COSCO SHIPPING Statements
00
COSCO SHIPPING Income Statement
B
M
CNY (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
474.3
366.55
107.75
19.414
20.453
39.438
68.313
12.143
—
80.424
7.712
72.712
0.2
363.9
442.46
354.75
87.701
11.551
21.688
35.149
52.552
13.77
-0.493
65.818
7.056
58.761
0.161
363.9
420.49
100
335.58
79.8
84.918
20.2
11.821
2.8
25.72
6.1
37.36
8.9
47.558
11.3
11.34
2.7
—
0
58.892
14
5.431
1.3
53.461
12.7
0.147
363.9
427.07
100
315.32
73.8
111.75
26.2
33.444
7.8
58.419
13.7
103.72
24.3
8.032
1.9
12.403
2.9
0.076
0.02
20.57
4.8
0.385
0.09
20.185
4.7
0.055
363.9
477.03
100
389.48
81.6
87.554
18.4
10.758
2.3
22.237
4.7
34.13
7.2
53.423
11.2
10.733
2.3
—
0
64.062
13.4
8.118
1.7
55.944
11.7
0.154
363.9
439.44
100
359.89
81.9
79.557
18.1
7.885
1.8
21.246
4.8
28.696
6.5
50.861
11.6
13.66
3.1
-0.999
-0.2
63.513
14.5
7.313
1.7
56.201
12.8
0.154
363.9
408.04
100
336.65
82.5
71.395
17.5
7.127
1.7
20.307
5
24.38
6
47.015
11.5
9.031
2.2
—
0
56.036
13.7
6.443
1.6
49.592
12.2
0.136
363.9
499.57
100
399
79.9
100.56
20.1
30.529
6.1
58.974
11.8
87.486
17.5
13.075
2.6
13.151
2.6
0.027
0.005
26.274
5.3
0.472
0.09
25.802
5.2
0.071
364.56
406.21
100
331
81.5
75.207
18.5
15.949
3.9
22.398
5.5
37.295
9.2
37.912
9.3
9.894
2.4
0.13
0.03
47.89
11.8
6.426
1.6
41.464
10.2
0.112
369.44
415.97
100
339.33
81.6
76.647
18.4
15.188
3.7
23.702
5.7
32.886
7.9
43.761
10.5
10.399
2.5
2.442
0.6
56.688
13.6
8.994
2.2
47.694
11.5
0.131
364.06
385.1
100
315.2
81.8
69.9
18.2
8.2
2.1
22.8
5.9
27.7
7.2
42.2
11
7.1
1.8
-1
-0.3
48.3
12.5
6.5
1.7
41.8
10.9
0.14
303.2
511.3
100
443.7
86.8
67.6
13.2
27.4
5.4
37.8
7.4
56
11
11.6
2.3
20.8
4.1
-0.7
-0.1
31.7
6.2
-1.3
-0.3
33
6.5
0.11
303.2
424.4
100
360.4
84.9
64
15.1
7.1
1.7
27.8
6.6
33.9
8
30
7.1
6.5
1.5
—
0
36.3
8.6
6
1.4
30.3
7.1
0.1
303.2
337
100
264.1
78.4
72.8
21.6
4.8
1.4
20.5
6.1
24.5
7.3
48.4
14.4
6
1.8
0.3
0.09
54.7
16.2
7.5
2.2
47.2
14
0.16
303.2
247.8
100
193.8
78.2
54
21.8
4.9
2
25
10.1
29.4
11.9
24.6
9.9
69
27.8
—
0
93.6
37.8
11.2
4.5
82.4
33.3
0.27
303.2
399.7
100
319.9
80
79.8
20
28.3
7.1
42.6
10.7
61
15.3
18.8
4.7
7.6
1.9
-1.3
-0.3
25.2
6.3
0.7
0.2
23.3
5.8
0.08
303.2
282.7
100
221
78.2
