Shandong Nanshan Aluminium Co Ltd
SSE:600219
Income Statement
Earnings Waterfall
Shandong Nanshan Aluminium Co Ltd
Revenue
|
28.8B
CNY
|
Cost of Revenue
|
-23B
CNY
|
Gross Profit
|
5.9B
CNY
|
Operating Expenses
|
-2.4B
CNY
|
Operating Income
|
3.5B
CNY
|
Other Expenses
|
-20.1m
CNY
|
Net Income
|
3.5B
CNY
|
Income Statement
Shandong Nanshan Aluminium Co Ltd
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
14 525
N/A
|
14 473
0%
|
14 008
-3%
|
13 671
-2%
|
14 056
+3%
|
13 821
-2%
|
14 070
+2%
|
14 110
+0%
|
13 777
-2%
|
13 455
-2%
|
13 212
-2%
|
13 327
+1%
|
13 228
-1%
|
13 903
+5%
|
14 629
+5%
|
15 292
+5%
|
17 068
+12%
|
18 165
+6%
|
19 192
+6%
|
20 068
+5%
|
20 222
+1%
|
20 567
+2%
|
21 090
+3%
|
21 571
+2%
|
21 509
0%
|
21 545
+0%
|
21 161
-2%
|
20 786
-2%
|
22 299
+7%
|
23 089
+4%
|
24 642
+7%
|
27 080
+10%
|
28 725
+6%
|
31 845
+11%
|
34 095
+7%
|
34 868
+2%
|
34 951
+0%
|
32 929
-6%
|
31 542
-4%
|
30 113
-5%
|
28 844
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(12 404)
|
(12 396)
|
(11 944)
|
(11 524)
|
(11 994)
|
(11 742)
|
(11 987)
|
(11 996)
|
(11 187)
|
(10 771)
|
(10 331)
|
(10 278)
|
(10 231)
|
(10 271)
|
(10 763)
|
(11 189)
|
(13 222)
|
(14 390)
|
(15 389)
|
(16 158)
|
(16 707)
|
(17 353)
|
(17 883)
|
(18 421)
|
(16 886)
|
(16 970)
|
(16 597)
|
(16 032)
|
(17 013)
|
(17 672)
|
(18 356)
|
(20 093)
|
(21 653)
|
(24 608)
|
(26 788)
|
(27 972)
|
(27 654)
|
(26 351)
|
(25 441)
|
(23 975)
|
(22 983)
|
|
Gross Profit |
2 120
N/A
|
2 077
-2%
|
2 064
-1%
|
2 147
+4%
|
2 062
-4%
|
2 079
+1%
|
2 083
+0%
|
2 113
+1%
|
2 589
+23%
|
2 684
+4%
|
2 881
+7%
|
3 049
+6%
|
2 997
-2%
|
3 632
+21%
|
3 866
+6%
|
4 102
+6%
|
3 846
-6%
|
3 775
-2%
|
3 803
+1%
|
3 910
+3%
|
3 515
-10%
|
3 214
-9%
|
3 207
0%
|
3 149
-2%
|
4 623
+47%
|
4 576
-1%
|
4 563
0%
|
4 754
+4%
|
5 286
+11%
|
5 418
+2%
|
6 286
+16%
|
6 986
+11%
|
7 072
+1%
|
7 237
+2%
|
7 307
+1%
|
6 896
-6%
|
7 297
+6%
|
6 578
-10%
|
6 101
-7%
|
6 138
+1%
|
5 861
-5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(911)
|
(903)
|
(890)
|
(899)
|
(885)
|
(893)
|
(904)
|
(881)
|
(1 028)
|
(953)
|
(944)
|
(962)
|
(1 266)
|
(1 114)
|
(1 204)
|
(1 241)
|
(1 435)
|
(1 232)
|
(1 239)
|
(1 300)
|
(1 507)
|
(1 245)
|
(1 319)
|
(1 393)
|
(2 561)
|
(2 610)
|
(2 447)
|
(2 561)
|
(2 660)
|
(2 483)
|
(2 970)
|
(3 190)
|
(2 825)
|
(2 709)
|
(2 727)
|
(2 617)
|
(2 926)
|
(2 942)
|
(2 795)
|
(2 786)
|
(2 367)
|
|
Selling, General & Administrative |
(729)
|
(748)
|
(767)
|
(750)
|
(810)
|
(857)
|
(894)
|
(921)
|
(946)
|
(950)
|
(927)
|
(908)
|
(1 180)
|
