BOC International (China) Income Statement

Financials in millions CNY. Fiscal year is January - December.

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '26 Sep 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Interest and Dividend Income	1,941	1,740	1,654	1,741	1,831	1,817
Total Interest Expense	623.44	465.68	529.72	503.67	516.74	714.9
Net Interest Income	1,318	1,274	1,124	1,238	1,314	1,102
Gain on Sale of Investments (Rev)	20.98	13.69	71.27	-81.04	-284.65	-105.9
Other Revenue	2,247	2,055	1,608	1,655	1,820	2,202
Revenue Before Loan Losses	3,585	3,342	2,803	2,812	2,849	3,198
Provision for Loan Losses	3.26	3.26	3.2	3.98	-2.8	17
Revenue	3,582	3,339	2,800	2,808	2,852	3,181
Revenue Growth	7.18%	19.27%	-0.28%	-1.56%	-10.33%	15.50%
Cost of Services Provided	2,093	2,070	1,828	1,900	2,042	2,133
Other Operating Expenses	29.73	26.23	17.59	17.28	21.68	23.85
Total Operating Expenses	2,134	2,100	1,846	1,917	2,060	2,165
Operating Income	1,448	1,239	954.1	890.57	792.07	1,016
Currency Exchange Gains	-3.47	-1.49	1.06	1.16	5.84	-1.5
Other Non-Operating Income (Expenses)	14.24	-	-	-	-	-
EBT Excluding Unusual Items	1,459	1,238	955.16	891.74	797.91	1,014
Gain (Loss) on Sale of Investments	-0.12	-0.12	0.58	-0.47	0.68	28.44
Other Unusual Items	55.37	55.37	83.52	134.77	104.13	136.37
Pretax Income	1,514	1,293	1,040	1,026	902.46	1,179
Income Tax Expense	322.97	247.69	133.21	124.09	91.6	215.52
Earnings From Continuing Ops.	1,191	1,045	906.48	901.61	810.87	963.13
Minority Interest in Earnings	0.01	-0	-0.06	-0.92	-3.14	-1.51
Net Income	1,191	1,045	906.42	900.69	807.73	961.63
Net Income to Common	1,191	1,045	906.42	900.69	807.73	961.63
Net Income Growth	8.24%	15.32%	0.64%	11.51%	-16.00%	8.88%
Shares Outstanding (Basic)	2,766	2,751	2,747	2,815	2,785	2,748
Shares Outstanding (Diluted)	2,766	2,751	2,747	2,815	2,785	2,748
Shares Change	0.65%	0.15%	-2.41%	1.06%	1.37%	-0.46%
EPS (Basic)	0.43	0.38	0.33	0.32	0.29	0.35
EPS (Diluted)	0.43	0.38	0.33	0.32	0.29	0.35
EPS Growth	7.55%	15.15%	3.13%	10.35%	-17.14%	9.38%

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '26 Sep 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Free Cash Flow	333.36	2,692	8,991	-7,119	6,891	7,102
Free Cash Flow Per Share	0.12	0.98	3.27	-2.53	2.47	2.58
Dividend Per Share	0.047	0.038	0.035	0.034	0.030	0.036
Dividend Growth	22.13%	7.71%	2.94%	13.33%	-16.67%	-62.50%
Operating Margin	40.42%	37.12%	34.08%	31.72%	27.77%	31.93%
Profit Margin	33.24%	31.30%	32.38%	32.08%	28.32%	30.23%
Free Cash Flow Margin	9.31%	80.63%	321.15%	-253.55%	241.61%	223.28%
Effective Tax Rate	21.34%	19.16%	12.81%	12.10%	10.15%	18.29%
Revenue as Reported	3,647	3,390	2,888	2,940	2,959	3,334