61.6
21.8
8.7
3.1
25.6
9.1
32.9
11.6
28.7
10.2
1.3
0.5
3
1.1
29.4
10.4
3.9
1.4
23.8
8.4
0.08
303.2
265
100
203.1
76.6
61.9
23.4
8.6
3.2
25.3
9.5
33.7
12.7
28.2
10.6
2.9
1.1
-2
-0.8
29.1
11
3.7
1.4
23.7
8.9
0.08
303.2
256.4
100
195.1
76.1
61.3
23.9
7.2
2.8
23.9
9.3
30.2
11.8
31
12.1
1.1
0.4
—
0
32.2
12.6
4.6
1.8
25.8
10.1
0.09
303.2
259.1
100
197.8
76.3
61.3
23.7
19.3
7.4
41.8
16.1
50.8
19.6
10.5
4.1
3.1
1.2
-0.1
-0.04
13.6
5.2
-0.9
-0.3
12.8
4.9
0.04
303.2
230.3
100
181.6
78.9
48.7
21.1
5.2
2.3
22.4
9.7
24.3
10.6
24.4
10.6
2.1
0.9
2.6
1.1
29.1
12.6
4.3
1.9
22.8
9.9
0.08
303.1
256.4
100
204.8
79.9
51.5
20.1
8.7
3.4
15.4
6
24.4
9.5
27.2
10.6
2.5
1
0.1
0.04
29.8
11.6
4.7
1.8
23.3
9.1
0.08
303.4
234.3
100
193.3
82.5
40.9
17.5
—
0
20.7
8.8
13.4
5.7
27.5
11.7
2.2
0.9
—
0
29.7
12.7
4.1
1.7
24.2
10.3
0.08
303.2
272.4
219.1
53.2
11.5
33.8
49.7
3.6
5.8
2.6
13.4
3
9.2
0.03
303.2
231.4
182.3
49.1
6.7
17.1
18.7
30.4
2.8
0.1
33.3
3.1
28.5
0.09
303.2
205.5
166.6
38.9
—
21.1
16.4
22.5
2.1
0.5
25
3.7
20.5
0.07
303.2
207.7
169.4
38.4
—
21.2
18.4
19.9
1.8
-0.2
21.5
2.9
17.7
0.06
303.2
380.8
306.1
74.6
—
67.9
66.4
8.3
3.5
3.6
15.4
3
11.4
0.04
303.2
160.8
124.7
36.1
—
16.9
17.1
18.9
0.8
0.6
20.3
2.8
16.9
0.06
303.2
161.4
133.8
27.6
—
15.1
17.2
10.4
3.8
3.9
18.2
2.5
14.9
0.05
303.2
164.7
138.3
26.4
—
12.8
13.2
13.2
7.3
—
20.5
3
16.8
0.06
303.2
188.8
153.6
35.2
—
34.1
34.7
0.5
4.9
2.3
7.7
0.4
6.6
0.02
303.2
180.2
146.9
33.4
—
12.6
13.2
20.1
1.1
—
21.1
3.1
17.4
0.06
303.2
152.4
124.8
27.6
—
10.4
13.3
14.3
4.4
—
18.7
3.4
14.4
0.05
303.2
129.1
100.9
28.2
—
11
11.2
16.9
3.6
—
20.5
3.5
16.5
0.05
303.2
167.6
140
27.6
—
28.5
25.4
2.2
4.4
1.4
8
0.5
7.1
0.02
303.2
153.3
127.9
25.4
—
14.6
16.3
9.2
5.6
2.7
17.5
2.5
14.4
0.05
303.2
189.2
157.6
31.6
—
18.2
19.4
12.2
5.8
—
18.2
2.9
14.8
0.05
306.6
145.9
124.8
21.1
—
8.8
8.3
12.8
6
—
18.8
2.9
15.5
0.05
303.2
114.8
95.8
19
—
17.6
16.8
2.2
6.2
0.9
9.3
1
8.1
0.03
303.2
154.8
128
26.8
—
9.9
8.6
18.1
1.8
-5.4
14.6
2.8
11.2
0.04
303.2
181.9
156.1
25.8
—
8.9
11
14.8
2.8
0.2
17.8
2.7
14.5
0.05
303.2
98.6
76.9
21.7
—
8
6.7
15
1.4
—
16.4
3
13.1
0.04
303.2
118.3
104.8
13.5
—
11.7
11.2
2.3
6.2
0.4
8.9
0.6
8.3
0.03
303.2