(1 040)
|
(1 099)
|
(1 155)
|
(1 360)
|
(1 070)
|
(1 104)
|
(1 140)
|
(1 253)
|
(1 346)
|
(1 367)
|
(1 457)
|
(1 640)
|
(1 517)
|
(1 326)
|
(1 206)
|
(1 124)
|
(977)
|
(1 116)
|
(1 176)
|
(1 419)
|
(1 374)
|
(1 461)
|
(1 403)
|
(1 413)
|
(1 207)
|
(1 154)
|
(1 257)
|
(1 292)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(88)
|
(101)
|
(135)
|
(188)
|
(190)
|
(827)
|
(998)
|
(1 175)
|
(1 416)
|
(1 373)
|
(1 695)
|
(1 940)
|
(2 099)
|
(1 222)
|
(1 403)
|
(1 323)
|
(1 274)
|
(1 314)
|
(1 385)
|
(1 274)
|
(1 175)
|
(1 115)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(71)
|
0
|
0
|
0
|
(78)
|
0
|
0
|
0
|
(76)
|
0
|
0
|
0
|
(101)
|
0
|
0
|
0
|
(189)
|
0
|
0
|
0
|
(144)
|
0
|
0
|
0
|
(225)
|
0
|
0
|
0
|
(265)
|
0
|
0
|
0
|
(287)
|
0
|
0
|
0
|
(291)
|
|
Other Operating Expenses |
(182)
|
(155)
|
(123)
|
(150)
|
(3)
|
(36)
|
(11)
|
41
|
(4)
|
(4)
|
(17)
|
(54)
|
(10)
|
(74)
|
(104)
|
(78)
|
26
|
(162)
|
(135)
|
(72)
|
37
|
236
|
236
|
253
|
50
|
(95)
|
54
|
61
|
63
|
188
|
86
|
85
|
80
|
68
|
57
|
59
|
87
|
(352)
|
(367)
|
(354)
|
331
|
|
Operating Income |
1 210
N/A
|
1 175
-3%
|
1 174
0%
|
1 248
+6%
|
1 177
-6%
|
1 186
+1%
|
1 179
-1%
|
1 233
+5%
|
1 562
+27%
|
1 731
+11%
|
1 937
+12%
|
2 087
+8%
|
1 731
-17%
|
2 518
+45%
|
2 662
+6%
|
2 862
+7%
|
2 411
-16%
|
2 543
+5%
|
2 564
+1%
|
2 610
+2%
|
2 008
-23%
|
1 970
-2%
|
1 889
-4%
|
1 756
-7%
|
2 062
+17%
|
1 966
-5%
|
2 116
+8%
|
2 193
+4%
|
2 626
+20%
|
2 935
+12%
|
3 316
+13%
|
3 797
+14%
|
4 247
+12%
|
4 527
+7%
|
4 579
+1%
|
4 279
-7%
|
4 371
+2%
|
3 636
-17%
|
3 306
-9%
|
3 352
+1%
|
3 494
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(66)
|
(65)
|
(63)
|
(62)
|
(34)
|
(23)
|
(21)
|
(50)
|
(134)
|
(151)
|
(167)
|
(126)
|
(49)
|
(72)
|
(84)
|
(104)
|
(156)
|
(197)
|
(220)
|
(247)
|
(189)
|
(227)
|
(123)
|
(83)
|
(78)
|
38
|
(59)
|
(97)
|
(27)
|
(79)
|
(32)
|
(14)
|
(83)
|
(117)
|
39
|
308
|
348
|
341
|
338
|
141
|
174
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
1
|
0
|
0
|
(1)
|
(0)
|
0
|
(0)
|
3
|
3
|
2
|
0
|
3
|
3
|
(20)
|
4
|
1
|
1
|
(437)
|
0
|
0
|
0
|
700
|
|
Gain/Loss on Disposition of Assets |
0
|
(5)
|
(7)
|
(9)
|
(10)
|
(16)
|
(13)
|
(12)
|
(5)
|
(2)
|
(9)
|
(8)
|
(9)
|
(7)
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(17)
|
|
Total Other Income |
21
|
19
|
15
|
32
|
33
|
44
|
41
|
37
|
26
|
25
|
31
|
38
|
55
|
55
|
34
|
29
|
10
|
(12)
|
11
|
11
|
16
|
20
|
8
|
8
|
19
|
14
|
21
|
37
|
22
|
11
|
(2)
|
(44)
|
10
|
(38)
|
(20)
|
5
|
8
|
1
|
(6)
|
(3)
|
18
|
|
Pre-Tax Income |
1 165
N/A
|
1 124
-4%
|
1 119
