135
Annual Report 2020
2020
2019
#
(restated)
2018
#
(restated)
2017
#
(restated)
2016
#
(restated)
2015
#
(restated)
2014
#
(restated)
2013
#
(restated)
2012
#
(restated)
2011
#
(restated)
Consolidated profit or loss summary HK$M
Passenger services 11,950 73,985 73,119 66,408 66,926 73,047 75,734 71,826 70,133 67,778
Cargo services 27,890 23,810 28,316 23,903 20,063 23,122 25,400 23,663 24,555 25,980
Other services and recoveries 7,094 9,178 9,625 6,973 5,762 6,173 4,857 4,995 4,688 4,648
Revenue 46,934 106,973 111,060 97,284 92,751 102,342 105,991 100,484 99,376 98,406
Operating expenses (58,639) (103,646) (107,465) (99,563) (93,276) (95,678) (101,556) (96,724) (97,763) (93,125)
Operating (loss)/profit before non-recurring items (11,705) 3,327 3,595 (2,279) (525) 6,664 4,435 3,760 1,613 5,281
Profit on disposal of investments – – – 586 – – – – – –
Gain on deemed partial disposal of associates – 114 – 244 – – – – – –
Restructuring costs (2,383) – – – – – – – – –
Impairment and related charges (4,056) – – – – – – – – –
Net finance charges (2,895) (2,939) (2,114) (1,761) (1,301) (1,164) (1,158) (1,019) (884) (744)
Share of (losses)/profits of associates (1,282) 1,643 1,762 2,630 2,049 1,965 772 838 754 1,708
(Loss)/profit before taxation (22,321) 2,145 3,243 (580) 223 7,465 4,049 3,579 1,483 6,245
Taxation 674 (454) (466) (308) (497) (1,157) (599) (675) (409) (779)
(Loss)/profit for the year (21,647) 1,691 2,777 (888) (274) 6,308 3,450 2,904 1,074 5,466
Attributable to
Ordinary shareholders of Cathay Pacific (21,876) 1,691
2,345 (1,259) (575) 6,000 3,150 2,620 862 5,297
Preference shareholder of Cathay Pacific 228 – – – – – – – – –
Non-controlling interests 1 – 432 371 301 308 300 284 212 169
(Loss)/profit for the year (21,647) 1,691 2,777 (888) (274) 6,308 3,450 2,904 1,074 5,466
Dividends paid to ordinary shareholders – (1,495) (590) – (1,259) (2,046) (1,022) (551) (1,338) (3,777)
Consolidated statement of financial position summary HK$M
Property, plant and equipment and intangible assets 146,986 155,265 128,298 122,403 117,390 111,158 108,789 104,737 93,703 82,099
Long-term receivables and investments 29,394 30,878 31,585 32,212 27,902 27,947 29,290 27,449 24,776 23,393
Borrowings (93,129) (97,260)* (73,877) (78,394) (70,169) (63,105) (65,096) (67,052) (59,546) (43,335)
Liquid funds less bank overdrafts 19,341 14,864 15,296 19,094 20,290 20,647 21,098 27,736 24,182 19,597
Net borrowings (73,788) (82,396)* (58,581) (59,300) (49,879) (42,458) (43,998) (39,316) (35,364) (23,738)
Net current liabilities (excluding liquid funds, bank overdrafts and current
portion of borrowings) (14,249) (23,690) (20,329) (18,649) (21,727) (23,961) (22,478) (19,110) (15,711) (16,685)
Other long-term payables (4,210) (4,806) (4,649) (3,502) (7,517) (15,838) (10,487) (1,318) (3,205) (3,650)
Deferred taxation (10,872) (12,475) (12,385) (11,892) (10,643) (8,781) (9,263) (9,429) (8,061) (6,651)
Net assets 73,261 62,776 63,939 61,272 55,526 48,067 51,853 63,013 56,138 54,768
Financed by:
Funds attributable to the ordinary shareholders of Cathay Pacific** 53,529 62,773
63,936 61,101 55,365 47,927 51,722 62,888 56,021 54,633
Funds attributable to the preference shareholder of Cathay Pacific 19,728 – – – – – – – – –
Funds attributable to the shareholders of Cathay Pacific 73,257 62,773 63,936 61,101 55,365 47,927 51,722 62,888 56,021 54,633
Non-controlling interests 4 3 3 171 161 140 131 125 117 135
Total equity 73,261 62,776 63,939 61,272 55,526 48,067 51,853 63,013 56,138 54,768
Per ordinary share
Ordinary shareholders’ funds
HK$ 8.32 15.96 16.25 15.53 14.07 12.18 13.15 15.99 14.24 13.89
EBITDA HK$ (0.97) 4.91 3.85 2.68 2.56 4.45 3.44 3.04 2.31 3.34
(Loss)/earnings – basic and diluted HK cents (424.3) 39.1 54.2 (29.1) (13.3) 138.7 72.8 60.6 19.9 122.5
Dividend HK$ – 0.18 0.30 0.05 0.05 0.53 0.36 0.22 0.08 0.52
Ratios
(Loss)/profit margin
% (46.1) 1.6 2.1 (1.3) (0.6) 5.9 3.0 2.6 0.9 5.4
Return on capital employed % (12.8) 3.5 4.0 0.8 1.0 8.0 4.7 4.0 2.3 8.4
Dividend cover Times – 2.4 2.0 (6.4) (2.9) 2.9 2.2 3.0 2.7 2.6
Cash interest cover Times (5.3) 6.5 10.4 4.9 9.1 25.5 20.7 23.8 20.9 41.7
Gross debt/equity ratio Times 1.27 1.55 1.16 1.28 1.27 1.32 1.26 1.07 1.06 0.79
Net debt/equity ratio Times 1.01 1.31* 0.92 0.97 0.90 0.89 0.85 0.63 0.63 0.43
Adjusted net debt/equity ratio (excludes leases without asset
transfer components)* Times 0.75 0.99 0.92 0.97 0.90 0.89 0.85 0.63 0.63 0.43
Note:
(1) The Group adopted HKFRS 16 with effect from 1st January 2019, and has changed its accounting policies in relation to lessee accounting.
Under the transition methods chosen, the Group recognised the cumulative effect of the initial application of HKFRS 16 as an adjustment to the
opening balance of equity at 1st January 2019. Comparative information in years earlier than 2019 is not restated and in accordance with the
policies applicable in those years.
(2) The Group adopted HKFRS 9 and HKFRS 15 with effect from 1st January 2018, and has changed its accounting policies in relation to financial
instruments and revenue recognition. Under the transition methods chosen, the Group recognised the cumulative effect of the initial
application of HKFRS 9 and HKFRS 15 as an adjustment to the opening balance of equity at 1st January 2018. Comparative information in years
earlier than 2018 is not restated and in accordance with the policies applicable in those years.