Income Statement Sinochem International Corporation
Equities
600500
CNE0000011R3
Diversified Chemicals
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
3.880 CNY | +0.52% |
|
+1.04% | -3.48% |
Dec. 12 | Pirelli, Camfin work on financing to rise to 29.9% - press | RE |
Dec. 12 | Pirelli investor Camfin plans to raise stake to 29.9%, Italian daily says | RE |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Revenues | 52.5B | 53.93B | 80.39B | 87.27B | 54.09B | |||||
Other Revenues, Total | 347M | 229M | 260M | 176M | 184M | |||||
Total Revenues | 52.85B | 54.16B | 80.65B | 87.45B | 54.27B | |||||
Cost of Goods Sold, Total | 46.49B | 47.84B | 72.79B | 80.73B | 52.23B | |||||
Gross Profit | 6.36B | 6.32B | 7.86B | 6.72B | 2.04B | |||||
Selling General & Admin Expenses, Total | 3.41B | 3.19B | 3.22B | 2.84B | 2.25B | |||||
Provision for Bad Debts | -5.16M | 40.76M | 53.78M | -16M | -4.16M | |||||
R&D Expenses | 723M | 840M | 964M | 996M | 883M | |||||
Other Operating Expenses | 182M | -136M | 218M | 227M | 143M | |||||
Other Operating Expenses, Total | 4.31B | 3.93B | 4.46B | 4.05B | 3.28B | |||||
Operating Income | 2.04B | 2.38B | 3.4B | 2.68B | -1.23B | |||||
Interest Expense, Total | -747M | -586M | -551M | -786M | -560M | |||||
Interest And Investment Income | 501M | 493M | 6.99B | 248M | 283M | |||||
Net Interest Expenses | -246M | -92.77M | 6.44B | -537M | -277M | |||||
Currency Exchange Gains (Loss) | 99.2M | -127M | 23.8M | 98.82M | 13.07M | |||||
Other Non Operating Income (Expenses) | 2.41M | -61.23M | -59.31M | -76.2M | -50.19M | |||||
EBT, Excl. Unusual Items | 1.9B | 2.1B | 9.81B | 2.16B | -1.55B | |||||
Impairment of Goodwill | - | - | -352M | - | -226M | |||||
Gain (Loss) On Sale Of Investments | -17.26M | 89.52M | 19.1M | -60.34M | -10.34M | |||||
Gain (Loss) On Sale Of Assets | -36.95M | -6.35M | 5.98M | 113M | 17.64M | |||||
Asset Writedown | -41.57M | -64.23M | -43.35M | -145M | -590M | |||||
Legal Settlements | -254K | -12.63M | -2.72M | -219K | -986K | |||||
Other Unusual Items | 167M | 64.44M | 193M | 542M | 223M | |||||
EBT, Incl. Unusual Items | 1.97B | 2.17B | 9.63B | 2.61B | -2.14B | |||||
Income Tax Expense | 374M | 434M | 3.06B | 429M | -283M | |||||
Earnings From Continuing Operations | 1.6B | 1.74B | 6.57B | 2.18B | -1.85B | |||||
Earnings Of Discontinued Operations | - | - | - | - | - | |||||
Net Income to Company | 1.6B | 1.74B | 6.57B | 2.18B | -1.85B | |||||
Minority Interest | -1.14B | -1.43B | -4.39B | -870M | 4.92M | |||||
Net Income - (IS) | 460M | 307M | 2.18B | 1.31B | -1.85B | |||||
Preferred Dividend and Other Adjustments | - | - | 61.2M | 25.97M | 15.91M | |||||
Net Income to Common Incl Extra Items | 460M | 307M | 2.11B | 1.28B | -1.86B | |||||
Net Income to Common Excl. Extra Items | 460M | 307M | 2.11B | 1.28B | -1.86B | |||||
Per Share Items | ||||||||||
Net EPS - Basic | 0.17 | 0.11 | 0.78 | 0.46 | -0.52 | |||||
Basic EPS - Continuing Operations | 0.17 | 0.11 | 0.78 | 0.46 | -0.52 | |||||
Basic Weighted Average Shares Outstanding | 2.7B | 2.79B | 2.71B | 2.79B | 3.57B | |||||
Net EPS - Diluted | 0.17 | 0.11 | 0.77 | 0.46 | -0.52 | |||||
Diluted EPS - Continuing Operations | 0.17 | 0.11 | 0.77 | 0.46 | -0.52 | |||||
Diluted Weighted Average Shares Outstanding | 2.7B | 2.79B | 2.73B | 2.81B | 3.57B | |||||
Normalized Basic EPS | 0.02 | -0.04 | 0.64 | 0.17 | -0.27 | |||||
Normalized Diluted EPS | 0.02 | -0.04 | 0.64 | 0.17 | -0.27 | |||||
Dividend Per Share | 0.16 | 0.04 | 0.08 | 0.15 | - | |||||
Payout Ratio | 208.35 | 335.46 | 39.17 | 88.71 | -69.99 | |||||
Supplemental Items | ||||||||||
EBITDA | 3.32B | 3.95B | 4.86B | 4.24B | 850M | |||||
EBITA | 2.24B | 2.59B | 3.6B | 2.87B | -1.05B | |||||
EBIT | 2.04B | 2.38B | 3.4B | 2.68B | -1.23B | |||||
EBITDAR | 3.45B | 4.12B | 4.95B | 4.35B | 964M | |||||
Total Revenues (As Reported) | 52.85B | 54.16B | - | - | - | |||||
Effective Tax Rate - (Ratio) | 18.96 | 19.93 | 31.78 | 16.45 | 13.24 | |||||
Total Current Taxes | 448M | 456M | 3.18B | 730M | 261M | |||||
Total Deferred Taxes | -74.01M | -22.09M | -119M | -282M | -525M | |||||
Normalized Net Income | 49.75M | -119M | 1.74B | 481M | -963M | |||||
Interest Capitalized | - | 74.74M | 227M | 305M | 171M | |||||
Interest on Long-Term Debt | 160M | 4.59B | 192M | 424M | 318M | |||||
Non-Cash Pension Expense | 16.55M | 14.96M | 11.69M | -1.68M | 355K | |||||
Supplemental Operating Expense Items | ||||||||||
Marketing Expenses | 14.43M | 7.14M | 5.7M | 6.27M | 8.36M | |||||
Selling and Marketing Expenses | 1.29B | 798M | 918M | 694M | 586M | |||||
General and Administrative Expenses | 2.04B | 2.29B | 2.27B | 2.11B | 1.64B | |||||
Research And Development Expense From Footnotes | 768M | 856M | 976M | 1.09B | 992M | |||||
Net Rental Expense, Total | 133M | 163M | 88.3M | 106M | 114M | |||||
Imputed Operating Lease Interest Expense | 51.34M | 55.22M | 29.52M | 43.73M | 32.67M | |||||
Imputed Operating Lease Depreciation | 81.5M | 108M | 58.79M | 61.95M | 81.26M | |||||
Maintenance & Repair Expenses, Total | 67.67M | 40.71M | 71.72M | 54.04M | 18.31M | |||||
Stock-Based Comp., Other (Total) | - | 38.03M | 42.19M | 22.47M | 9.69M | |||||
Total Stock-Based Compensation | - | 38.03M | 42.19M | 22.47M | 9.69M |