China High Statements
65
China High 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
12 819.55
100
11 177.6
87.2
1 641.95
12.8
445.11
3.5
785.11
6.1
1 123.03
8.8
518.93
4
-190.63
-1.5
-129
-1.006
185.02
1.4
82.144
0.6
-113.65
-0.9
-0.07
1 635.29
11 257.59
100
9 504.76
84.4
1 752.83
15.6
459.36
4.1
603.59
5.4
964.8
8.6
788.04
7
-119.28
-1.06
-129
-1.1
542.69
4.8
30.329
0.3
209.17
1.9
0.128
1 635.29
11 394.07
100
9 484.39
83.2
1 909.68
16.8
379.12
3.3
725.72
6.4
1 040.36
9.1
869.31
7.6
-116.85
-1.03
-130.06
-1.1
604.88
5.3
74.501
0.7
180.31
1.6
0.11
1 635.29
9 685.59
100
8 332.03
86
1 353.56
14
365.7
3.8
524.07
5.4
800.88
8.3
552.67
5.7
-30.169
-0.3
-84.115
-0.9
438.71
4.5
324.88
3.4
-78.708
-0.8
-0.048
1 635.29
9 609.02
100
8 226.69
85.6
1 382.33
14.4
216.78
2.3
389.44
4.1
547.51
5.7
834.82
8.7
-10.266
-0.1
—
0
751.51
7.8
115.46
1.2
592.44
6.2
0.362
1 635.29
10 601.51
100
8 795.53
83
1 805.98
17
451.01
4.3
478.04
4.5
833.13
7.9
972.85
9.2
-72.124
-0.7
—
0
880.17
8.3
119.35
1.1
722.8
6.8
0.442
1 635.29
9 899.72
100
7 860.17
79.4
2 039.54
20.6
282.64
2.9
912.55
9.2
980.85
9.9
1 058.69
10.7
-204.21
-2.06
—
0
794.52
8
241.69
2.4
538.48
5.4
0.329
1 635.29
5 468.8
100
4 295.63
78.5
1 173.17
21.5
230.09
4.2
566.68
10.4
725.62
13.3
447.54
8.2
-54.518
-1
—
0
383.53
7
85.314
1.6
302.43
5.5
0.185
1 635.29
5 673.04
100
4 507
79.4
1 166.04
20.6
233.66
4.1
479.44
8.5
711.75
12.5
454.29
8
-85.689
-1.5
—
0
269.24
4.7
112.09
2
309.74
5.5
0.18
1 635.29
4 049.86
100
3 281
81
768.86
19
161.3
4
402.64
9.9
461.04
11.4
307.82
7.6
-160.71
-4
—
0
146.84
3.6
-49.664
-1.2
128.45
3.2
0.07
1 635.29
4 736.71
100
4 005.22
84.6
731.49
15.4
217.45
4.6
333.26
7
408.69
8.6
322.8
6.8
-166.1
-3.5
—
0
101.63
2.1
5.351
0.1
29.07
0.6
0.01
1 635.29
3 342.67
100
2 566.71
76.8
775.97
23.2
116.8
3.5
408.01
12.2
459.32
13.7
316.65
9.5
-120.67
-3.6
—
0
173.41
5.2
1.084
0.03
144.02
4.3
0.08
1 635.29
4 096.4
2 990.35
1 106.05
172.77
418.1
123.04
983
-111.8
—
496.76
116.19
-135
-0.08
1 635.29
3 894.21
2 696.37
1 197.84
113.43
509.03
723.15
474.69
-168.55
—
618.9
57.665
586.7
0.359
1 635.29
4 433.6
2 977
1 456.6
223.7
524.5
656
800.6
-128.3
0
637.6
129.2
533.2
0.33
1 635.3
4 532.5
3 001.6
1 530.8
136.8
510.3
535
995.8
-247.6
0
729.9
178.9
575.8
0.35
1 635.3
5 094.2
3 304.6
1 789.6
256.2
690.8
683.3
1 106.4
-331.2
-0.1
674.1
180.5
508.9
0.31
1 635.3
4 751.5
3 342.6
1 408.9
74.5
446.5
443.8
965.1
-340.3
0.1
673.1
163.9
524.2
0.32
1 635.3
4 199.9
3 166.9
1 033
96.9
572.9
457.7
575.2
-403.5
0.1
114.3
95.1
32.9
0.02
1 635.3
3 947.5
2 937.1
1 010.4
70.6
501
330.3
680.1
-347.9
0
192.3
35.9
175.5
0.11
1 635.3
3 898.7
2 800.7
1 098.1
98.9
514.6
392.1
705.9
-305.8
0
381.5
34
353.8
0.26
1 382.2
2 640.4
2 107.6
532.8
40.4
520.4
455.6
77.2
-300
0
-293
23.3
-289.3
-0.21
1 362.7
3 076.1
2 380.2
696
87.8
380.7
378.1
317.9
-276.2
0
41.7
-3.3
42.3
0.03
1 362.7
3 292.7
2 435.3
857.4
50
400.2
413.9
443.5
-277.5
0
166
82.5
96.2
0.07
1 362.7
3 938
2 979.4
958.6
46.6
444.7
438.3
520.3
-183.8
0
336.5
73.3
270.5
0.2
1 363.3
3 182.7
2 341.5
841.2
36.5
316.3
337.5
503.7
-145.1
0
358.6
74.2
286.5
0.21
1 378
4 295.8
3 024.3
1 271.5
23.4
352
215.4
1 056.1
-77.6
0
978.5
148
820.1
0.58
1 399.6
3 096.8
2 155.7
941.1
27
309
204.2
736.9
-65.4
0
671.5
108.6
563.5
0.42
1 328.4
3 614
2 385.5
1 228.5
48.7
265.8
380
848.5
11.9
0
860.4
148.7
712
0.57
1 253.7
2 033
1 400.3
632.8
21.6
191.4
529.5
103.2
202.4
0.1
305.7
51.5
254.4
0.2
1 251.3
2 089
1 514.1
574.8
45.1
222.2
-33.9
608.8
-130.9
—
477.9
38.2
439.6
0.31
1 389.8
1 350.3
932.9
417.3
10.4
169.1
242.8
174.6
112.1
-1.4
286.6
33.6
252.8
0.2
1 245
1 031.9
711.9
319.9
14.9
231.3
121.1
198.9
-15.5
0
183.4
10.8
172.9
0.14
1 242.2
873
639.8
233.1
7.9
130.2
71
162.1
-21.1
—
141
7.1
133.8
0.15
890.1
740.2
530.6
209.6
10
109.2
125.6
84.1
-24.4
-0.1
59.6
-1.6
60.4
0.1
632.1
444.1
312.9
131.1
4.6
84
79.1
52
-17.9
—
34.1
5.2
25.2
0.04
588.4