Sino Statements
11
Sino 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
10 922.37
100
1 733.37
15.9
9 189
84.1
2 045.72
18.7
4 622.27
42.3
6 665.65
61
2 523.35
23.1
-292.45
-2.7
—
0
2 185.74
20
272.52
2.5
1 073.15
9.8
0.05
18 493.97
15 277.04
100
3 256.51
21.3
12 020.53
78.7
2 357.26
15.4
6 444.36
42.2
8 601.38
56.3
3 419.15
22.4
-209.75
-1.4
—
0
3 224.17
21.1
524.74
3.4
1 258.78
8.2
0.068
18 564.16
10 832.43
100
1 528.02
14.1
9 304.41
85.9
2 115.89
19.5
4 774.88
44.1
6 849.95
63.2
2 454.45
22.7
-975.96
-9.01
—
0
1 460.26
13.5
125.33
1.2
622.53
5.7
0.03
18 911.66
15 193.74
100
2 959.6
19.5
12 234.14
80.5
2 048.6
13.5
6 933.9
45.6
8 995.83
59.2
3 238.31
21.3
523.59
3.4
—
0
3 754.61
24.7
571.39
3.8
1 921.04
12.6
0.092
19 122.74
26 861.36
100
5 332.1
19.9
21 529.26
80.1
3 677.26
13.7
12 703.63
47.3
17 100.57
63.7
4 428.69
16.5
14 140.25
52.6
—
0
18 572.67
69.1
1 957.88
7.3
14 608.41
54.4
0.75
19 282.96
7 110.79
100
1 337.41
18.8
5 773.38
81.2
767.05
10.8
3 180.7
44.7
3 851.39
54.2
1 921.99
27
6 214.38
87.4
—
0
8 137.16
114.4
889.97
12.5
6 566.84
92.4
0.34
19 289.14
7 242.99
100
1 415.71
19.5
5 827.28
80.5
1 014.54
14
3 501.24
48.3
4 517.48
62.4
1 309.8
18.1
1 530.48
21.1
—
0
2 841.35
39.2
446.94
6.2
1 913.5
26.4
0.099
19 288.85
5 521.43
100
1 107.71
20.1
4 413.72
79.9
699.74
12.7
2 970.32
53.8
3 660.08
66.3
753.64
13.6
515.03
9.3
—
0
1 272.79
23.1
-105.31
-1.9
920.59
16.7
0.05
18 583.25
5 478.02
100
1 282.56
23.4
4 195.45
76.6
386.4
7.1
2 935.84
53.6
3 061.42
55.9
1 134.03
20.7
51.902
0.9
—
0
1 186.04
21.7
239.8
4.4
637.42
11.6
0.034
18 872.82
6 425.9
100
1 525.17
23.7
4 900.73
76.3
566.75
8.8
2 734.86
42.6
3 423.98
53.3
1 476.75
23
-159.46
-2.5
—
0
1 317.42
20.5
329.86
5.1
364.82
5.7
0.019
19 364.78
6 221.87
100
1 266.87
20.4
4 955
79.6
973.82
15.7
2 931.31
47.1
3 885.11
62.4
1 069.89
17.2
222.92
3.6
—
0
1 293.03
20.8
216.47
3.5
875.79
14.1
0.046
18 995.12
4 913.26
100
1 155.08
23.5
3 758.18
76.5
344.38
7
2 484.04
50.6
2 747.62
55.9
1 010.56
20.6
210.14
4.3
—
0
1 205.64
24.5
70.488
1.4
506.02
10.3
0.027
18 591.96
6 793.46
100
1 319.04
19.4
5 474.42
80.6
428.79
6.3
3 340.07
49.2
3 735.81
55
1 738.61
25.6
96.929
1.4
—
0
1 851.5
27.3
382.61
5.6
811.17
11.9
0.043
18 882.33
6 319.28
100
1 239.21
19.6
5 080.08
80.4
760.94
12
3 006.81
47.6
3 731.06
59
1 349.02
21.3
44.894
0.7
—
0
1 393.91
22.1
237.44
3.8
587.65
9.3
0.031
18 882.33
6 208.03
100
1 212.94
19.5
4 995.09
80.5
864.61
13.9
2 966.03
47.8
3 846.32
62
1 148.77
18.5
90.768
1.5
—
0
1 239.54
20
212.21
3.4
856.7
13.8
0.045
18 887.6
5 158.42
100
1 109.83
21.5
4 048.59
78.5
388.06
