WuXi Biologics Statements
22
WuXi Biologics 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
8 542.21
100
5 274.94
61.8
3 267.27
38.2
444.38
5.2
1 192.5
14
1 372.18
16.1
1 895.09
22.2
-15.884
-0.2
—
0
1 644.83
19.3
412.06
4.8
1 133.05
13.3
0.261
4 347.9
8 492.05
100
4 931.41
58.1
3 560.63
41.9
341.44
4
916.83
10.8
1 120.36
13.2
2 440.28
28.7
96.073
1.1
—
0
2 528.98
29.8
191.12
2.3
2 266.68
26.7
0.521
4 349.85
8 062.22
100
4 751.41
58.9
3 310.81
41.1
411.69
5.1
1 032.98
12.8
1 372.75
17
1 938.06
24
489.58
6.1
—
0
2 427.64
30.1
498.95
6.2
1 885.22
23.4
0.432
4 365.48
7 206.44
100
3 793.23
52.6
3 413.21
47.4
271.13
3.8
658.05
9.1
779.35
10.8
2 633.86
36.5
296.27
4.1
—
0
2 930.14
40.7
308.91
4.3
2 535.06
35.2
0.578
4 386.34
5 883.3
100
3 351.23
57
2 532.06
43
386.21
6.6
616.08
10.5
939.84
16
1 592.23
27.1
342.67
5.8
—
0
1 934.89
32.9
309.09
5.3
1 546.34
26.3
0.349
4 435.76
4 406.75
100
2 109.92
47.9
2 296.83
52.1
115.38
2.6
541.16
12.3
519.37
11.8
1 777.46
40.3
280.76
6.4
—
0
2 058.23
46.7
175.45
4
1 842.14
41.8
0.418
4 407.83
3 668.28
100
1 922.62
52.4
1 745.66
47.6
179.32
4.9
473.9
12.9
664.43
18.1
1 081.23
29.5
124.01
3.4
—
0
1 260.65
34.4
298.66
8.1
952.77
26
0.223
4 273.06
1 944.1
100
1 156.8
59.5
787.31
40.5
124.41
6.4
253.01
13
253.05
13
534.25
27.5
226.27
11.6
—
0
705.11
36.3
-25.598
-1.3
736.11
37.9
0.178
4 145.28
2 376.62
100
1 388.8
58.4
987.82
41.6
150.53
6.3
270.38
11.4
401.73
16.9
586.09
24.7
23.714
1
—
0
614.59
25.9
53.733
2.3
563.76
23.7
0.141
4 006.31
1 607.07
100
936.06
58.2
671.01
41.8
109.12
6.8
180.82
11.3
195.09
12.1
475.92
29.6
40.909
2.5
—
0
512.05
31.9
62.563
3.9
450.04
28
0.113
3 988.02
1 480.07
100
877.03
59.3
603.04
40.7
113.07
7.6
163.13
11
173.36
11.7
429.68
29
59.345
4
—
0
452.65
30.6
71.752
4.8
381.02
25.7
0.096
3 984.77
1 054.38
100
639.67
60.7
414.72
39.3
56.219
5.3
107.03
10.2
147.58
14
267.14
25.3
37.501
3.6
—
0
285.07
27
35.505
3.4
249.57
23.7
0.064
3 898.53
964.79
568.5
396.29
38.07
106.98
134.03
262.26
-74.769
—
187.49
27.063
160.43
0.124
1 291.15
654.04
389.77
264.27
36.409
68.411
87.609
176.66
-44.324
—
116.19
23.996
92.197
0.09
1 029.56
578.9
376.4
202.5
23.1
63
84
118.5
-17.1
0.1
78.1
20.8
57.2
0.06
964
410.1
223.5
186.6
30.1
52.6
75.1
111.6
-5.3
0
97.8
13.9
83.9
0.09
964