COSCO SHIPPING Statements
11
COSCO SHIPPING Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
406.58
100
280.32
68.9
126.25
31.1
—
0
43.395
10.7
47.781
11.8
78.472
19.3
22.421
5.5
—
0
100.89
24.8
-13.146
-3.2
90.953
22.4
0.026
3 527.26
360.85
100
257.03
71.2
103.82
28.8
—
0
40.82
11.3
34.34
9.5
69.478
19.3
49.831
13.8
—
0
119.31
33.1
14.992
4.2
87.777
24.3
0.025
3 446.64
387.3
100
257.61
66.5
129.69
33.5
—
0
58.557
15.1
72.38
18.7
57.306
14.8
36.075
9.3
—
0
93.381
24.1
20.417
5.3
42.515
11
0.012
3 411.23
374.97
100
258.12
68.8
116.85
31.2
—
0
34.178
9.1
24.157
6.4
92.689
24.7
51.614
13.8
—
0
144.3
38.5
21.057
5.6
102.03
27.2
0.031
3 337.81
347.61
100
248.26
71.4
99.352
28.6
—
0
48.167
13.9
-12.148
-3.5
111.5
32.1
44.502
12.8
—
0
156
44.9
44.117
12.7
92.89
26.7
0.028
3 315.3
299.54
100
213.2
71.2
86.338
28.8
—
0
28.354
9.5
16.479
5.5
69.859
23.3
69.817
23.3
—
0
139.68
46.6
20.991
7
102.59
34.2
0.031
3 315.3
277.93
100
214.93
77.3
62.996
22.7
—
0
31.543
11.3
4.606
1.7
58.39
21
40.317
14.5
—
0
98.707
35.5
-6.767
-2.4
98.177
35.3
0.03
3 298.68
232.13
100
178.57
76.9
53.555
23.1
—
0
30.546
13.2
14.623
6.3
38.932
16.8
52.054
22.4
—
0
90.986
39.2
14.683
6.3
71.472
30.8
0.023
3 161.96
255.09
100
202.32
79.3
52.765
20.7
—
0
31.147
12.2
-11.968
-4.7
64.733
25.4
23.616
9.3
—
0
88.349
34.6
-7.36
-2.9
88.411
34.7
0.028
3 167.99
270.21
100
186.91
69.2
83.292
30.8
—
0
26.06
9.6
21.069
7.8
62.223
23
61.162
22.6
—
0
123.39
45.7
11.848
4.4
97.87
36.2
0.031
3 113.13
251.94
100
191.5
76
60.444
24
—
0
21.272
8.4
11.231
4.5
49.213
19.5
54.827
21.8
—
0
104.04
41.3
15.138
6
80.501
32
0.026
3 106.33
257.5
100
173.9
67.5
83.6
32.5
—
0
30.6
11.9
25.2
9.8
58.4
22.7
72.2
28
0
0
130.6
50.7
16.7
6.5
99.8
38.8
0.03
3 057.1
203.4
100
149.4
73.5
54
26.5
—
0
45.5
22.4
22.9
11.3
31
15.2
53.9
26.5
0.1
0.05
85
41.8
15.7
7.7
60.6
29.8
0.02
3 049.7
147.9
100
92.2
62.3
55.7
37.7
—
0
19.4
13.1
18.1
12.2
37.6
25.4
90.2
61
0
0
411.8
278.4
53.9
36.4
347.2
234.8
0.12
3 016
137.3
100
94.8
69
42.5
31
—
0
26.6
19.4
40.9
29.8
1.6
1.2
43.9
32
—
0
45.5
33.1
8.7
6.3
31.2
22.7
0.01
3 003.6
146.3
100
85.1
58.2
61.2
41.8
—
0
20.6
14.1
16.6
11.3
44.6
30.5
44.3
30.3
0
0
88.9
60.8
15.8
10.8
62.9
43
0.02
2 966.6
134.3
100
90
67
44.3
33
—
0
14.9
11.1
12.4
9.2
31.8
23.7
42.8
31.9
0
0
74.6
55.5
9.6
7.1
150.6
112.1
0.05
2 959.8
144.9
100
88.8
61.3
56.1
38.7
—
0
18
12.4
9
6.2
47
32.4
55.3
38.2
0.1
0.07
102.4
70.7
13.7
9.5
104.2
71.9
0.03
2 940.4
213.8
100
140.1
65.5
73.7
34.5
—
0
30.4
14.2
31.6
14.8
42.1
19.7
28.9
13.5
—
0
71
33.2
8.5
4
59
27.6
0.02
2 940.1
227.7
100
137.2
60.3
90.5
39.7
—
0
24.1
10.6
23.7
10.4
66.8
29.3
35.1
15.4
0
0
101.9
44.8
11.5
5.1
82.4
36.2
0.03
2 912.3
200.3
100
138.1
68.9
62.1
31
—
0
28.2
14.1
34
17
28.2
14.1
46.7
23.3
-3.9
-1.9
71.5
35.7
8.6
4.3
62.2
31.1
0.02
3 096