CHENG DE Statements
00
CHENG DE 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
541.15
100
341.85
63.2
199.3
36.8
6.976
1.3
37.197
6.9
42.773
7.9
156.53
28.9
9.967
1.8
1.322
0.2
168.98
31.2
40.227
7.4
128.52
23.7
0.125
1 026.55
352.94
100
224.25
63.5
128.69
36.5
5.359
1.5
37.471
10.6
42.758
12.1
85.933
24.3
16.693
4.7
0.148
0.04
102.8
29.1
26.954
7.6
75.872
21.5
0.074
1 026.55
1 141.08
100
610.39
53.5
530.69
46.5
6.149
0.5
214.3
18.8
220.41
19.3
310.28
27.2
8.295
0.7
0.011
0.001
318.67
27.9
79.691
7
239.05
20.9
0.233
1 026.55
720.91
100
384.08
53.3
336.82
46.7
8.605
1.2
95.026
13.2
108.41
15
228.41
31.7
9.848
1.4
-0.428
-0.06
237.87
33
56.621
7.9
181.29
25.1
0.183
988.4
508.66
100
306.37
60.2
202.29
39.8
4.012
0.8
47.229
9.3
51.181
10.1
151.11
29.7
7.949
1.6
0.005
0.001
159.06
31.3
36.24
7.1
122.87
24.2
0.111
1 108.71
344.64
100
214.31
62.2
130.33
37.8
4.12
1.2
53.738
15.6
57.458
16.7
72.874
21.1
12.342
3.6
-1.3
-0.4
83.915
24.3
21.521
6.2
62.45
18.1
0.059
1 050.27
1 117.81
100
605.66
54.2
512.15
45.8
6.086
0.5
201.28
18
207.05
18.5
305.1
27.3
8.452
0.8
0.06
0.005
313.65
28.1
78.431
7
235.29
21
0.219
1 076.42
669.9
100
350.15
52.3
319.75
47.7
4.633
0.7
103.29
15.4
108.54
16.2
211.21
31.5
10.321
1.5
1.368
0.2
221.46
33.1
53.225
7.9
169.15
25.3
0.16
1 057.88
493.83
100
328.96
66.6
164.87
33.4
4.108
0.8
17.744
3.6
21.774
4.4
143.1
29
7.787
1.6
0.001
0.0002
150.75
30.5
34.145
6.9
116.78
23.6
0.11
1 060.15
387.73
100
197.72
51
190.02
49
5.788
1.5
98.256
25.3
103.87
26.8
86.144
22.2
13.647
3.5
0
0.00006
98.892
25.5
27.045
7
71.96
18.6
0.069
1 042.47
972.4
100
488.3
50.2
484.1
49.8
4.3
0.4
208.9
21.5
212.4
21.8
271.8
28
10
1
-0.2
-0.02
281.5
28.9
70.1
7.2
211.6
21.8
0.2
1 058.1
480.3
100
278.4
58
201.9
42
4
0.8
22.4
4.7
36.6
7.6
165.2
34.4
8.2
1.7
0.1
0.02
173.6
36.1
42.1
8.8
132
27.5
0.12
1 076.4
383.5
100
200.7
52.3
182.8
47.7
1.9
0.5
58.6
15.3
59.9
15.6
122.9
32
6.4
1.7
—
0
129.3
33.7
32.4
8.4
97
25.3
0.09
1 076.4
147.9
100
71.5
48.3
76.4
51.7
1.4
0.9
52.3
35.4
52.9
35.8
23.5
15.9
12.7
8.6
-0.2
-0.1
36.1
24.4
15.4
10.4
21
14.2
0.02
1 070.7
848.9
100
398.1
46.9
450.8
53.1
3.7
0.4
206.9
24.4
210.6
24.8
240.2
28.3
5.5
0.6
0.3
0.04
246
29
61.6
7.3
182.2
21.5
0.17
1 076.4
483.1
100
234.9
48.6
248.2
51.4
2
0.4
107
22.1
116.6
24.1
131.6
27.2
4.5
0.9
-0.2
-0.04
135.9
28.1
32.6
6.7
102
21.1
0.09
1 122.7
515.4
100
250.2
48.5
