4Q 2018 Review & Outlook

Similar documents
2Q 2017 Review & Outlook

3Q 2017 Review & Outlook

4Q16 Review & Outlook

2Q06 Results. Investor Relations

3 rd Quarter 2017 Results

Consolidated Financial Results for 1Q FY2016 July 29, 2016 Fuji Electric Co., Ltd.

Months Investor Presentation

Fortune Electric Co., Ltd.

FY H1 Financial Results

2007 3Q Investor Meeting. November 2007

1. Trends in the current fiscal year and previous fiscal year 3. Business overview 2. Secular trends in first quarter financial results

FY2012. H1 Financial Results. November 8, Copyright(C) 2011 Isuzu Motors Limited All rights reserved

FY17 RESULTS BUSINESS UPDATES FY18 OUTLOOK. Nissan Motor Co., Ltd. May 14 th, 2018

1 Copyright(C) 2012 Isuzu Motors Limited All rights reserved

282m 75% +575m. Net sales Operating income before non-recurring items. Operating margin before non-recurring items. Net Loss.

Disclaimer. The financial information is this document are considered earnings results based on K-IFRS

2010 1Q Investor Meeting. May 2010

Financial Information Details

Management Plan for FY2013

ANALYST BRIEFING FOR THE THIRD QUARTER ENDED NOV 2016

Q3 Results November 16, 2006 Analyst Presentation

1 Copyright(C) 2012 Isuzu Motors Limited All rights reserved

FY2/18 2Q(March 2017~August 2018)

FY2/18 (March 2017~February 2018)

third QUARTER 2012 October 26, 2012

Q Analyst Teleconference. 9 August 2018

ANALYST BRIEFING FOR THE FOURTH QUARTER ENDED FEBRUARY 2017

Manz Automation AG. Conference Call, Full Year Results 2009 March 30, 2010, Reutlingen Dieter Manz/CEO, Martin Hipp/CFO

Proposed acquisition of Areva Distribution. December 2, 2009

FY2/17 3Q(March 2016~November2016)

Agenda 股票代號 :1590. Ⅰ Group Overview. Ⅱ Product & Market. Ⅲ Competitive Advantage. Ⅳ Financial Outlook. Ⅴ Development prospects & Strategic

FY2018 Financial Results

4Q 2017 Performance Results

FISCAL YEAR MARCH 2018 FIRST HALF FINANCIAL RESULTS

TOFAŞ RESULTS WEBCAST PRESENTATION

Q Financial Results

As a note, this presentation was released as the dates shown and reflected management views as of these dates. All information in this presentation

Third quarter AB Volvo

FY2/16(March 2015~February 2016)

FY17 RESULTS BUSINESS UPDATES FY18 OUTLOOK. Nissan Motor Co., Ltd. May 14 th, 2018

FY2/17 (March 2016~February 2017)

Transform & Insist Move to our future. Investor Conference

FY16 results. Business updates. FY17 outlook. Nissan Motor Co., Ltd. May 11 th, 2017

1 st Half 2018 Results. August 1 st, 2018

TOFAŞ Q ANALYST PRESENTATION

Q3 & 9M 2018 Results Presentation. October 24 th, 2018

Baoshan Iron & Steel Co., Ltd. August 2010

Renovation 2018 FY2018 Medium-Term Management Plan April 28, 2016 Fuji Electric Co., Ltd.

FISCAL YEAR MARCH 2018 FIRST QUARTER FINANCIAL RESULTS

Results for the Three Months ended June 30, 2018

2015 Interim Results Announcement

Performance of Wipro Limited for Quarter and Year ended - March 31, 2013

Nissan Motor Co., Ltd. February 12 th, 2019

FY2017 Results. February 26, 2018

Second quarter AB Volvo

ABB Fact Sheet Full-year ABB Slide 1

FY2/15(March 2014~February 2015)

As a note, this presentation was released as the dates shown and reflected management views as of

FY2018 H1 Financial Results

ENEL PUBLISHES 2018 SECOND QUARTER AND FIRST HALF GROUP OPERATING DATA REPORT

THREE MONTHS REPORT, JAN MARCH 2016

Earnings conference call. Q4 and Full year 2015

Commercial-in-Confidence Ashton Old Baths Financial Model - Detailed Cashflow

FISCAL YEAR ENDED MARCH 2011 FINANCIAL RESULTS

ABB Next Level Big shift in power attractive opportunities

KCB GROUP PLC INVESTOR PRESENTATION. Q FINANCIAL RESULTS

FISCAL YEAR MARCH 2015 FIRST HALF FINANCIAL RESULTS. New Mazda Demio

As a note, this presentation was released as the dates shown and reflected management views as of

BAYPORT SECURITISATION (RF) LTD INVESTOR REPORT AUGUST 2018

TOFAŞ RESULTS WEBCAST PRESENTATION

CHANG WAH TECHNOLOGY CO., LTD (6548) March 16,2018

Dynasty Ceramic. We are making the impossible, POSSIBLE.

