
China World Trade Center Co Ltd
SSE:600007

Income Statement
Earnings Waterfall
China World Trade Center Co Ltd
Revenue
|
4B
CNY
|
Cost of Revenue
|
-1.7B
CNY
|
Gross Profit
|
2.3B
CNY
|
Operating Expenses
|
-589.3m
CNY
|
Operating Income
|
1.7B
CNY
|
Other Expenses
|
-434m
CNY
|
Net Income
|
1.3B
CNY
|
Income Statement
China World Trade Center Co Ltd
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 | Mar-2024 | Jun-2024 | Sep-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 183
N/A
|
2 234
+2%
|
2 250
+1%
|
2 249
0%
|
2 248
0%
|
2 271
+1%
|
2 295
+1%
|
2 321
+1%
|
2 340
+1%
|
2 349
+0%
|
2 380
+1%
|
2 459
+3%
|
2 618
+6%
|
2 767
+6%
|
2 942
+6%
|
3 064
+4%
|
3 111
+2%
|
3 171
+2%
|
3 249
+2%
|
3 342
+3%
|
3 436
+3%
|
3 530
+3%
|
3 405
-4%
|
3 241
-5%
|
3 163
-2%
|
3 098
-2%
|
3 207
+4%
|
3 414
+6%
|
3 527
+3%
|
3 586
+2%
|
3 650
+2%
|
3 496
-4%
|
3 518
+1%
|
3 442
-2%
|
3 498
+2%
|
3 721
+6%
|
3 796
+2%
|
3 954
+4%
|
3 978
+1%
|
3 981
+0%
|
3 954
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 084)
|
(1 125)
|
(1 121)
|
(1 124)
|
(1 115)
|
(1 106)
|
(1 103)
|
(1 094)
|
(1 115)
|
(1 049)
|
(1 064)
|
(1 119)
|
(1 192)
|
(1 340)
|
(1 437)
|
(1 489)
|
(1 492)
|
(1 536)
|
(1 559)
|
(1 590)
|
(1 627)
|
(1 645)
|
(1 587)
|
(1 520)
|
(1 495)
|
(1 440)
|
(1 484)
|
(1 532)
|
(1 557)
|
(1 588)
|
(1 597)
|
(1 560)
|
(1 540)
|
(1 496)
|
(1 484)
|
(1 545)
|
(1 562)
|
(1 660)
|
(1 670)
|
(1 659)
|
(1 655)
|
|
Gross Profit |
1 100
N/A
|
1 110
+1%
|
1 129
+2%
|
1 125
0%
|
1 133
+1%
|
1 166
+3%
|
1 192
+2%
|
1 228
+3%
|
1 225
0%
|
1 301
+6%
|
1 316
+1%
|
1 341
+2%
|
1 426
+6%
|
1 427
+0%
|
1 505
+5%
|
1 574
+5%
|
1 619
+3%
|
1 635
+1%
|
1 690
+3%
|
1 751
+4%
|
1 809
+3%
|
1 886
+4%
|
1 818
-4%
|
1 721
-5%
|
1 668
-3%
|
1 658
-1%
|
1 723
+4%
|
1 882
+9%
|
1 970
+5%
|
1 998
+1%
|
2 053
+3%
|
1 936
-6%
|
1 979
+2%
|
1 946
-2%
|
2 013
+3%
|
2 176
+8%
|
2 234
+3%
|
2 294
+3%
|
2 307
+1%
|
2 322
+1%
|
2 299
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(264)
|
(259)
|
(261)
|
(258)
|
(260)
|
(250)
|
(246)
|
(227)
|
(209)
|
(308)
|
(342)
|
(433)
|
(498)
|
(470)
|
(474)
|
(446)
|
(454)
|
(445)
|
(446)
|
(471)
|
(480)
|
(501)
|
(490)
|
(463)
|
(466)
|
(485)
|
(501)
|
(550)
|
(558)
|
(557)
|
(573)
|
(527)
|
(534)
|
(524)
|
(527)
|
(564)
|
(566)
|
(585)
|
(585)
|
(590)
|
(589)
|
|
Selling, General & Administrative |
(238)
|
(249)
|
(261)
|
(259)
|
(260)
|
(241)
|
(246)
|
(227)
|
(209)
|
(300)
|
(342)
|
(434)
|
(498)
|
(462)
|
(474)
|
(451)
|
(460)
|
(452)
|
(466)
|
(488)
|
(496)
|
(498)
|
(501)
|
(476)
|
(479)
|
(502)
|
(531)
|
(579)
|
(588)
|
(556)
|
(586)
|
(562)
|
(571)
|
(543)
|
(563)
|
(579)
|
(580)
|
(578)
|
(593)
|
(596)
|
(594)
|
|
Depreciation & Amortization |
0
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(26)
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
5
|
6
|
16
|
21
|
17
|
17
|
6
|
11
|
13
|
13
|
28
|
31
|
30
|
30
|
13
|
13
|
35
|
37
|
35
|
36
|
15
|
14
|
6
|
8
|
6
|
4
|
|
Operating Income |
836
N/A
|
851
+2%
|
869
+2%
|
867
0%
|
873
+1%
|
916
+5%
|
946
+3%
|
1 001
+6%
|
1 016
+1%
|
992
-2%
|
974
-2%
|
907
-7%
|
929
+2%
|
957
+3%
|
1 031
+8%
|
1 128
+9%
|
1 164
+3%
|
1 190
