China Automotive Statements
CA
China Automotive Income Statement
B
M
USD (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
158.61
100
129.31
81.5
29.302
18.5
8.184
5.2
12.032
7.6
20.216
12.7
9.086
5.7
-0.819
-0.5
1.681
1.1
11.668
7.4
2.108
1.3
7.14
4.5
0.237
30.186
139.39
100
115.33
82.7
24.069
17.3
5.312
3.8
9.62
6.9
14.932
10.7
9.137
6.6
-0.173
-0.1
2.306
1.7
11.784
8.5
1.743
1.3
8.267
5.9
0.274
30.186
159.16
100
124.5
78.2
34.658
21.8
9.315
5.9
14
8.8
23.315
14.6
11.343
7.1
0.764
0.5
0.672
0.4
14.995
9.4
2.133
1.3
10.884
6.8
0.361
30.186
137.5
100
112.8
82
24.8
18
6.9
5
9.9
7.2
16.8
12.2
8
5.8
-0.1
-0.07
1.1
0.8
11.2
8.1
0.7
0.5
9.5
6.9
0.31
30.2
137.4
100
114.7
83.5
22.7
16.5
6.6
4.8
9.1
6.6
15.6
11.4
7.1
5.2
3.7
2.7
1.9
1.4
13.4
9.8
1.5
1.1
10.5
7.6
0.35
30.2
142.2
100
120.6
84.8
21.6
15.2
6.4
4.5
8.1
5.7
14.6
10.3
7
4.9
-0.6
-0.4
1.4
1
8.6
6
0.8
0.6
6.8
4.8
0.23
30.2
128.8
100
103.8
80.6
25
19.4
10.6
8.2
15.4
12
26
20.2
-1
-0.8
1.2
0.9
-1.3
-1.009
-2.7
-2.1
-1.9
-1.5
4.3
3.3
0.14
30.2
137.2
100
116.3
84.8
20.9
15.2
9.5
6.9
8.9
6.5
18.3
13.3
2.6
1.9
4.4
3.2
0.7
0.5
10
7.3
0.9
0.7
7.5
5.5
0.24
30.6
127.2
100
104.5
82.2
22.7
17.8
7.9
6.2
9.7
7.6
17.6
13.8
5.1
4
2.3
1.8
2.7
2.1
12.2
9.6
3.2
2.5
9.4
7.4
0.31
30.8
136.4
100
121.7
89.2
14.7
10.8
8.1
5.9
9.1
6.7
17.1
12.5
-2.4
-1.8
1.8
1.3
3.4
2.5
3.6
2.6
1
0.7
-0.1
-0.07
—
30.9
138.8
100
119.1
85.8
19.7
14.2
9.9
7.1
11
7.9
20.9
15.1
-1.2
-0.9
-2
-1.4
1
0.7
-0.3
-0.2
0.7
0.5
5
3.6
0.16
30.9
108.2
100
91.4
84.5
16.8
15.5
5.7
5.3
11
10.2
16.7
15.4
0.1
0.09
-1
-0.9
2.4
2.2
1.9
1.8
2.4
2.2
-0.3
-0.3
-0.01
30.9
120.6
100
104.8
86.9
15.8
13.1
5.9
4.9
10.5
8.7
16.4
13.6
-0.6
-0.5
0.1
0.08
1.3
1.1
1.5
1.2
0.2
0.2
3.2
2.7
0.1
30.9
130.3
100
110.6
84.9
19.7
15.1
6.7
5.1
10.2
7.8
16.9
13
2.9
2.2
-0.5
-0.4
1.6
1.2
5.3
4.1
0.6
0.5
3.2
2.5
0.1
30.9
146.5
100
123.7
84.4
22.8
15.6
8.3
5.7
19.9
13.6
28.2
19.2
-5.4
-3.7
-2.3
-1.6
0.7
0.5
-5.7
-3.9
1.9
1.3
-3.2
-2.2
-0.1
30.8
114.4
100
100.8
88.1
13.6
11.9
6.1
5.3
8.9
7.8
15.1
13.2
-1.4
-1.2
-2.7
-2.4
0.3
0.3
-2.3
-2.01
-0.2
-0.2
2.4
2.1
0.08
31.1
83.2
100
75.4
90.6
7.8
9.4
6.1
7.3
7.7
9.3
13.8
16.6
-6
-7.2
-0.5
-0.6
1.2
1.4
-4.4
-5.3
—
0
-4.1
-4.9
-0.13
31.2
73.6
100
62.4
84.8
11.2
15.2
5.2
7.1
5.5
7.5
10.7
14.5
0.4
0.5
