2007	2006		y-o-y
RevenueNote	US$298,948,000	US$297,473,000		+0.5%
Operating profit before finance income and finance costs	US$212,256,000	US$201,124,000		+5.5%
Share of profits less losses of jointly controlled entities and associates	US$278,001,000	US$174,112,000		+59.7%
Profit attributable to equity holders of the Company
- after CIMC Put Options non-cash expense	US$427,768,000	US$291,082,000		+47.0%
- before CIMC Put Options financial effect	US$372,587,000	US$346,263,000		+7.6%
CIMC Put Options financial effect
Basic earnings per share after	US 19.09 cents	US13.14 cents		+45.3%
Basic earnings per share before	US 16.63 cents	US15.63cents		+6.4%
Dividend per share	US9.406 cents	US8.847 cents		+6.3%
- interim dividend	US3.186 cents	US3.526 cents		-9.6%
- interim special dividend	–	US1.174 cents		n/a
- final dividend	US3.924 cents	US4.147 cents		-5.4%
- final special dividend	US2.296 cents	－		n/a
Dividend payout ratio before CIMC Put Options financial effect	56.6%	56.6%		－
Total equity	US$2,774,659,000	US$2,208,201,000		+25.7%
Capital and reserves attributable to 　 the equity holders of the Company	US$2,712,393,000	US$2,172,634,000		+24.8%
Consolidated total assets	US$3,871,575,000	US$2,987,155,000		+29.6%
Consolidated total liabilities	US$1,096,916,000	US$778,954,000		+40.8%
Consolidated net assets	US$2,774,659,000	US$2,208,201,000		+25.7%
Consolidated net debts	US$526,661,000	US$306,930,000		+71.6%
Return on equity holders of the Company	17.5%	14.4%		+3.1pp
Return on net assets	17.2%	14.2%		+3.0pp
Net debt-to-equity ratio	19.0%	13.9%		+5.1pp
Interest coverage	10.0x	8.8x		+1.2x

Note ：

The Group’s revenue was generated from Florens Container Holdings Limited and its subsidiaries, Zhangjiagang Win Hanverky Terminal, Quan Zhou Pacific Terminal, Yangzhou Yuanyang Terminal, Plangreat and its subsidiaries and COSCO Ports Services (Guangzhou) Co., Limited.

Note: Before CIMC Put Options non-cash expense of US$55,181,000.