Wing Statements
28
Wing Income Statement
B
M
HKD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
530.84
195.44
335.4
—
—
169.24
166.16
148.26
—
314.61
41.014
274.18
0.943
290.86
540.95
100
205.86
38.1
335.09
61.9
—
0
—
0
184.7
34.1
150.39
27.8
-312.29
-57.7
—
0
-144.22
-26.7
51.104
9.4
-194.58
-36
-0.668
291.13
500.07
100
167.34
33.5
332.73
66.5
—
0
—
0
170.76
34.1
161.97
32.4
-239.08
-47.8
—
0
-68.302
-13.7
37.992
7.6
-106.36
-21.3
-0.365
291.34
568.36
100
206.95
36.4
361.41
63.6
—
0
—
0
188.29
33.1
173.12
30.5
24.846
4.4
—
0
198.23
34.9
45.322
8
152.92
26.9
0.525
291.5
560.92
100
183.97
32.8
376.95
67.2
—
0
—
0
173.15
30.9
203.79
36.3
278.97
49.7
—
0
482.76
86.1
83.029
14.8
399.58
71.2
1.369
291.81
576.38
100
219.43
38.1
356.95
61.9
—
0
—
0
193.6
33.6
163.35
28.3
-272.26
-47.2
—
0
-69.611
-12.08
50.532
8.8
-118.34
-20.5
-0.405
291.98
611.27
100
213.32
34.9
397.95
65.1
—
0
—
0
177.06
29
220.88
36.1
-512.23
-83.8
—
0
-290.92
-47.6
46.549
7.6
-337.81
-55.3
-1.156
292.19
667.12
100
249.95
37.5
417.17
62.5
—
0
—
0
196.47
29.4
220.71
33.1
108.19
16.2
—
0
331.79
49.7
141.08
21.1
189.89
28.5
0.648
293.25
704.37
100
251.74
35.7
452.63
64.3
—
0
—
0
195.14
27.7
257.49
36.6
372.98
53
—
0
630.58
89.5
54.47
7.7
575.77
81.7
1.961
293.54
706.22
100
264.78
37.5
441.44
62.5
—
0
—
0
210.16
29.8
231.28
32.7
775.21
109.8
—
0
1 006.48
142.5
112.45
15.9
893.28
126.5
3.04
293.83
756.61
100
301.76
39.9
454.85
60.1
—
0
—
0
203.01
26.8
251.83
33.3
599.32
79.2
—
0
851.13
112.5
46.222
6.1
804.4
106.3
2.737
293.88
838.93
100
397.33
47.4
441.6
52.6
—
0
—
0
204.66
24.4
236.94
28.2
1 353.5
161.3
—
0
1 590.65
189.6
164.41
19.6
1 423.17
169.6
4.84
294.04
731.2
100
290.4
39.7
440.79
60.3
—
0
—
0
192.23
26.3
248.56
34
1 032.84
141.3
—
0
1 281.4
175.2
46.244
6.3
1 234.02
168.8
4.196
294.39
838.3
100
379.3
45.2
459
54.8
—
0
—
0
198.1
23.6
260.9
31.1
388.8
46.4
-2
-0.2
649.5
77.5
92.1
11
556.5
66.4
1.89
294.7
883.4
100
403.3
45.7
480.1
54.3
—
0
—
0
189.1
21.4
291
32.9
194.4
22
—
0
485.4
54.9
54.2
6.1
430.3
48.7
1.46
295
919
100
426.5
46.4
492.5
53.6
—
0
—
0
215.6
23.5
276.9
30.1
444
48.3
-1
-0.1
720.9
78.4
149.3
16.2
569.4
62
1.93
295.3
952.9
100
454.1
47.7
498.8
52.3
—
0
—
0
214.5
22.5
284.3
29.8
264.2
27.7
-0.1
-0.01
548.4
57.6
48.8
5.1
499.1
52.4
1.69
295.3
992.6
100
466.8
47
525.8
53
—
0
—
0
214.2
21.6
311.6
31.4
708
71.3
-1.4
-0.1
1 019.6
102.7
125.9
12.7
892.4
89.9
3.02
295.3
971.9
100
452.5
46.6
519.4
53.4
—
0
—
0
197.7
20.3
321.7
33.1
120.1
12.4
0
0
441.8
45.5
59.3
6.1
382.1
39.3
1.29
295.3
