China Unicom (Hong Kong) Limited

SEHK-762

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						290,515	303,838	327,854	354,944	372,597	378,105
Total Revenues % Chg.						-0.1%	4.6%	7.9%	8.3%	5%	2%
Cost of Goods Sold, Total						126,467	133,920	148,365	154,798	161,199	159,729
Gross Profit						164,048	169,918	179,489	200,146	211,398	218,376
Selling General & Admin Expenses, Total						9,012	9,460	9,863	11,731	12,327	12,274
Depreciation & Amortization						83,080	83,017	85,652	86,829	84,847	84,790
Other Operating Expenses						58,499	63,954	69,557	87,364	98,078	103,644
Other Operating Expenses, Total						150,591	156,431	165,072	185,924	195,252	200,708
Operating Income						13,457	13,487	14,417	14,222	16,146	17,668
Interest Expense, Total						-2,016	-1,612	-1,303	-1,060	-1,981	-1,883
Interest And Investment Income						1,477	1,750	2,244	2,334	2,688	2,611
Net Interest Expenses						-539	138	941	1,274	707	728
Income (Loss) On Equity Invest.	—					2,005	2,375	3,310	3,746	4,322	4,331
Currency Exchange Gains (Loss)						-39	-46	-8	15	55	-77
Other Non Operating Income (Expenses)						1,342	2,197	3,040	3,117	2,768	3,050
EBT, Excl. Unusual Items						16,226	18,151	21,700	22,374	23,998	25,700
Gain (Loss) On Sale Of Investments	—	—	—	—	—	120	241	-24	96	128	25
Gain (Loss) On Sale Of Assets						-2,179	-2,365	-3,749	-1,882	-1,181	-1,181
EBT, Incl. Unusual Items						14,167	16,027	17,927	20,588	22,945	24,544
Income Tax Expense						2,795	3,450	3,420	3,751	4,023	4,286
Earnings From Continuing Operations						11,372	12,577	14,507	16,837	18,922	20,258
Minority Interest	—	—				-42	-84	-139	-92	-196	-130
Net Income						11,330	12,493	14,368	16,745	18,726	20,128
Net Income to Common Incl Extra Items						11,330	12,493	14,368	16,745	18,726	20,128
Net Income to Common Excl. Extra Items						11,330	12,493	14,368	16,745	18,726	20,128
Total Shares Outstanding						30,598	30,598.1	30,598.1	30,598	30,598	30,598.1
Weighted Avg. Shares Outstanding						30,598	30,598	30,598	30,598	30,598	30,598
Weighted Avg. Shares Outstanding Dil						30,598	30,598	30,598	30,598	30,598	30,598
EPS						0.4	0.4	0.5	0.5	0.6	0.7
EPS Diluted						0.4	0.4	0.5	0.5	0.6	0.7
EBITDA						81,609	79,596	83,852	83,984	84,122	85,337
Effective Tax Rate						19.7%	21.5%	19.1%	18.2%	17.5%	17.5%