Earnings conference call Q4 & FY 2016

for the 2nd Quarter of Fiscal Year 2016 TABUCHI ELECTRIC CO., LTD (Security code:6624)

Automotive Aftermarket Giorgio Brusco

Financial Results for First Half of FY2014 (April 1- September 30) Investor meeting. October 31, 2014

BMW GROUP QUARTERLY REPORT. TO 30 SEPTEMBER 2014

FY st Quarter Financial Results (Three Months Ended May 31, 2018)

DEUTZ Investor Presentation August 2016

FISCAL YEAR MARCH 2018 THIRD QUARTER FINANCIAL RESULTS

Jaguar Land Rover Results For the quarter ended 30 June August 2015

Fiscal Year 2015 Financial Results

Financial Highlights Q1 Results of FY 2013 (Fiscal year ending March 2014) August 8, : Avex Group Holdings Inc.

Roadshow Presentation

FY2019 H1 Financial Results. November 2, 2018 ISUZU MOTORS LIMITED. 1 Copyright(C) 2018 Isuzu Motors Limited All rights reserved

Interim Review Q1 2006

BAYPORT SECURITISATION (RF) LTD INVESTOR REPORT JULY 2018

FY2016 H1 Financial Results

INCREASING SALES FOR MINING RELATED BUSINESS

JAGUAR LAND ROVER RESULTS FOR THE THREE MONTHS ENDED 31 DECEMBER th FEBRUARY 2017

1Q 2015 Business Result. May 2015

1 st Half Joakim Olsson CEO and President July 17, Innovative Vehicle Technology

FY 2010 first-half financial results

LOCK & LOCK. 2Q 17 Earnings Release. 2 Aug 2017

Financial Summary for 2Q-FY2017 And Projections for FY2017

Results 3 rd quarter and nine months of 2015/16. 1 April 2015 to 31 December 2015

2014FY 2 nd QTR. Nov. 5 th, Managing Director, Administration Seishi Kai

Results First half year 2016/17. 1 April 2016 to 30 September 2016

FISCAL YEAR MARCH 2015 FIRST QUARTER FINANCIAL RESULTS. Mazda Roadster 25 th Anniversary Model

Yanzhou Coal Mining Company Limited. Annual Results 2009 and First Quarterly Results April 2010

Transcription:

4Q 2018 Review & Outlook

Disclaimer This presentation material is prepared for investors reference, based on data that have not been filed with the financial supervisory commission. Actual business performance may not necessarily be consistent with the projections herein, as a result of unexpected changes in the market environment and other conditions. The financial information in this document are consolidated earnings results based on K-IFRS.

Ⅰ. Results & Outlook

4Q 2018 Total Results Sales 630bwn (YoY 26bwn increased), Operating Profit 32bwn (YoY 8bwn increased) Electric Infra led to the Sales/ Sales profit increase Income Statement Sales Breakdown by Business Segment 4Q 2017 3Q 2018 4Q 2018 YoY QoQ Sales 605 602 630 26 28 Operating Profit 23 53 32 8 21 Profit before tax 24 45 23 1 22 Net income 16 35 14 1 21 149 156 152 68 72 91 64 67 69 175 130 198 155 156 152 4Q 2017 3Q 2018 4Q 2018 Subsidiaries Convergence Automation Electric Infra Electric Equipment * Subsidiaries includes LS Metal, LS Sauter, LS Mecapion, LSIS Wuxi, LSIS Dalian and LS-Vietnam ** Convergence Business includes Trans SOC, Solar, Smart-Grid and EV components. *** Sales of subsidiaries are before the consolidated adjustments. 1

