Cathay Pacific Airways Limited Annual Report 2023 155
STATISTICS
2023 2022
(restated)
2021 2020 2019 2018 2017 2016 2015 2014
Consolidated profit or loss summary HK$M
Passenger services 61,437 14,333 4,357 11,950 73,985 73,119 66,408 66,926 73,047 75,734
Cargo services 25,606 30,554 35,814 27,890 23,810 28,316 23,903 20,063 23,122 25,400
Other services and recoveries 7,442 6,149 5,416 7,094 9,178 9,625 6,973 5,762 6,173 4,857
Revenue 94,485 51,036 45,587 46,934 106,973 111,060 97,284 92,751 102,342 105,991
Operating expenses (81,486) (47,565) (46,037) (58,639) (103,646) (107,465) (99,563) (93,276) (95,678) (101,556)
Operating gain/(loss) before non-recurring items 12,999 3,471 (450) (11,705) 3,327 3,595 (2,279) (525) 6,664 4,435
Profit on disposal of investments – – – – – – 586 – – –
Gain on deemed partial disposal of associates 1,929 – 210 – 114 – 244 – – –
Restructuring costs – – (385) (2,383) – – – – – –
Net reversal of/(impairment) and other gains or charges 197 – (818) (4,056) – – – – – –
Net finance charges (2,733) (2,909) (2,629) (2,895) (2,939) (2,114) (1,761) (1,301) (1,164) (1,158)
Share of (losses)/profits of associates (1,534) (6,677) (1,985) (1,282) 1,643 1,762 2,630 2,049 1,965 772
Profit/(loss) before taxation 10,858 (6,115) (6,057) (22,321) 2,145 3,243 (580) 223 7,465 4,049
Taxation (1,068) (507) 531 674 (454) (466) (308) (497) (1,157) (599)
Profit/(loss) for the year 9,790 (6,622) (5,526) (21,647) 1,691 2,777 (888) (274) 6,308 3,450
Attributable to
Ordinary shareholders of the Cathay Group 9,067 (7,237)
(6,123) (21,876) 1,691 2,345 (1,259) (575) 6,000 3,150
Preference shareholder of the Cathay Group 722 614 596 228 – – – – – –
Non-controlling interests 1 1 1 1 – 432 371 301 308 300
Profit/(loss) for the year 9,790 (6,622) (5,526) (21,647) 1,691 2,777 (888) (274) 6,308 3,450
Dividends paid to ordinary shareholders – – – – (1,495) (590) – (1,259) (2,046) (1,022)
Consolidated statement of financial position summary HK$M
Property, plant and equipment and intangible assets 130,627 133,655 139,025 146,986 155,265 128,298 122,403 117,390 111,158 108,789
Long-term receivables and investments 19,654 19,789 27,859 29,394 30,878 31,585 32,212 27,902 27,947 29,290
Borrowings (68,294) (77,106) (89,854) (93,129) (97,260)** (73,877) (78,394) (70,169) (63,105) (65,096)
Liquid funds less bank overdrafts 15,530 18,277 19,284 19,341 14,864 15,296 19,094 20,290 20,647 21,098
Net borrowings (52,764) (58,829) (70,570) (73,788) (82,396)** (58,581) (59,300) (49,879) (42,458) (43,998)
Net current liabilities (excluding liquid funds, bank overdrafts and
current portion of borrowings) (27,751) (20,700) (11,172) (14,249) (23,690) (20,329) (18,649) (21,727) (23,961) (22,478)
Other long-term payables and long-term contract liabilities (3,062) (3,123) (3,919) (4,210) (4,806) (4,649) (3,502) (7,517) (15,838) (10,487)
Deferred taxation (6,671) (6,983) (8,974) (10,872) (12,475) (12,385) (11,892) (10,643) (8,781) (9,263)
Net assets 60,033 63,809 72,249 73,261 62,776 63,939 61,272 55,526 48,067 51,853
Financed by:
Funds attributable to the ordinary shareholders of the Cathay Group* 50,085 42,865
51,920 53,529 62,773 63,936 61,101 55,365 47,927 51,722
Funds attributable to the preference shareholder of the Cathay Group 9,941 20,938 20,324 19,728 – – – – – –
Funds attributable to the shareholders of the Cathay Group 60,026 63,803 72,244 73,257 62,773 63,936 61,101 55,365 47,927 51,722
Non-controlling interests 7 6 5 4 3 3 171 161 140 131
Total equity 60,033 63,809 72,249 73,261 62,776 63,939 61,272 55,526 48,067 51,853
Per ordinary share
Ordinary shareholders’ funds
HK$ 7.78 6.66 8.07 8.32 15.96 16.25 15.53 14.07 12.18 13.15
EBITDA HK$ 4.03 1.40 1.45 (0.97) 4.91 3.85 2.68 2.56 4.45 3.44
Profit/(loss)/earnings – basic HK cents 140.8 (112.4) (95.1) (424.3) 39.1 54.2 (29.1) (13.3) 138.7 72.8
– diluted HK cents 125.8 (112.4) (95.1) (424.3) 39.1 54.2 (29.1) (13.3) 138.7 72.8
Dividend HK$ 0.43 – – – 0.18 0.30 0.05 0.05 0.53 0.36
Ratios
Profit/(loss) margin
% 10.4 (13.0) (12.1) (46.1) 1.6 2.1 (1.3) (0.6) 5.9 3.0
Return on capital employed % 10.6 (2.8) (2.0) (12.8) 3.5 4.0 0.8 1.0 8.0 4.7
Dividend cover Times 3.3 – – – 2.4 2.0 (6.4) (2.9) 2.9 2.2
Cash interest cover Times 12.2 9.3 6.2 (5.3) 6.5 10.4 4.9 9.1 25.5 20.7
Gross debt/equity ratio Times 1.14 1.21 1.24 1.27 1.55 1.16 1.28 1.27 1.32 1.26
Net debt/equity ratio Times 0.88 0.92 0.98 1.01 1.31** 0.92 0.97 0.90 0.89 0.85
Adjusted net debt/equity ratio (excludes leases without asset
transfer components)** Times 0.69 0.71 0.75 0.75 0.99 0.92 0.97 0.90 0.89 0.85
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.
(3) The Group changed its accounting policy in relation to its long service payment (“LSP”) obligations following the HKICPA guidance on the accounting implications of the
abolition of the mandatory provident fund (“MPF”) – LSP offsetting mechanism issued in July 2023. The policy was applied retrospectively as from June 2022 by
recognising a catch-up adjustment on the Group’s LSP obligations. The policy change does not have any effect on earlier periods before the legislative changes.
Comparative information in 2022 is restated.