0%
|
1 210
+8%
|
1 166
-4%
|
1 191
+2%
|
1 187
0%
|
1 207
+2%
|
1 449
+20%
|
1 603
+11%
|
1 793
+12%
|
1 991
+11%
|
1 728
-13%
|
2 493
+44%
|
2 610
+5%
|
2 787
+7%
|
2 259
-19%
|
2 335
+3%
|
2 356
+1%
|
2 375
+1%
|
1 832
-23%
|
1 762
-4%
|
1 773
+1%
|
1 681
-5%
|
2 002
+19%
|
2 017
+1%
|
2 081
+3%
|
2 136
+3%
|
2 606
+22%
|
2 867
+10%
|
3 285
+15%
|
3 741
+14%
|
4 139
+11%
|
4 376
+6%
|
4 599
+5%
|
4 593
0%
|
4 255
-7%
|
3 977
-7%
|
3 638
-9%
|
3 490
-4%
|
4 368
+25%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(259)
|
(231)
|
(230)
|
(259)
|
(188)
|
(195)
|
(217)
|
(241)
|
(321)
|
(351)
|
(408)
|
(427)
|
(384)
|
(558)
|
(549)
|
(577)
|
(538)
|
(576)
|
(549)
|
(556)
|
(309)
|
(299)
|
(299)
|
(276)
|
(265)
|
(236)
|
(242)
|
(236)
|
(385)
|
(399)
|
(425)
|
(431)
|
(420)
|
(403)
|
(369)
|
(316)
|
(311)
|
(297)
|
(281)
|
(303)
|
(366)
|
|
Income from Continuing Operations |
906
|
893
|
889
|
951
|
978
|
997
|
970
|
966
|
1 129
|
1 252
|
1 385
|
1 564
|
1 344
|
1 935
|
2 062
|
2 209
|
1 720
|
1 760
|
1 807
|
1 820
|
1 523
|
1 463
|
1 474
|
1 406
|
1 736
|
1 781
|
1 840
|
1 900
|
2 221
|
2 468
|
2 860
|
3 310
|
3 719
|
3 973
|
4 230
|
4 277
|
3 944
|
3 681
|
3 357
|
3 187
|
4 003
|
|
Income to Minority Interest |
(112)
|
(101)
|
(85)
|
(86)
|
(82)
|
(88)
|
(99)
|
(96)
|
(111)
|
(119)
|
(102)
|
(92)
|
(32)
|
(18)
|
(37)
|
(37)
|
(109)
|
(137)
|
(116)
|
(133)
|
(85)
|
(69)
|
(90)
|
(101)
|
(114)
|
(118)
|
(136)
|
(126)
|
(172)
|
(176)
|
(152)
|
(156)
|
(309)
|
(376)
|
(500)
|
(536)
|
(428)
|
(368)
|
(354)
|
(378)
|
(529)
|
|
Net Income (Common) |
794
N/A
|
792
0%
|
804
+2%
|
865
+8%
|
896
+4%
|
908
+1%
|
871
-4%
|
870
0%
|
1 018
+17%
|
1 133
+11%
|
1 283
+13%
|
1 472
+15%
|
1 313
-11%
|
1 916
+46%
|
2 025
+6%
|
2 173
+7%
|
1 611
-26%
|
1 622
+1%
|
1 691
+4%
|
1 686
0%
|
1 438
-15%
|
1 394
-3%
|
1 384
-1%
|
1 305
-6%
|
1 623
+24%
|
1 662
+2%
|
1 704
+2%
|
1 774
+4%
|
2 049
+16%
|
2 292
+12%
|
2 708
+18%
|
3 155
+17%
|
3 411
+8%
|
3 596
+5%
|
3 730
+4%
|
3 740
+0%
|
3 516
-6%
|
3 312
-6%
|
3 003
-9%
|
2 809
-6%
|
3 474
+24%
|
|
EPS (Diluted) |
0.15
N/A
|
0.15
N/A
|
0.15
N/A
|
0.17
+13%
|
0.12
-29%
|
0.13
+8%
|
0.11
-15%
|
0.13
+18%
|
0.14
+8%
|
0.16
+14%
|
0.17
+6%
|
0.2
+18%
|
0.13
-35%
|
0.21
+62%
|
0.22
+5%
|
0.22
N/A
|
0.16
-27%
|
0.17
+6%
|
0.17
N/A
|
0.17
N/A
|
0.12
-29%
|
0.13
+8%
|
0.12
-8%
|
0.1
-17%
|
0.14
+40%
|
0.13
-7%
|
0.14
+8%
|
0.15
+7%
|
0.17
+13%
|
0.19
+12%
|
0.22
+16%
|
0.26
+18%
|
0.29
+12%
|
0.3
+3%
|
0.32
+7%
|
0.32
N/A
|
0.29
-9%
|
0.28
-3%
|
0.25
-11%
|
0.23
-8%
|
0.3
+30%
|