4Q 2018 Financial Position Total assets 2,406bwn (YoY 150bwn increased) Total liabilities/equity Ratios dropped 7%p (YoY, 92% 85%) Financial Statement Financial Ratios (unit : %) Segment 4Q 2017 3Q 2018 4Q 2018 YoY QoQ Total Assets 2,256 2,359 2,406 150 47 Total Liabilities/Equity Net Debts Ratio Debts/Total Assets Current Assets 1,416 1,553 1,536 120 17 Cash & cash equivalent 262 379 456 194 77 96% 92% 85% Total Liabilities 1,108 1,129 1,108 1 21 Debts 648 595 610 38 16 Net Debts 387 216 155 232 61 Equity 1,148 1,229 1,297 149 68 29% 34% 25% 25% 18% 12% 4Q 2017 3Q 2018 4Q 2018 2

Business Results & Outlook Electric Equipment Sales increased in Domestic mkt & Vietnam mkt Electric Infra Sales profit increased due to SWGR and TR Sales in Domestic mkt (Chemicals) Electric Equipment Sales OP 172 157 155 156 152 32 33 26 30 25 4Q 2015 4Q 2016 4Q 2017 3Q 2018 4Q 2018 Sales decreased YoY 2%, OP decreased YoY 2% - Sales decreased by Domestic mkt - Sales increased in South-East Asia/North America For the 2019, - Strengthen Global DC Equipment mkt - Expansion into SE Asia mkt Electric Infra Sales OP 130 2 187 175 8 14 130 4 198 17 Sales increased YoY 13%, OP increased YoY 24% - Domestic sales increased by demand in Chemical mkt - Increase profitability due to SWGR projects Expect to bid HVDC PJT in domestic & oversea mkt Jeju island,western Sea,Yang Ju PJT 4Q 2015 4Q 2016 4Q 2017 3Q 2018 4Q 2018 3

Business Results & Outlook Automation Sales increased in Domestic (Machinery mkt ) Convergence- Sales increase in Smart-Grid (ESS), EV components keep profit status Automation Sales 74 65 64 69 67 Sales increased YoY 4%, OP increased YoY 51% - Sales increase in Domestic mkt (Machinery mkt) - Sales decreased in Overseas (Middle East - Iran) OP 9 9 4 6 6 4Q 2015 4Q 2016 4Q 2017 3Q 2018 4Q 2018 For the 2019, - Strengthen Overseas sales in Target Area (South-East Asia, North America) Convergence Business Sales 105 98 68 91 72 Sales increased YoY 6%, OP increased YoY 23% - Sales increased Smart-Grid mkt (ESS) - Sales profit including PJT expenses OP 3 3 31 28 21 4Q 2015 4Q 2016 4Q 2017 3Q 2018 4Q 2018 For the 2019, - Expand floating Solar EPC (20~40MW Scale) - Expand Smart-Grid mkt (ESS system in Solar mkt) - Expand EV components in China mkt 4

Business Results & Outlook Wuxi & Dalian Sales decreased by Electric equipment / Korean PJT mkt LS Metal Sales increased by strong demand in Copper & Stainless steel Subsidiaries Sales increased YoY 3%, OP YoY 128% decreased Sales 130 146 149 156 152 - LS Metals improved due to strong demand in construction and Electronic mkt OP 10 5 4 4 1 4Q 2015 4Q 2016 4Q 2017 3Q 2018 4Q 2018 - Wuxi performance decreased in Equipment mkt - Dalian sales decreased by Korean PJT mkt For the 2019, - LS Metals performance keep improving in Domestic mkt - Wuxi performance improving by better Electric Car mkt condition in China. 5

Ⅱ. Company & Business Introduction

Company Introduction 1) LS Group Growing into a World s Best from the Nation s First! Leading company in the industrial electric, electronics, materials and energy field following its separation from LG in 2003 LS History 6

Company Introduction 2) LSIS Leader in Power Solutions, Automation & Green Business The Leading Company in the Power Distribution & Automation Industry The first to build a Smart Grid, Green Village and Green Factory Founded 1974 Sales 2,344billion(KRW) Employees 3,538 Headquarters Plants LS Tower, Gyeonggi-do, Korea Total 7 Plants 12,777 Overseas subsidiaries Overseas branches China, Vietnam, Japan, etc. USA, Europe, Russia, Vietnam, etc. (As of 2017) 7

