Suntech.Co.,Ltd. Income Statement

Financials in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	FY 2014	FY 2013	FY 2012
Period Ending	Dec '14 Dec 31, 2014	Dec '13 Dec 31, 2013	Dec '12 Dec 31, 2012
Revenue	17,878	16,172	10,600
Revenue Growth (YoY)	10.55%	52.57%	-
Cost of Revenue	14,513	13,904	7,799
Gross Profit	3,364	2,267	2,801
Selling, General & Admin	2,392	2,283	1,897
Research & Development	108.41	132.58	-
Other Operating Expenses	34.06	70.42	32.9
Operating Expenses	2,710	2,619	2,269
Operating Income	653.95	-351.4	531.71
Interest Expense	-220.09	-209.48	-193.15
Interest & Investment Income	3.2	0.54	117.06
Currency Exchange Gain (Loss)	36.18	70.87	37.61
Other Non Operating Income (Expenses)	39.63	3.97	-25.19
EBT Excluding Unusual Items	512.87	-485.5	468.03
Gain (Loss) on Sale of Investments	-	-4.68	-16.56
Gain (Loss) on Sale of Assets	38.34	1,151	4.04
Asset Writedown	-	-254.51	-
Pretax Income	551.2	406.26	455.52
Income Tax Expense	0.93	0.88	-
Net Income	550.27	405.39	455.52
Net Income to Common	550.27	405.39	455.52
Net Income Growth	35.74%	-11.00%	-
Shares Outstanding (Basic)	0	0	0
Shares Outstanding (Diluted)	0	0	0
Shares Change (YoY)	-0.00%	0.00%	-
EPS (Basic)	22011.72	16215.40	18221.33
EPS (Diluted)	22011.72	16215.40	18221.33
EPS Growth	35.75%	-11.01%	-
Free Cash Flow	452.45	-1,950	-2,059
Free Cash Flow Per Share	18098.60	-78002.00	-82360.45
Gross Margin	18.82%	14.02%	26.42%
Operating Margin	3.66%	-2.17%	5.02%
Profit Margin	3.08%	2.51%	4.30%
Free Cash Flow Margin	2.53%	-12.06%	-19.42%
EBITDA	950.36	-120.11	976.52
EBITDA Margin	5.32%	-0.74%	9.21%
D&A For EBITDA	296.41	231.3	444.81
EBIT	653.95	-351.4	531.71
EBIT Margin	3.66%	-2.17%	5.02%
Effective Tax Rate	0.17%	0.21%	-
Advertising Expenses	0.52	5.91	2

Source: S&P Global Market Intelligence. Standard template. Financial Sources.