附錄 12.1
|
|
|
中國住宿集團有限公司 |
|
六個月已結束 |
| ||||||||
|
|
|
2012 |
|
2013 |
|
2014 |
|
2015 |
|
2016 |
|
2017 |
|
|
|
|
（RMB000 不包括比率） |
| ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
固定費用的計算： |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
已支出和資本化的利息 |
|
859 |
|
1,084 |
|
14,733 |
|
5,383 |
|
11,056 |
|
18,228 |
|
|
對租金支出中利息的估計 |
|
486,895 |
|
600,296 |
|
649,689 |
|
639,610 |
|
625,242 |
|
396,452 |
|
|
固定費用 |
|
487,754 |
|
601,380 |
|
664,422 |
|
644,993 |
|
636,298 |
|
414,680 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
收入計算： |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
添加 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
在調整股權投資者的收入或虧損之前，來自持續經營業務的税前收益 |
|
233,673 |
|
388,515 |
|
413,631 |
|
638,805 |
|
1,077,445 |
|
723,351 |
|
|
固定費用 |
|
487,754 |
|
601,380 |
|
664,422 |
|
644,993 |
|
636,298 |
|
414,680 |
|
|
資本化利息的攤銷 |
|
1,300 |
|
1,321 |
|
1,919 |
|
2,474 |
|
2,552 |
|
1,228 |
|
|
減去 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
利息資本化 |
|
37 |
|
271 |
|
13,200 |
|
1,529 |
|
|
|
|
|
|
調整後收益 |
|
722,690 |
|
990,945 |
|
1,066,772 |
|
1,284,743 |
|
1,716,295 |
|
1,139,259 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
收益與固定費用的比率 |
|
1.5 |
|
1.6 |
|
1.6 |
|
2.0 |
|
2.7 |
|
2.7 |
|