265.1
51.4
2.7
0.5
136.4
26.5
138.1
26.8
127
24.6
6.6
1.3
0.2
0.04
133.6
25.9
33.5
6.5
100.6
19.5
0.09
1 076.4
326
100
162.6
49.9
163.4
50.1
4.4
1.3
112.3
34.4
116
35.6
47.4
14.5
4.1
1.3
-0.2
-0.06
51.1
15.7
11.5
3.5
40.2
12.3
0.04
1 076.4
930.9
100
446.3
47.9
484.6
52.1
4.6
0.5
187.2
20.1
191.9
20.6
292.7
31.4
4.9
0.5
—
0
297.6
32
74.8
8
222.1
23.9
0.21
1 076.4
448.2
100
245.1
54.7
203.1
45.3
11.4
2.5
119.5
26.7
131.9
29.4
71.2
15.9
5.7
1.3
0.2
0.04
76.9
17.2
12.9
2.9
62.8
14
0.06
1 076.4
494.2
100
246.9
50
247.2
50
—
0
123.8
25.1
123.8
25.1
123.5
25
6.2
1.3
—
0
129.7
26.2
33.1
6.7
97.2
19.7
0.09
1 076.4
284
100
144
50.7
140
49.3
—
0
100.1
35.2
100.1
35.2
40
14.1
7.6
2.7
—
0
47.3
16.7
13.8
4.9
34.3
12.1
0.03
1 076.4
895.6
100
433.6
48.4
462
51.6
—
0
178
19.9
171.9
19.2
290.1
32.4
5.3
0.6
—
0
295.4
33
76.8
8.6
218.6
24.4
0.2
1 076.4
552
277.5
274.5
—
155.4
145.8
128.6
4.1
-9.9
122.2
25.6
94.5
0.09
1 076.4
521.6
278.2
243.5
—
127.9
127.8
115.7
8.7
-0.2
124.2
32.1
91.4
0.08
1 076.4
247
158.8
88.3
—
50.2
40.2
48
4
-7.1
44.9
15.1
30.7
0.03
1 076.4
791.2
422.8
368.5
—
107.8
107.7
260.7
1.2
7.3
269.2
69.5
197
0.18
1 076.4
546
324.9
221
—
109.4
110.2
110.8
1.7
-1.2
109.8
21.4
86.4
0.08
1 076.4
512.6
309
203.7
—
83.4
83.4
120.2
4.7
-1
123.9
33.8
91
0.08
1 076.4
208.1
131.6
76.5
—
41.9
41.9
34.6
7.2
0.1
41.9
12.4
29.8
0.03
1 076.4
1 254.2
672.7
581.5
—
248.8
248.9
332.6
—
0.1
332.7
85.1
243.2
0.23
1 076.4
574.6
318.7
255.9
—
115.8
117.3
138.6
5.6
7.3
151.5
31.5
118.8
0.11
1 076.4
558.4
327.4
231
—
120.4
120.5
110.5
6.5
0.7
117.8
31
87.2
0.08
1 076.4
327.6
198.4
129.1
—
93.5
93.5
35.7
4.1
—
39.8
12.1
27.5
0.03
1 076.4
1 245.7
708.6
537.1
—
225.7
225.7
311.4
1
1.6
313.9
79.8
229.6
0.21
1 076.4
596
351.7
244.4
—
120.7
122.9
121.4
3.3
3.5
128.2
26.5
100.4
0.09
1 076.4
573.4
358.5
214.9
—
113.7
113.7
101.2
5.1
1.2
107.5
28.1
79.3
0.07
1 076.4
247.3
173.3
74
—
51
51
23
2.7
8.5
34.2
10.1
24.2
0.02
1 076.4
1 286.1
719.6
566.5
—
239.1
239.1
327.4
0.9
—
328.3
83.4
239.3
0.22
1 076.4
593.9
382.2
211.7
—
133.8
134.5
77.3
1.9
5.4
84.5
18.9
62.9
0.06
1 076.4
564.6
349.3
215.3
—
129.4
129.5
85.8
3.1
0.8
89.7
23.5
64
0.06
1 076.4
191.7
151.4
40.3
—
20.8
20.8
19.5
3.3
8.1
30.9
9
21.7
0.02
1 076.4
1 282.4
764
518.3
—
265.7
265.7
252.7
0.4
0.8
253.9
64
185.4
0.17
1 076.4
493.9
289.3
204.6
—
135.1
135.8
68.8
-1.6
4.5
71.7
14
56.3
0.05
1 076.4