110
Cathay Pacific Airways Limited
2016 2015 2014 2013 2012 2011 2010 2009 2008 2007
Consolidated profit or loss summary HK$M
Passenger services 66,926 73,047 75,734 71,826 70,133 67,778 59,354 45,920 57,964 49,520
Cargo services 20,063 23,122 25,400 23,663 24,555 25,980 25,901 17,255 24,623 21,783
Catering, recoveries and other services 5,762 6,173 4,857 4,995 4,688 4,648 4,269 3,803 3,976 4,055
Revenue 92,751 102,342 105,991 100,484 99,376 98,406 89,524 66,978 86,563 75,358
Operating expenses (93,276) (95,678) (101,556) (96,724) (97,763) (93,125) (78,672) (62,583) (94,911) (67,831)
Operating (loss)/profit (525) 6,664 4,435 3,760 1,613 5,281 10,852 4,395 (8,348) 7,527
Profit on disposal of investments – – – – – – 2,165 1,254 – –
Gain on deemed disposal of an associate – – – – – – 868 – – –
Net finance charges (1,301) (1,164) (1,158) (1,019) (884) (744) (978) (847) (1,012) (787)
Share of profits/(losses) of associates 2,049 1,965 772 838 754 1,708 2,577 264 (764) 1,057
Profit/(loss) before taxation 223 7,465 4,049 3,579 1,483 6,245 15,484 5,066 (10,124) 7,797
Taxation (497) (1,157) (599) (675) (409) (779) (1,441) (275) 1,366 (775)
(Loss)/profit for the year (274) 6,308 3,450 2,904 1,074 5,466 14,043 4,791 (8,758) 7,022
Profit attributable to non-controlling interests (301) (308) (300) (284) (212) (169) (185) (170) (224) (187)
(Loss)/profit attributable to the shareholders of Cathay Pacific (575) 6,000 3,150 2,620 862 5,297 13,858 4,621 (8,982) 6,835
Dividends paid (1,259) (2,046) (1,022) (551) (1,338) (3,777) (1,691) – (2,438) (2,245)
Retained profit for the year (1,834) 3,954 2,128 2,069 (476) 1,520 12,167 4,621 (11,420) 4,590
Consolidated statement of financial position summary HK$M
Property, plant and equipment and intangible assets 117,390 111,158 108,789 104,737 93,703 82,099 74,116 73,345 73,821 70,170
Long-term receivables and investments 27,902 27,947 29,290 27,449 24,776 23,393 17,512 14,321 14,504 15,923
Borrowings (70,169) (63,105) (65,096) (67,052) (59,546) (43,335) (39,629) (42,642) (40,280) (36,368)
Liquid funds less bank overdrafts 20,290 20,647 21,098 27,736 24,182 19,597 24,194 16,511 15,082 21,637
Net borrowings (49,879) (42,458) (43,998) (39,316) (35,364) (23,738) (15,435) (26,131) (25,198) (14,731)
Net current liabilities (excluding liquid funds, bank overdrafts and
currentportionofborrowings) (21,727) (23,961) (22,478) (19,110) (15,711) (16,685) (14,022) (12,864) (16,887) (13,094)
Other long-term payables (7,517) (15,838) (10,487) (1,318) (3,205) (3,650) (1,700) (1,086) (5,509) (1,222)
Deferred taxation (10,643) (8,781) (9,263) (9,429) (8,061) (6,651) (5,842) (5,255) (4,737) (6,752)
Net assets 55,526 48,067 51,853 63,013 56,138 54,768 54,629 42,330 35,994 50,294
Financed by:
Funds attributable to the shareholders of Cathay Pacific 55,365 47,927 51,722 62,888 56,021 54,633 54,476 42,182 35,878 50,116
Non-controlling interests 161 140 131 125 117 135 153 148 116 178
Total equity 55,526 48,067 51,853 63,013 56,138 54,768 54,629 42,330 35,994 50,294
Per share
Shareholders’ funds HK$ 14.07 12.18 13.15 15.99 14.24 13.89 13.85 10.72 9.12 12.72
EBITDA HK$ 2.56 4.45 3.44 3.04 2.31 3.34 5.80 2.95 (1.00) 3.41
(Loss)/earnings HK cents (14.6) 152.5 80.1 66.6 21.9 134.7 352.3 117.5 (228.3) 173.5
Dividend HK$ 0.05 0.53 0.36 0.22 0.08 0.52 1.11 0.10 0.03 0.84
Ratios
(Loss)/profit margin % (0.6) 5.9 3.0 2.6 0.9 5.4 15.5 6.9 (10.4) 9.1
Return on capital employed % 1.0 8.0 4.7 4.0 2.3 8.4 21.7 8.7 (12.3) 12.3
Dividend cover Times (2.9) 2.9 2.2 3.0 2.7 2.6 3.2 11.8 (76.1) 2.1
Cash interest cover Times 9.1 25.5 20.7 23.8 20.9 41.7 35.2 5.1 3.7 14.2
Gross debt/equity ratio Times 1.27 1.32 1.26 1.07 1.06 0.79 0.73 1.01 1.12 0.73
Net debt/equity ratio Times 0.90 0.89 0.85 0.63 0.63 0.43 0.28 0.62 0.70 0.29
Statistics