+2%
|
1 245
+5%
|
1 281
+3%
|
1 330
+4%
|
1 384
+4%
|
1 328
-4%
|
1 259
-5%
|
1 203
-4%
|
1 173
-3%
|
1 223
+4%
|
1 332
+9%
|
1 413
+6%
|
1 441
+2%
|
1 480
+3%
|
1 409
-5%
|
1 444
+3%
|
1 422
-2%
|
1 486
+4%
|
1 612
+8%
|
1 668
+3%
|
1 709
+2%
|
1 722
+1%
|
1 732
+1%
|
1 710
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(142)
|
(131)
|
(127)
|
(119)
|
(107)
|
(92)
|
(87)
|
(79)
|
(74)
|
(74)
|
(79)
|
(95)
|
(117)
|
(129)
|
(145)
|
(144)
|
(139)
|
(129)
|
(129)
|
(127)
|
(121)
|
(101)
|
(96)
|
(87)
|
(83)
|
(79)
|
(83)
|
(88)
|
(88)
|
(76)
|
(77)
|
(70)
|
(64)
|
(40)
|
(35)
|
(22)
|
(9)
|
(36)
|
(25)
|
(22)
|
(20)
|
|
Gain/Loss on Disposition of Assets |
0
|
(8)
|
0
|
0
|
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
|
Total Other Income |
(130)
|
3
|
(1)
|
(3)
|
(0)
|
16
|
14
|
15
|
7
|
3
|
(0)
|
(3)
|
12
|
26
|
20
|
11
|
(26)
|
15
|
(22)
|
(6)
|
26
|
19
|
16
|
22
|
15
|
14
|
10
|
(1)
|
(2)
|
4
|
4
|
109
|
112
|
113
|
112
|
11
|
9
|
11
|
5
|
17
|
14
|
|
Pre-Tax Income |
564
N/A
|
716
+27%
|
739
+3%
|
745
+1%
|
766
+3%
|
839
+10%
|
872
+4%
|
935
+7%
|
949
+1%
|
919
-3%
|
895
-3%
|
809
-10%
|
823
+2%
|
849
+3%
|
906
+7%
|
994
+10%
|
999
+1%
|
1 036
+4%
|
1 094
+6%
|
1 148
+5%
|
1 234
+8%
|
1 301
+5%
|
1 248
-4%
|
1 194
-4%
|
1 135
-5%
|
1 105
-3%
|
1 150
+4%
|
1 243
+8%
|
1 322
+6%
|
1 367
+3%
|
1 407
+3%
|
1 448
+3%
|
1 492
+3%
|
1 494
+0%
|
1 563
+5%
|
1 601
+2%
|
1 668
+4%
|
1 680
+1%
|
1 703
+1%
|
1 727
+1%
|
1 704
-1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(141)
|
(179)
|
(184)
|
(186)
|
(192)
|
(211)
|
(219)
|
(235)
|
(238)
|
(232)
|
(226)
|
(204)
|
(208)
|
(213)
|
(228)
|
(250)
|
(251)
|
(260)
|
(275)
|
(288)
|
(310)
|
(328)
|
(316)
|
(303)
|
(288)
|
(279)
|
(290)
|
(313)
|
(333)
|
(342)
|
(352)
|
(363)
|
(374)
|
(377)
|
(394)
|
(401)
|
(418)
|
(420)
|
(425)
|
(433)
|
(427)
|
|
Income from Continuing Operations |
423
|
537
|
555
|
559
|
574
|
628
|
653
|
701
|
711
|
687
|
669
|
605
|
616
|
636
|
679
|
745
|
748
|
776
|
819
|
860
|
925
|
973
|
932
|
892
|
846
|
826
|
860
|
930
|
989
|
1 025
|
1 055
|
1 085
|
1 118
|
1 117
|
1 169
|
1 200
|
1 250
|
1 260
|
1 277
|
1 294
|
1 277
|
|
Income to Minority Interest |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Net Income (Common) |
422
N/A
|
537
+27%
|
554
+3%
|
558
+1%
|
573
+3%
|
628
+10%
|
652
+4%
|
700
+7%
|
711
+2%
|
686
-3%
|
669
-3%
|
604
-10%
|
615
+2%
|
635
+3%
|
678
+7%
|
744
+10%
|
748
+1%
|
775
+4%
|
818
+6%
|
859
+5%
|
924
+8%
|
972
+5%
|
931
-4%
|
892
-4%
|
846
-5%
|
825
-2%
|
859
+4%
|
929
+8%
|
989
+6%
|
1 024
+4%
|
1 054
+3%
|
1 084
+3%
|
1 117
+3%
|
1 116
0%
|
1 168
+5%
|
1 199
+3%
|
1 249
+4%
|
1 259
+1%
|
1 276
+1%
|
1 293
+1%
|
1 276
-1%
|
|
EPS (Diluted) |
0.41
N/A
|
0.53
+29%
|
0.55
+4%
|
0.55
N/A
|
0.57
+4%
|
0.62
+9%
|
0.65
+5%
|
0.7
+8%
|
0.71
+1%
|
0.68
-4%
|
0.67
-1%
|
0.61
-9%
|
0.62
+2%
|
0.63
+2%
|
0.68
+8%
|
0.74
+9%
|
0.74
N/A
|
0.77
+4%
|
0.8
+4%
|
0.84
+5%
|
0.91
+8%
|
0.97
+7%
|
0.93
-4%
|
0.89
-4%
|
0.84
-6%
|
0.82
-2%
|
0.85
+4%
|
0.92
+8%
|
0.98
+7%
|
1.02
+4%
|
1.05
+3%
|
1.08
+3%
|
1.11
+3%
|
1.11
N/A
|
1.16
+5%
|
1.19
+3%
|
1.24
+4%
|
1.25
+1%
|
1.27
+2%
|
1.28
+1%
|
1.27
-1%
|