)
|
127
|
124
|
9
|
(132)
|
(187)
|
(161)
|
(160)
|
(152)
|
(275)
|
124
|
617
|
2 319
|
2 855
|
3 637
|
3 776
|
2 976
|
3 321
|
3 190
|
3 439
|
3 538
|
3 941
|
3 623
|
4 032
|
4 174
|
3 559
|
4 111
|
3 570
|
3 924
|
3 203
|
2 700
|
2 742
|
2 899
|
2 849
|
3 345
|
3 782
|
4 371
|
|
Operating Income |
3 910
N/A
|
4 497
+15%
|
4 233
-6%
|
4 479
+6%
|
6 437
+44%
|
8 266
+28%
|
10 475
+27%
|
12 937
+24%
|
14 595
+13%
|
15 243
+4%
|
16 250
+7%
|
15 916
-2%
|
15 343
-4%
|
14 432
-6%
|
13 502
-6%
|
14 211
+5%
|
12 164
-14%
|
12 074
-1%
|
12 919
+7%
|
12 593
-3%
|
13 475
+7%
|
14 307
+6%
|
13 881
-3%
|
14 626
+5%
|
14 584
0%
|
7 915
-46%
|
1 284
-84%
|
(6 868)
N/A
|
(10 799)
-57%
|
(14 090)
-30%
|
(10 730)
+24%
|
(13 324)
-24%
|
(16 643)
-25%
|
(19 380)
-16%
|
(27 850)
-44%
|
(30 833)
-11%
|
(35 738)
-16%
|
(30 429)
+15%
|
(21 721)
+29%
|
(9 449)
+56%
|
235
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
49
|
(825)
|
(1 788)
|
(2 319)
|
(2 095)
|
(1 899)
|
(1 238)
|
(4 456)
|
(6 135)
|
(5 639)
|
(8 393)
|
(5 894)
|
(7 254)
|
(7 758)
|
(5 085)
|
(3 607)
|
(201)
|
1 412
|
(1 204)
|
(3 589)
|
(3 750)
|
(4 620)
|
(4 683)
|
(5 209)
|
(5 522)
|
(9 622)
|
(9 720)
|
(6 895)
|
(7 298)
|
(6 322)
|
(4 157)
|
(6 300)
|
(4 964)
|
(4 304)
|
(7 636)
|
(9 695)
|
(10 364)
|
(8 590)
|
(7 744)
|
(4 479)
|
(4 480)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(357)
|
0
|
0
|
0
|
(120)
|
0
|
0
|
0
|
(216)
|
0
|
0
|
27
|
(337)
|
(126)
|
(53)
|
(89)
|
101
|
102
|
29
|
57
|
116
|
116
|
145
|
105
|
(403)
|
43
|
20
|
41
|
(244)
|
40
|
29
|
9
|
18
|
90
|
756
|
759
|
921
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
(15)
|
(45)
|
(21)
|
(21)
|
(27)
|
(39)
|
(103)
|
(148)
|
(131)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(34)
|
|
Total Other Income |
623
|
702
|
1 190
|
1 141
|
1 124
|
1 032
|
864
|
879
|
806
|
836
|
811
|
937
|
2 347
|
2 287
|
1 932
|
1 629
|
(145)
|
(275)
|
(341)
|
(382)
|
131
|
229
|
234
|
248
|
(74)
|
(179)
|
(203)
|
(144)
|
38
|
46
|
81
|
33
|
33
|
6
|
(41)
|
(33)
|
246
|
208
|
1 537
|
1 593
|
1 698
|
|
Pre-Tax Income |
4 584
N/A
|
4 375
-5%
|
3 621
-17%
|
3 255
-10%
|
5 088
+56%
|
7 376
+45%
|
10 072
+37%
|
9 319
-7%
|
9 043
-3%
|
10 291
+14%
|
8 535
-17%
|
10 959
+28%
|
10 219
-7%
|
8 961
-12%
|
10 349
+15%
|
12 259
+18%
|
11 481
-6%
|
13 085
+14%
|
11 322
-13%
|
8 535
-25%
|
9 958
+17%
|
10 019
+1%
|
9 461
-6%
|
9 722
+3%
|
9 105
-6%
|
(1 769)
N/A
|
(8 492)
-380%
|
(13 800)
-63%
|
(18 475)
-34%
|
(20 322)
