Financial statistics		2010	2009	2008	2007
Consolidated income statement	US$M
Revenue
Terminal		190.8	114.9	78.7	43.3
Container leasing, management, sale and related businesses		250.8	229.8	252.6	247.9
Container handling, transportation and storage		4.8	4.7	6.7	7.7
Total		446.5	349.4	338.0	298.9
EBITDA		516.6	321.4	413.6	574.2
Depreciation & amortisation		(111.8)	(98.3)	(92.6)	(84.0)
EBIT		404.8	223.1	321.0	490.2
Interest expenses		(29.4)	(39.8)	(52.7)	(49.9)
Interest income		6.5	6.0	6.9	10.5
Profit before income tax		381.9	189.3	275.2	450.8
Operating profit after finance income and costs		90.4	66.1	120.0	172.8
Profit attributable to equity holders of the Company		361.3	172.5	274.7	427.8
Breakdown of profit attributable to equity holders of the Company
Terminal and related businesses		119.9	83.5	128.2	128.3
Container leasing, management, sale and related businesses		96.3	71.4	141.1	118.0
Logistics and related businesses		84.7	25.6	25.0	19.2
Container manufacturing and related businesses		91.9	30.9	39.3	123.6Note 1
Other operations		-	-	0.1	99.0
Net corporate financial income/(costs)		(1.9)	(9.6)	(45.9)	(39.4)
Net corporate expenses		(29.6)	(29.3)	(13.1)	(20.9)
Total		361.3	172.5	274.7	427.8
Consolidated balance sheet	US$M
Consolidated total assets		5,251.9	4,635.3	4,213.2	3,871.6
Consolidated total liabilities		1,758.0	1,776.9	1,566.9	1,096.9
Consolidated net assets		3,493.9	2,858.4	2,646.3	2,774.7
Consolidated total debts		1,558.8	1,604.3	1,424.3	914.0
Consolidated cash balances		524.3	405.8	429.0	387.4
Consolidated net debts		1,034.5	1,198.5	995.3	526.6
Per share data
Capital and reserves attributable to the equity holders of the Company per share	US$	1.23	1.21	1.14	1.21
Basic earnings per share	US cents	14.17	7.66	12.24	19.09
Dividend per share	US cents	5.67	3.06	4.90	9.41
Net asset value per share	HK$	10.015	9.796	9.135	9.637
Share price (as at 31st December)	US$	1.742	1.281	1.021	2.668
	HK$	13.540	9.930	7.91	20.800
Ratios
P/E (as at 31st December)	Times	12.3	16.7	8.3	14.0
Dividend payout ratio	%	40.0	40.0	40.0	56.6Note 2
Return on total assets	%	7.3	3.9	6.8	12.5
Return on net assets	%	11.4	6.3	10.1	17.2
Return on equity holders of the Company	%	11.9	6.5	10.4	17.5
Net debt-to-equity ratio	%	29.6	41.9	37.6	19.0
Interest coverage	Times	11.1Note 3	5.8	6.2	10.0
Other information
Total number of shares issued (as at 31st December)	M	2,711.5	2,262.5	2,245.0	2,244.9
Weighted average number of ordinary shares issued	M	2,550.4	2,252.9	2,245.0	2,240.3
Market capitalisation (as at 31st December)	US$M	4,723.5	2,897.3	2,291.3	5,988.4

Notes：

1	The amount in 2006 & 2007 included the financial effect of put options associated with the CIMC share reform.
2	The financial effect of put options associated with the CIMC share reform was excluded in the calculation of dividend payout ratio of year 2006 & 2007.
3	Excluded profit from discontinued operation of COSCO Logistics of US$84,710,000 and US$25,627,000 in 2010 & 2009 respectively.
4	The comparative figures for the breakdown of profit attributable to the equity holders of the Company as presented above have been restated as a result of the adoption of Hong Kong Financial Reporting Standard 8 "Operating Segments" issued by the Hong Kong Institute of Certified Public Accountants.