Chunghwa Telecom Co., Ltd.

TWSE-2412

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						207,520	207,609	210,478	216,739	223,199	224,583.6
Total Revenues % Chg.						-3.7%	0%	1.4%	3%	3%	1.8%
Cost of Goods Sold, Total						135,953	137,028.9	135,111	136,717	141,767	142,801.3
Gross Profit						71,567	70,580.1	75,367	80,022	81,432	81,782.3
Selling General & Admin Expenses, Total						26,978	25,918.8	26,237	29,399	30,400	31,275
Provision for Bad Debts	—	—	—	—		-125	44.9	143	117	152	161.1
R&D Expenses						3,941	3,850	3,688	3,774	3,892	3,938.5
Other Operating Expenses	—	—	—	—	—	44	—	—	—	—	—
Other Operating Expenses, Total						30,838	29,813.7	30,068	33,290	34,444	35,374.7
Operating Income						40,729	40,766.5	45,299	46,732	46,988	46,407.6
Interest Expense, Total						-104	-206.1	-218	-263	-319	-332.4
Interest And Investment Income						547	362	249	406	785	934
Net Interest Expenses						443	155.9	31	143	466	601.6
Income (Loss) On Equity Invest.						459	242.7	421	442	253	52.6
Currency Exchange Gains (Loss)						16	-46.5	230	-185	-116	-81
Other Non Operating Income (Expenses)						152	101.1	451	-7	46	73.3
EBT, Excl. Unusual Items						41,799	41,219.8	46,432	47,125	47,637	47,054.1
Impairment of Goodwill	—	—	—		—	-9	-9.3	—	—	—	—
Gain (Loss) On Sale Of Investments				—	—	151	15.9	4	-14	6	6
Gain (Loss) On Sale Of Assets						-38	1,577.5	-3	-5	—	-2.3
Asset Writedown	—					-36	27.1	-366	98	-635	-635
EBT, Incl. Unusual Items						41,867	42,831	46,067	47,204	47,008	46,422.8
Income Tax Expense						7,946	8,125.4	9,020	9,335	8,947	8,726.2
Earnings From Continuing Operations						33,921	34,705.5	37,047	37,869	38,061	37,696.7
Minority Interest						-974	-1,299.4	-1,431	-1,511	-1,103	-1,091.9
Net Income						32,947	33,406.1	35,616	36,358	36,958	36,604.8
Net Income to Common Incl Extra Items						32,947	33,406.1	35,616	36,358	36,958	36,604.8
Net Income to Common Excl. Extra Items						32,947	33,406.1	35,616	36,358	36,958	36,604.8
Total Shares Outstanding						7,757	7,757.4	7,757.4	7,757.4	7,757.4	7,757.4
Weighted Avg. Shares Outstanding						7,757	7,757.4	7,757	7,757	7,757	7,757
Weighted Avg. Shares Outstanding Dil						7,765	7,764.6	7,765	7,765	7,765	7,767.1
EPS						4.2	4.3	4.6	4.7	4.8	4.7
EPS Diluted						4.2	4.3	4.6	4.7	4.8	4.7
EBITDA						71,549	72,830	79,374	81,869	82,295	81,665.9
Effective Tax Rate						19%	19%	19.6%	19.8%	19%	18.8%