-10%
|
(14 786)
+27%
|
(19 551)
-32%
|
(21 835)
-12%
|
(23 638)
-8%
|
(35 497)
-50%
|
(40 552)
-14%
|
(45 880)
-13%
|
(38 721)
+16%
|
(27 172)
+30%
|
(11 576)
+57%
|
(1 660)
+86%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(913)
|
(863)
|
(629)
|
(556)
|
(789)
|
(1 258)
|
(1 901)
|
(1 761)
|
(1 823)
|
(2 100)
|
(1 850)
|
(2 331)
|
(2 456)
|
(2 272)
|
(2 463)
|
(2 992)
|
(2 843)
|
(3 079)
|
(2 694)
|
(1 863)
|
(1 757)
|
(1 758)
|
(1 661)
|
(1 544)
|
(1 853)
|
169
|
1 388
|
1 989
|
2 652
|
3 170
|
2 151
|
3 394
|
3 006
|
1 884
|
2 131
|
1 107
|
704
|
143
|
160
|
(1)
|
91
|
|
Income from Continuing Operations |
3 669
|
3 510
|
2 992
|
2 699
|
4 299
|
6 118
|
8 170
|
7 558
|
7 220
|
8 190
|
6 684
|
8 627
|
7 764
|
6 689
|
7 885
|
9 266
|
8 637
|
10 006
|
8 628
|
6 672
|
8 201
|
8 260
|
7 799
|
8 177
|
7 252
|
(1 602)
|
(7 105)
|
(11 812)
|
(15 822)
|
(17 152)
|
(12 635)
|
(16 156)
|
(18 829)
|
(21 754)
|
(33 367)
|
(39 445)
|
(45 176)
|
(38 578)
|
(27 012)
|
(11 577)
|
(1 569)
|
|
Income to Minority Interest |
(351)
|
(347)
|
(308)
|
(270)
|
(482)
|
(711)
|
(886)
|
(630)
|
(446)
|
(662)
|
(402)
|
(907)
|
(950)
|
(845)
|
(1 203)
|
(1 401)
|
(1 397)
|
(1 604)
|
(1 246)
|
(773)
|
(864)
|
(829)
|
(792)
|
(1 017)
|
(843)
|
481
|
932
|
1 346
|
1 413
|
1 340
|
881
|
1 537
|
2 187
|
2 420
|
4 075
|
5 021
|
6 556
|
5 932
|
4 376
|
1 852
|
523
|
|
Net Income (Common) |
3 319
N/A
|
3 163
-5%
|
2 684
-15%
|
2 429
-10%
|
3 817
+57%
|
5 406
+42%
|
7 283
+35%
|
6 927
-5%
|
6 774
-2%
|
7 528
+11%
|
6 282
-17%
|
7 720
+23%
|
6 814
-12%
|
5 844
-14%
|
6 682
+14%
|
7 865
+18%
|
7 240
-8%
|
8 402
+16%
|
7 382
-12%
|
5 899
-20%
|
7 336
+24%
|
7 431
+1%
|
7 008
-6%
|
7 162
+2%
|
6 409
-11%
|
(1 119)
N/A
|
(6 172)
-452%
|
(10 466)
-70%
|
(14 409)
-38%
|
(15 813)
-10%
|
(11 755)
+26%
|
(14 620)
-24%
|
(16 642)
-14%
|
(19 334)
-16%
|
(29 291)
-51%
|
(34 424)
-18%
|
(38 619)
-12%
|
(32 646)
+15%
|
(22 635)
+31%
|
(9 725)
+57%
|
(1 046)
+89%
|
|
EPS (Diluted) |
0.25
N/A
|
0.24
-4%
|
0.2
-17%
|
0.19
-5%
|
0.31
+63%
|
0.42
+35%
|
0.56
+33%
|
0.53
-5%
|
0.55
+4%
|
0.58
+5%
|
0.54
-7%
|
0.63
+17%
|
0.52
-17%
|
0.4
-23%
|
0.46
+15%
|
0.57
+24%
|
0.5
-12%
|
0.62
+24%
|
0.55
-11%
|
0.44
-20%
|
0.51
+16%
|
0.54
+6%
|
0.45
-17%
|
0.51
+13%
|
0.44
-14%
|
-0.08
N/A
|
-0.45
-463%
|
-0.78
-73%
|
-0.99
-27%
|
-1.14
-15%
|
-0.84
+26%
|
-1.07
-27%
|
-1.15
-7%
|
-1.41
-23%
|
-2.11
-50%
|
-2.15
-2%
|
-2.66
-24%
|
-2.11
+21%
|
-1.33
+37%
|
-0.66
+50%
|
-0.06
+91%
|