Company Introduction 3) History 1. A History of Challenging the Future (1970 s ~ 2007) 2007 Feb. Opened Marketing Subsidiary in Dubai 1970 s 1980 s 74 Jul. Established Goldstar Instrument & Electrical Co., Ltd 87 Mar. Established Goldstar Industrial Systems Co., Ltd. 2005 Mar. Renamed from LG to LS Industrial Systems Sep. Constructed the Electric & Automation equipment factory in Wuxi, China 2003 Nov. Disaffiliated from LG Group, joined LS Group 2001 Jun. Constructed Dalian factory 2000 Sep. Established high-voltage testing agency 1990 s 94 Jul. Listed Goldstar Industrial Systems on the Korea Stock Exchange 95 Feb. Renamed from Goldstar to LG Industrial Systems (LGIS) 95 Sep. LGIS merged Goldstar I&E & Goldstar Mechanical & Electrical 99 Apr. LGIS merged LG Metal 99 Aug. Sold copper smelting, Vending Machine, Elevator & Escalator unit 8

Company Introduction 3) History 2. Shifting the strategy to growth paradigm (2007 ~ 2012) 2008 Apr. Relocated its headquarters to Anyang LS Tower Sep. Received the Korea Best Company Award (Electricity & Cable industry category) Oct. LS Industrial Systems(currently LSIS) Opened R&D Center in Shanghai, China 2012 May. completed a EV Relay factory in Cheongju, Korea Jun. Awarded the Best Korean Company Grand Award Dec. Selected as one of the Top 100 Global Innovators by Thompson Reuters Dec. US and Chinese patent acquired for smart meter technology 2011 Oct. Completed the Busan HVDC Plant Nov. Included in the Fortune Korea s 500 Fastest Growing Companies Nov. Selected as one of the Top 100 Global Innovators by Thompson Reuters 2009 Mar. Published the Green Business Vision Oct. Share in Mecapion acquired Oct. European sales corporation established 2010 Jan. LS Power Semithech J/V established Feb. LS Sauter established Apr. LS Metal spun off from LSIS and newly established LS Metal Apr. Construction of Busan plant completed May. LS Hogae Electric established in China May. LS Industrial Systems(currently LSIS) got the largest number of Green Certification as the first company in Korea Jul. LS Industrial Systems(currently LSIS) opened R&D Center in Beijing, China 9

Company Introduction 3) History 3. Challenging for the future of Smart Energy (2013 ~) 2017 Mar. Selected as one of the Top 100 patent application corp. in Europe Jun. Awarded the Best Korean Company Grand Award Oct. Completed the Solar Power Station in Hokkaido Japan 2015 Jan. Declared value-based management Mar. Newly constructed R&D campus in Anyang 2013 Apr. Awarded the Great Place to Work Award for 2 consecutive years May. Concluded contract for the transfer of HVDC technology, and partnered with KAPES and Alstom Oct. Selected as one of the Top 100 Global Innovators by Thompson Reuters Nov. Awarded the 39 th Korea National Quality Grand Award Dec. Won the 500 million Trade Tower Award 2014 Jan. Launched new strategic automation product lines for A&D May. LSIS Vice Chairman Ja-kyun Koo Received Gold Tower Order of Industrial Service Merit May. Won the World s Largest Order for Smart Grid Project in Iraq Jun. Awarded the Best Korean Company Grand Award for 7 consecutive years Jul. Marked the 40 th anniversary of the foundation Nov. Selected as one of the Top 100 Global Innovators by Thompson Reuters 2016 Jan. Selected as one of the Top 100 Global Innovators by Thompson Reuters Mar. R&D campus achieved the first BEMS certification Jun. Awarded the Best Korean Company Grand Award Sep. R&D campus equipped ESS for emergency electric power supply 10

Business Introduction Leading Provider of Total Electric Power, Automation & Green Business Solutions Electric Infra Business Power Plant Primary Transmission HVDC Primary Substation Ultra-high voltage power transmission & distribution system equipment such as gas insulated switchgear (GIS) < Main Products > - Gas Insulated Switchgear (GIS) - Power Transformers - Remote Monitoring & Diagnosis Equipment - HVDC - Switchgear (SWGR) Electric Equipment Business Factory/Building/Household Home Factory Substation Sub-Transmission Top low and medium voltage electrical equipment for electricity users <Main Products> - Vacuum Circuit Breakers (VCB) - Air Circuit Breakers (ACB) - Molded Case Circuit Breakers (MCCB) - Magnetic Contactors (MC)0 11

Business Introduction Automation Business Factory / Building (FA/PA) Discrete Automation Process Automation From simple automation control to large-scale manufacturing facilities and process control, LSIS provides the optimal solutions to diverse industrial fields. < Main Products > - Variable Frequency Drive - PLC (Programmable Logic Controller) - HMI (Human Machine Interface) - Servo Drive & Motor - DCS (Distributed Control System) - RTU (Remote Terminal Unit) Convergence Business Building Automation Smart Grid Green Car Solution Photovoltaic System Railway System 12