-0.7
-1
-0.1
-0.1
0.2
0.3
0.5
0.7
—
0
—
31.2
115.9
100
99.1
85.5
16.8
14.5
8.6
7.4
10.3
8.9
19
16.4
-2.1
-1.8
-1
-0.9
0.9
0.8
-2
-1.7
-1.2
-1.04
1.7
1.5
0.06
31.3
100.5
100
83.2
82.8
17.3
17.2
6
6
8
8
14
13.9
3.3
3.3
1
1
—
0
5.4
5.4
0.9
0.9
4.3
4.3
0.14
31.5
105.7
100
90.6
85.7
15.2
14.4
6.8
6.4
8.3
7.9
15
14.2
0.1
0.09
0.8
0.8
-0.5
-0.5
3
2.8
0.7
0.7
2.5
2.4
0.08
31.5
109.2
100
95.1
87.1
14
12.8
6.6
6
7.7
7.1
14.4
13.2
-0.3
-0.3
-1.1
-1.007
1.2
1.1
1.2
1.1
0.2
0.2
1.5
1.4
0.05
31.5
124.3
100
112.9
90.8
11.4
9.2
10.2
8.2
12.1
9.7
22.3
17.9
-10.9
-8.8
-0.3
-0.2
0.7
0.6
-9.6
-7.7
-2.6
-2.09
-3.2
-2.6
-0.1
31.6
112.1
100
96.7
86.3
15.4
13.7
7
6.2
7.1
6.3
14.1
12.6
1.3
1.2
1.1
1
-1.1
-1
1.8
1.6
0.3
0.3
0.4
0.4
0.01
31.6
125.8
100
108.8
86.5
17
13.5
8.1
6.4
9.3
7.4
17.4
13.8
-0.4
-0.3
0.2
0.2
0.5
0.4
1.3
1
0.2
0.2
0.8
0.6
0.03
31.6
134
100
112.4
83.9
21.6
16.1
8.3
6.2
10.3
7.7
18.5
13.8
3.1
2.3
-1.1
-0.8
0.5
0.4
4
3
0.6
0.4
4.3
3.2
0.14
31.6
143.7
127.3
16.5
9.9
12.3
22.1
-5.7
-0.2
0.6
-3.6
-0.8
-39
-1.23
31.6
118.4
95.9
22.5
9.2
8.9
18.1
4.3
0.7
0.1
5.7
1
5.1
0.16
31.6
117.7
93.6
24.1
7.7
9.8
17.6
6.5
0.1
-0.1
11.1
2.2
8.9
0.28
31.6
119.3
97.7
21.6
6.8
8.4
15.2
6.4
0.2
-0.4
7.1
1.2
5.7
0.18
31.6
149.6
127.8
21.8
8.9
9.7
18.6
3.2
0.2
—
5.1
-0.9
5.8
0.18
31.7
94.6
74.6
20
6.7
7.6
14.3
5.7
0.8
0.3
6.7
1.2
5.7
0.18
31.9
101
82.9
18.1
6
8.1
14
4.1
0.2
1
6.5
1.2
5.4
0.17
32.1
116.9
95.8
21
6.1
8.6
14.8
6.3
0.2
-0.8
6.5
1.1
5.7
0.18
32.1
120.1
99.9
20.2
4.6
9.7
14.3
5.9
0.6
0.2
7.9
0.5
6.9
0.22
32.1
90.8
74.9
15.9
5.4
6.4
11.9
4.1
0.2
0.1
5.2
0.9
4.3
0.13
32.1
109.2
87.4
21.8
6.4
7.8
14.2
7.6
0.9
0.1
9.2
1.6
7.7
0.24
32.1
123.4
101.8
21.7
5.9
8.1
14
7.7
0.4
—
9.7
1.4
8.5
0.26
32.1
135.3
111.3
24
6.5
9.7
16.2
7.7
—
0.5
9.9
0.3
9
0.28
32.1
101.7
81.2
20.6
5.4
7.5
12.8
7.7
0.6
-0.1
9.3
1.4
6.7
0.24
28.1
115.5
93.9
21.6
5.2
8.1
13.3
8.3
0.1
—
16.6
3.1
11
0.39
28.1
114.3
93
21.3
5.9
6.6
12.4
8.9
0.3
0.2
10.2
2
6.8
0.24
28.1
129.2
106.8
22.4
7.8
6.8
14.6
7.8
0.2
0.4
9.2
0.3
7.2
0.26
28.1
90.9
74.4
16.5
5.1
5.5
10.5
6
0.8
0.4
12.2
1.9
8.6
0.31
28.1
97.9
79.5
18.4
4.6
7
11.7
6.7
0.1
-0.2
7.7
1.6
5
0.18
28
97.2
77.8
19.4
3.4
7.3
10.7
8.6
—
-0.1
9.2
1.7
5.9
0.21
28
101.5
84.3
17.2
4.8
-0.3
4.5
12.7
—
-0.2
7.2
0.7
5.2
0.19
28.1