7.5
3 231.13
62.6
3 666.71
71.1
381.88
7.4
174.36
3.4
—
0
7 153.48
138.7
-87.987
-1.7
6 845.09
132.7
0.559
12 238.39
6 004.93
100
1 228.6
20.5
4 776.33
79.5
374.33
6.2
2 596.57
43.2
2 903.84
48.4
1 872.49
31.2
5.152
0.09
—
0
1 877.94
31.3
355.44
5.9
835.59
13.9
0.066
12 613.67
5 072.6
100
916.3
18.1
4 156.3
81.9
716.4
14.1
2 241.8
44.2
2 958.9
58.3
1 197.4
23.6
113.4
2.2
0.7
0.01
1 311.8
25.9
270.2
5.3
594.6
11.7
0.05
12 969.1
4 652.6
100
942.2
20.3
3 710.4
79.7
611.8
13.1
2 198.6
47.3
2 806.9
60.3
903.5
19.4
182.2
3.9
—
0
1 085.9
23.3
158.6
3.4
771.1
16.6
0.07
11 641.6
3 372.6
693.4
2 679.2
—
1 761.8
1 839.7
839.5
340.7
-0.1
1 180.8
38
366
0.03
11 118.2
3 963.9
828.9
3 135
—
1 719.1
2 018.9
1 116
214.2
0
1 330.7
218.7
704.4
0.06
11 118.2
3 619.6
759.3
2 860.3
—
1 654.3
2 068
792.3
165.3
0
921.6
130
521.6
0.05
11 118.2
3 863.2
809.1
3 054.1
—
1 769.7
2 419.9
634.2
91.4
0
762.6
155.6
579
0.05
11 118.2
3 093.3
623.2
2 470.1
—
1 561
1 754
716.1
120.8
0
836.9
62.9
337.7
0.03
11 108.7
3 681.9
740.6
2 941.3
—
1 682.8
2 013.8
927.5
55
—
985.1
192.5
424.1
0.04
11 120.8
3 260.8
703.3
2 557.5
—
1 511.4
1 876.3
681.3
138.6
0
820.1
105.1
448
0.04
11 118.2
3 507.4
749.5
2 757.9
—
1 737.3
2 279.8
478
83.3
0.1
561.4
114.5
427.6
0.04
11 118.2
2 562.6
538.8
2 023.8
—
1 286.5
1 410.3
613.5
108.6
0
722.3
61.3
320.3
0.03
10 012.1
3 251.5
725.4
2 526.1
—
1 600.5
1 676.5
849.6
41.8
—
891.4
164.2
375.6
0.03
11 118.2
2 967.6
714.9
2 252.7
—
1 356
1 785.2
467.5
216.1
0
683.6
106.1
422.6
0.04
11 118.2
3 002.3
651.7
2 350.6
—
1 533.7
1 939.1
411.4
84.7
0.1
496.2
99.7
321.6
0.03
11 118.2
2 555.3
726.9
1 828.4
—
1 376.4
1 398.4
430
134.1
-0.1
571
66.4
282
0.03
11 118.2
2 578
566.3
2 011.7
—
1 206.4
1 340.7
671
82.8
-0.1
753.7
106.2
417.5
0.04
11 118.2
2 409
533.8
1 875.2
—
1 130.9
1 479.7
395.4
96.2
0.1
491.7
95.1
240
0.02
11 118.2
2 292.8
493.3
1 799.6
—
1 185.1
1 459.8
339.8
70.2
-0.1
409.9
82.2
262.6
0.02
11 118.2
1 955.9
493.9
1 462.1
—
947.7
1 053.9
408.1
35.5
0.1
474.5
61.6
157.7
0.01
11 118.2
2 100.4
457.4
1 643.1
—
1 042.8
1 177.7
465.3
68.9
0.1
534.3
91.2
278.1
0.01
22 236.4
1 948.8
448.3
1 500.5
—
1 042.7
1 232.1
268.4
73.5
0
341.9
65.7
173.8
0.02
11 118.2
1 840.6
365.2
1 475.4
—
971.2
1 209.1
266.4
74.5
-0.1
340.8
62.5
212.4
0.02
11 118.2
1 773.6
376.9
1 396.7
—
938.6
1 018
378.7
31.1
0.2
412.4
44.8
212.4
0.02
11 118.2
1 806.1
365.1
1 441
—
891
1 009.1
432
12.3
0
444.3
87.9
230.7
0.02
11 118.1
1 420.7
303.8
1 116.9
—
778.5
877.8
239.2
55.6
0
294.8
101.2
115.3
0.01
11 118.2
1 456.5
310.8
1 145.8
—
805.6
916.5
229.2
57.6
0
286.8
52
165.9
0.01
11 118.2