HVDC HVDC system converts AC to DC to transmit long distance and then converts back again to Connect with the AC grid with very low loss 13

ESS Applications 14

PV Power Plant We provide total solution for PV Power Plant. In addition to PV products, we can provide customers with all kinds of electric power equipment manufactured by LSIS. System Components PV Power System - Module - Inverter - Balance of System Substation - HV Switchgear - MV Switchgear - LV Switchgear Interconnection PV Power Plant Transformer MCCB Box TR & HV/LV Switchgear Monitoring(SCADA) 15

Ⅲ. Appendix

Appendix 1. Condensed Statement Income statement Statement of Financial position (unit : bwn, %) (unit : bwn, %) Segment 4Q 2017 3Q 2018 4Q 2018 YoY QoQ Sales 605 602 630 4.3% 4.6% Cost of Sales 505 484 525 4.0% 8.5% Gross Profit 100 119 106 5.6% 11.0% (%) (16.5%) (19.7%) (16.8%) - - SG&A 77 66 74 3.5% 11.9% Operating Profit 23 53 32 35.2% 39.7% (%) (3.9%) (8.7%) (5.0%) - - Non-OP and Loss 0 7 9 8,217.0% 19.9% Profit before tax 24 45 23 2.4% 49.3% Net Income 16 35 14 7.9% 58.8% (%) (2.6%) (5.8%) (2.3%) - - EBITDA Margin 8.0% 11.4% 7.2% - - Statements of Cash Flows Segment Cash and cash equivalents at the beginning of year Cash Flows From Operating Activities Cash Flows From Investing Activities '17.4Q '18.4Q YoY 340 262 79 145 205 60 164 67 231 Capex 42 37 5 R&D 12 11 1 Others 110 116 226 Cash Flows From Financing Activities 54 81 26 Effect of exchange rate changes on cash and cash equivalents 5 3 8 Cash and cash equivalents 262 456 194 Segment 4Q 2017 3Q 2018 4Q 2018 QoQ YoY Total Assets 2,256 2,359 2,406 7% 2% Current Assets 1,416 1,553 1,536 8% 1% Cash&Cash Equivalents 262 379 456 74% 20% Inventories 167 208 197 18% 6% Other Current Assets 988 965 884 11% 8% Non-Current Assets 840 806 870 4% 8% Tangible Assets 577 565 554 4% 2% Intangible Assets 116 116 127 10% 10% Other Non-Current Assets 146 125 189 29% 51% Total Liabilities 1,108 1,129 1,108 0% 2% Current Liabilities 650 714 700 8% 2% Short-term borrowings 199 195 211 6% 8% Non-Current Liabilities 458 415 408 11% 2% Long-term borrowings 449 399 399 11% 0% Equity 1,148 1,229 1,297 13% 6% Current Ratio 218% 218% 219% 1% 1% Equity/Total Assets 51% 52% 54% 6% 3% Total Liabilities/Equity 96% 92% 85% 11% 7% Net debts Ratio 34% 18% 12% 65% 32% 16

Appendix 2. Results for the past 3 years HQ HQ Segment 16 17 18 Y-o-Y 1Q 2Q 3Q 4Q Total 1Q 2Q 3Q 4Q Total 1Q 2Q 3Q 4Q Total (4Q) Domestic 95 101 102 101 399 115 111 109 100 435 111 107 106 95 419 5% Electric Sales Overseas 61 62 55 57 235 59 61 56 55 230 52 56 50 57 215 4% Equipment Total 157 163 157 157 634 173 172 165 155 665 163 163 156 152 634 2% Operating Profit 36 36 37 33 142 40 36 37 26 139 34 32 30 25 121 2% Domestic 64 82 105 141 392 90 106 131 120 447 134 115 107 161 516 34% Electric Sales Overseas 36 33 20 46 134 41 40 38 55 174 30 44 23 37 134 33% Infra Total 100 114 125 187 526 130 147 169 175 621 164 159 130 198 650 13% Operating Profit 5 0 7 8 4 0 2 13 14 29 14 10 4 17 45 24% Domestic 46 48 47 45 186 48 49 51 44 193 54 56 48 49 207 10% Automation Sales Overseas 26 23 19 20 88 24 24 26 20 94 26 21 21 18 86 10% Total 72 71 66 65 274 72 73 77 64 287 80 78 69 67 293 4% Operating Profit 9 6 6 6 27 8 10 12 6 36 11 12 9 9 40 52% Domestic 38 46 30 56 171 26 36 31 52 145 32 90 68 56 246 7% Convergence Sales Overseas 17 17 31 42 107 23 26 24 15 89 16 27 23 16 82 5% Business Total 56 63 61 98 278 48 63 55 68 234 48 117 91 72 328 6% Operating Profit 10 15 11 31 67 14 9 8 28 60 8 1 3 21 31 23% Domestic 244 277 284 343 1,148 278 303 322 317 1,220 330 369 328 360 1,388 14% Subtotal Sales Overseas 141 134 125 164 564 146 151 145 145 587 124 148 117 128 518 12% Total 385 411 409 507 1,712 425 454 467 461 1,807 455 517 445 489 1,905 6% Operating Profit 29 27 25 16 97 34 38 53 18 143 50 55 39 30 175 69% 17

