China Starch Statements
38
China Starch Income Statement
B
M
CNY (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
6 134.42
100
5 669.43
92.4
465
7.6
172.61
2.8
189.05
3.1
307.1
5
157.89
2.6
7.742
0.1
—
0
168.46
2.7
37.725
0.6
89.679
1.5
0.015
5 994.13
5 814.43
100
5 088.95
87.5
725.48
12.5
151.5
2.6
189.83
3.3
288.56
5
436.92
7.5
8.187
0.1
—
0
452.65
7.8
87.959
1.5
262.33
4.5
0.044
5 994.13
5 939.82
100
5 380.82
90.6
559
9.4
—
0
144.87
2.4
269.53
4.5
289.46
4.9
4.383
0.07
—
0
291.77
4.9
63.65
1.1
196.37
3.3
0.033
5 994.13
5 699.49
100
5 306.28
93.1
393.21
6.9
—
0
212.07
3.7
168.5
3
224.72
3.9
-5.059
-0.09
—
0
219.72
3.9
45.008
0.8
149.22
2.6
0.025
5 994.13
5 042.25
100
4 767.68
94.6
274.58
5.4
—
0
186.22
3.7
142.76
2.8
131.82
2.6
2.188
0.04
—
0
132.31
2.6
37.627
0.7
87.392
1.7
0.015
5 995.29
3 850.01
100
3 564.81
92.6
285.2
7.4
—
0
188.93
4.9
150.25
3.9
134.95
3.5
3.514
0.09
—
0
138.93
3.6
26.572
0.7
102.73
2.7
0.017
5 995.89
3 878.19
100
3 679.46
94.9
198.74
5.1
—
0
168.56
4.3
129.36
3.3
69.373
1.8
6.837
0.2
—
0
76.615
2
15.268
0.4
58.554
1.5
0.01
5 995.89
2 872.21
100
2 717.94
94.6
154.27
5.4
—
0
150
5.2
115.84
4
38.432
1.3
9.836
0.3
—
0
46.656
1.6
9.907
0.3
38.293
1.3
0.006
5 995.89
2 667.86
100
2 418.17
90.6
249.69
9.4
—
0
129.79
4.9
94.205
3.5
155.48
5.8
24.472
0.9
—
0
180.7
6.8
49.304
1.8
125.99
4.7
0.021
5 995.89
2 405.63
100
2 212.16
92
193.48
8
—
0
110.11
4.6
77.826
3.2
115.65
4.8
19.02
0.8
—
0
134.23
5.6
27.596
1.1
104.91
4.4
0.018
5 995.89
2 402.05
2 080.64
321.41
—
122.93
83.949
237.46
20.407
—
249.55
60.958
184.63
0.031
5 995.89
2 292.49
1 994.36
298.13
—
106.03
26.239
271.89
10.016
—
279.04
73.568
203.54
0.034
5 995.89
2 275.4
1 997
278.4
—
107.5
99
179.4
10.2
0
182.9
61.6
118.9
0.02
5 995.9
2 122.4
1 903.7
218.7
—
109.5
103.1
115.6
11.8
0
132.7
34.9
94.8
0.02
5 995.9
2 359.4
2 201.5
157.9
—
142.9
117.9
40
16.6
—
43.5
14.2
27.9
—
5 995.9
2 000.7
1 804.2
196.5
—
115.5
106.3
90.2
6.5
0.1
96.8
24.1
71
0.01
5 995.9
1 920.2
1 721
199.2
—
126.3
115.5
83.7
10.9
0
8.2
0.6
5.3
—
5 995.9
2 249.6
2 085.3
164.3
—
101.8
93.7
70.7
5.1
0
75.8
17
57.4
0.01
5 992.3
1 885.9
1 756.2
129.7
—
99.2
87.3
42.3
4.5
0
46.8
10.8
34.8
0.01
5 993
1 536.2
1 365.5
170.7
—
80.1
71.6
99
17
—
116
27.9
87.4
0.01
5 889.1
1 737.2
1 525.7
211.5
—
93.7
72.3
139.2
12.5
-0.1
151.6
32.3
117.7
0.02
5 871.2
1 564.3
1 387.6
176.8
—
66.7
57.1
119.6
17.3
0.1
137
34.4
101.9
0.02
5 779.7
1 584.6
1 376.2
208.5
—
83.8
75.6
132.8
5.8
0.1
138.7
39.5
99
0.02
5 779.7
1 434.2
1 192.9
241.3
—
73.8
70.8
170.6
6.4
—
177
45.9
130
0.02
5 779.7
1 358.6
1 225.8
132.8
—
69.3
53.1
79.7
6.6
0
86.3
11.7
73.8
0.01
5 652.5
1 146.1
994.2
151.9
—
63
49.6
102.3
1.4
-0.1
103.6
14.9
87.9
0.02
5 687.2
1 137.3
1 016.5
120.8
—
57
50.8
70
-0.1
0
69.9
2.8
66.1
0.01
5 225
820.2
729.1
91.1
—
41.2
36.3
54.8
2.8
0
57.6
-2.2
60.5
0.01
5 225
752.3
686.3
66
—
58.1
51.6
14.4
4.5
—
18.9
-2
23.2
—
5 225
778.2
655
123.2
—
47.9
38.2
85
2.1
0
87.1
12.8
75
0.01
5 225
746.8
590.2
156.6
—
47.6
20.5
136.1
-2.2
0
133.9
0.2
133.7
0.04
3 256.3
603.2
494.5
108.7
—
31.4
26.7
81.9
-11.9
0
70
—
70
0.02
3 256.3
403
325.3
77.6
—
22.4
20.2
57.5
-6.8
0
50.7
—
50.7
0.01
5 000
736.5
598.1
138.5
—
41.7
34.3
104.1
-11.1
0
93
7.4
50.9
0.01
5 000
295
238.2
56.8
—
15.8
12.6
44.2
-4.1
0
40.1
11.4
15.7
—
5 000