China Telecom Corporation Limited

SEHK-728

Overview Financials Investor Relations Estimates Ownership Industry Dividends Modeling Filings

Income Statement	Dec '14	Dec '15	Dec '16	Dec '17	Dec '18	Dec '19	Dec '20	Dec '21	Dec '22	Dec '23	LTM
Total Revenues						375,734	393,561	439,553	474,967.2	507,842.7	515,136.7
Total Revenues % Chg.						-0.4%	4.7%	11.7%	8.1%	6.9%	4.8%
Cost of Goods Sold, Total						173,366	185,506	209,397	339,879	361,428.8	366,246.5
Gross Profit						202,368	208,055	230,156	135,088.3	146,413.9	148,890.3
Selling General & Admin Expenses, Total						57,361	55,059	61,154	87,381.2	91,832.1	91,343.7
Provision for Bad Debts	—	—	—	—	—	—	—	—	2,105.2	3,345.2	4,634
R&D Expenses	—	—	—	—	—	—	—	—	10,560	13,051.6	13,570.5
Depreciation & Amortization						88,145	90,240	92,966	—	—	—
Other Operating Expenses						27,792	29,074	45,088	-2,901.4	1,861.8	3,368.1
Other Operating Expenses, Total						173,298	174,373	199,208	97,145	110,090.7	112,916.3
Operating Income						29,070	33,682	30,948	37,943.2	36,323.3	35,974
Interest Expense, Total						-4,090	-3,433	-2,404	-1,881.1	-2,545.3	-2,418.6
Interest And Investment Income						522	642	3,348	4,072.9	4,742.1	4,853.2
Net Interest Expenses						-3,568	-2,791	944	2,191.8	2,196.8	2,434.5
Income (Loss) On Equity Invest.						1,573	1,701	1,966	—	—	—
Currency Exchange Gains (Loss)						-41	-163	7	85.2	-26.9	74.9
Other Non Operating Income (Expenses)	—	—	—	—	—	—	—	—	1,773	-201.9	884.6
EBT, Excl. Unusual Items						27,034	32,429	33,865	41,993.2	38,291.3	39,368.1
Gain (Loss) On Sale Of Investments	—	—	—	—	—	—	—	—	-90.7	-883.3	-939.4
Gain (Loss) On Sale Of Assets	—		—	—	—	—	—	—	-6,082.5	-4,060.3	-3,059.8
Asset Writedown	—	—	—	—	—	—	-5,042	—	-105.8	-81.5	-86.8
Other Unusual Items	—	—	—	—	—	—	—	—	—	5,938.4	5,981.1
EBT, Incl. Unusual Items						27,034	27,387	33,865	35,714.2	39,204.5	41,263.2
Income Tax Expense						6,322	6,307	7,716	8,037.7	8,776.1	9,042.7
Earnings From Continuing Operations						20,712	21,080	26,149	27,676.4	30,428.4	32,220.5
Minority Interest						-195	-230	-200	-83	17.3	-115.9
Net Income						20,517	20,850	25,949	27,593.4	30,445.7	32,104.6
Net Income to Common Incl Extra Items						20,517	20,850	25,949	27,593.4	30,445.7	32,104.6
Net Income to Common Excl. Extra Items						20,517	20,850	25,949	27,593.4	30,445.7	32,104.6
Total Shares Outstanding						80,932.4	80,932.4	91,507.1	91,507.1	91,507.1	91,507.1
Weighted Avg. Shares Outstanding						80,932.4	80,932.4	84,442.4	91,507.1	91,507.1	91,507.1
Weighted Avg. Shares Outstanding Dil						80,932.4	80,932.4	84,442.4	91,507.1	91,507.1	91,507.1
EPS						0.3	0.3	0.3	0.3	0.3	0.4
EPS Diluted						0.3	0.3	0.3	0.3	0.3	0.4
EBITDA						100,028	104,124	102,454	118,106.7	112,428	110,163.8
Effective Tax Rate						23.4%	23%	22.8%	22.5%	22.4%	21.9%