Appendix 2. Results for the past 3 years Subsidiaries Subsidi aries Segment 16 17 18 Y-o-Y 1Q 2Q 3Q 4Q Total 1Q 2Q 3Q 4Q Total 1Q 2Q 3Q 4Q Total (4Q) Domestic 25 28 33 40 126 34 37 41 43 156 39 41 33 40 153 7% LS Sales Overseas 45 36 29 37 147 49 39 37 43 167 48 38 38 46 169 8% Metal Total 70 64 62 77 273 83 76 79 85 323 87 79 71 85 322 0% Operating Profit 1 1 1 0 0 0 0 1 1 0 0 0 1 1 2 9% Subsidiaries Sales 10 11 13 25 58 16 22 19 16 72 15 15 17 13 59 18% (Korea) Operating Profit 0 0 1 2 2 1 3 2 1 7 2 2 1 0 4 136% Subsidiaries Sales 49 53 42 44 188 39 45 38 48 170 39 82 63 41 225 14% (China) Operating Profit 5 5 4 2 16 1 3 0 3 6 1 10 8 2 16 196% Subsidiaries Sales 0 0 0 0 0 0 0 0 0 0 4 6 6 13 29 (Vietnam) Operating Profit 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1 Subtotal Sales 129 128 117 146 519 138 143 135 149 565 145 182 156 152 636 3% Operating Profit 5 5 4 4 18 2 6 1 4 13 3 12 10 1 23 128% Consolidated Segment Consolidation adjustment for Sales Consolidation adjustment for OP Total Sales Total Operating Profit 1Q 2Q 16 3Q 4Q Total 1Q 2Q 17 3Q 4Q Total 1Q 2Q 18 3Q 4Q Total Y-o-Y (4Q) 12 14 2 10 18 3 9 11 5 29 8 39 1 10 56 92% 0 0 1 8 9 0 0 1 1 3 2 2 4 3 7 112% 501 525 524 663 2,214 559 588 591 605 2,344 592 661 602 630 2,485 4% 35 32 30 28 124 36 44 55 23 158 55 65 53 32 205 35% 18

Appendix 3. Sales details for Convergence & Subsidiaries Convergence 117 98 9 9 91 63 61 56 17 10 18 7 9 7 21 34 19 11 17 11 18 9 47 24 63 55 48 14 11 8 10 9 13 23 18 17 13 16 14 68 12 13 19 24 48 10 10 13 16 27 6 10 8 72 66 72 12 12 12 36 Railway System Green Car Photovoltaic Smartgrid 1Q 2016 2Q 2016 3Q 2016 4Q 2016 1Q 2017 2Q 2017 3Q 2017 4Q 2017 1Q 2018 2Q 2018 3Q 2018 4Q 2018 Subsidiaries 129 128-17 - 14 117 11-32 39 31 64 73 8 5 70 64 62 182 6 156 146 138 143 149 152 145 135 45-16 13-14 - - 6 19 4 13 10-12 30 16 28 26 31 28 29 27 37 24 15 6 10 10 10 7 6 4 33 12 11 10 11 5 11 9 6 7 8 77 83 76 79 85 87 79 85 71 Vietnam China_Dalian China_Wuxi LS Sauter LS Mecapion LS Metal 1Q 2016 2Q 2016 3Q 2016 4Q 2016 1Q 2017 2Q 2017 3Q 2017 4Q 2017 1Q 2018 2Q 2018 3Q 2018 4Q 2018 19