978.8
100
455.2
46.5
523.6
53.5
—
0
—
0
209
21.4
314.6
32.1
207.6
21.2
-1.2
-0.1
523.5
53.5
80.2
8.2
442.2
45.2
1.5
295.3
950
100
445.4
46.9
504.6
53.1
—
0
—
0
196.8
20.7
307.8
32.4
626.5
65.9
0
0
934.3
98.3
63.3
6.7
870.6
91.6
2.95
295.3
957.6
100
456.2
47.6
501.4
52.4
—
0
—
0
200.5
20.9
300.9
31.4
718.5
75
-1
-0.1
1 020.5
106.6
79.3
8.3
940.2
98.2
3.18
295.3
910
100
432.8
47.6
477.2
52.4
—
0
—
0
180.4
19.8
296.8
32.6
345
37.9
-0.1
-0.01
643
70.7
53.6
5.9
589.3
64.8
2
295.3
911.7
100
436.1
47.8
475.6
52.2
—
0
—
0
195
21.4
280.6
30.8
559.2
61.3
-1.5
-0.2
842.1
92.4
80.7
8.9
761.4
83.5
2.58
295.3
852.1
100
402.8
47.3
449.3
52.7
—
0
—
0
175
20.5
274.3
32.2
1 031.2
121
0
0
1 305.5
153.2
61
7.2
1 244.3
146
4.21
295.3
821.6
100
391.9
47.7
429.7
52.3
—
0
—
0
174.4
21.2
255.4
31.1
810.5
98.6
0
0
1 070.7
130.3
176.4
21.5
893.6
108.8
3.03
295.3
751
100
361.2
48.1
389.7
51.9
—
0
—
0
174.1
23.2
215.7
28.7
363.8
48.4
-0.1
-0.01
579.4
77.2
97
12.9
482
64.2
1.63
295.3
756.4
100
362
47.9
394.4
52.1
—
0
—
0
174
23
220.4
29.1
297.6
39.3
—
0
518.2
68.5
67.2
8.9
450.8
59.6
1.53
295.3
686.7
100
323.8
47.2
362.9
52.8
—
0
—
0
156
22.7
206.9
30.1
110
16
—
0
317.6
46.3
30.9
4.5
286
41.6
0.97
295.3
702.6
100
328.6
46.8
373.9
53.2
—
0
—
0
295.7
42.1
78.3
11.1
-1 092.2
-155.5
0
0
-1 028.9
-146.4
-177.4
-25.2
-851.6
-121.2
-2.88
295.3
705.1
100
333.6
47.3
371.5
52.7
—
0
—
0
215.4
30.5
156
22.1
611.6
86.7
0.1
0.01
750.7
106.5
71.4
10.1
679
96.3
2.3
295.3
721.6
100
321.2
44.5
400.4
55.5
—
0
—
0
173.6
24.1
226.8
31.4
969.7
134.4
0
0
1 216
168.5
220.9
30.6
994.1
137.8
3.37
295.3
655.5
100
288.7
44
366.8
56
—
0
—
0
144
22
222.8
34
475.4
72.5
0
0
698
106.5
102.6
15.7
595.1
90.8
2.02
295.3
621.8
100
274.3
44.1
347.5
55.9
—
0
—
0
146.2
23.5
201.3
32.4
94.6
15.2
-0.1
-0.02
295.8
47.6
28.1
4.5
268.1
43.1
0.91
295.3
602.2
100
262.9
43.7
339.3
56.3
—
0
—
0
165
27.4
174.2
28.9
175.6
29.2
0
0
349.8
58.1
50.1
8.3
299.5
49.7
1.01
295.3
368
100
26.1
7.1
341.9
92.9
—
0
—
0
149.3
40.6
192.6
52.3
41.5
11.3
0
0
243.9
66.3
3.4
0.9
240.5
65.4
0.81
295.3
794.2
100
449.2
56.6
345
43.4
—
0
—
0
143.6
18.1
201.4
25.4
696
87.6
-0.9
-0.1
904.6
113.9
150.3
18.9
754
94.9
2.55
295.3
751.1
100
439.2
58.5
311.9
41.5
—
0
—
0
147.1
19.6
164.8
21.9
404.6
53.9
—
0
564.9
75.2
74.8
10
489.5
65.2
1.66
295.3
763
100
466.4
61.1
296.6
38.9
—
0
—
0
154.7
20.3
141.9
18.6
324.1
42.5
—
0
467.1
61.2
84.6
11.1
382.1
50.1
1.29
295.3
874.4
100
545.4
62.4
329
37.6
—
0
—
0
216.2
24.7
112.7
12.9
86.4
9.9
—
0
221.9
25.4
42.1
4.8
179.4
20.5
0.61
295.3