Shenzhen Mindray Statements
30
Shenzhen Mindray 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
11 157.79
100
3 859.69
34.6
7 298.1
65.4
827.87
7.4
1 866.58
16.7
2 529.85
22.7
4 768.25
42.7
235.81
2.1
-24.081
-0.2
4 983.83
44.7
569.68
5.1
4 400.84
39.4
3.621
1 215.49
7 628.1
100
2 647.65
34.7
4 980.45
65.3
923.73
12.1
2 305.29
30.2
3 373.02
44.2
1 607.43
21.1
263.59
3.5
-45.219
-0.6
1 823.95
23.9
81.059
1.1
1 747.92
22.9
1.434
1 219.11
8 828.02
100
2 997.7
31.9
5 830.33
68.1
657.49
7.4
1 478.48
16.7
2 021.98
22.4
3 808.35
45.7
57.945
0.04
6.468
-2.2
3 877.19
43.9
484.88
5.5
3 392.31
38.4
2.805
1 209.39
10 111.49
100
3 646.08
36.1
6 465.41
63.9
999.13
9.9
1 808.87
17.9
2 633.76
26
3 831.65
37.9
598.15
5.9
-8.092
-0.08
4 422.19
43.7
551.32
5.5
3 870.87
38.3
3.201
1 209.39
8 364.28
100
2 895.35
34.6
5 468.93
65.4
852.3
10.2
1 878.22
22.5
2 573.44
30.8
2 895.49
34.6
4.785
0.06
-12.084
-0.1
2 887.6
34.5
315.26
3.8
2 571.12
30.7
2.126
1 209.39
7 069.81
100
2 663.46
37.7
4 406.36
62.3
835.23
11.8
1 886.82
26.7
2 603.14
36.8
1 803.21
25.5
-31.877
-0.5
-46.146
-0.7
1 725.28
24.4
220.35
3.1
1 504.84
21.3
1.244
1 209.42
7 940.25
100
2 904.17
36.6
5 036.08
63.4
737.3
9.3
1 494.06
18.8
2 084.82
26.3
2 951.27
37.2
257.25
3.2
6.224
0.08
3 220.05
40.6
404.55
5.1
2 814.68
35.4
2.327
1 209.37
8 412.47
100
3 163.51
37.6
5 248.96
62.4
646.14
7.7
1 341.19
15.9
1 837.54
21.8
3 411.41
40.6
184.89
2.2
-1.212
-0.01
3 602.52
42.8
419.2
5
3 182.58
37.8
2.631
1 209.42
6 943.11
100
2 502.44
36
4 440.67
64
703.95
10.1
1 436.36
20.7
2 046.81
29.5
2 393.86
34.5
14.334
0.2
4.17
0.06
2 405.71
34.6
298.73
4.3
2 105.07
30.3
1.738
1 211.55
5 878.07
100
2 239.48
38.1
3 638.59
61.9
894.82
15.2
1 383.19
23.5
2 186.49
37.2
1 452.1
24.7
17.206
0.3
-36.869
-0.6
1 433.65
24.4
94.93
1.6
1 338.67
22.8
1.104
1 212.65
6 613.16
100
2 348.74
35.5
4 264.43
64.5
567.89
8.6
1 226.49
18.5
1 637.63
24.8
2 626.79
39.7
44.683
0.7
-5.59
-0.08
2 667.15
40.3
347.33
5.3
2 318.45
35.1
1.908
1 215.12
6 997.3
100
2 454.31
35.1
4 542.99
64.9
473.56
6.8
1 218.52
17.4
1 595.72
22.8
2 947.27
42.1
68.682
1
-3.633
-0.05
3 013.62
43.1
383.65
5.5
2 629.39
37.6
2.163
1 215.69
5 781
100
2 082.2
36
3 698.9
64
587.9
10.2
1 270.6
22
1 760
30.4
1 938.8
33.5
-33.9
-0.6
-2.5
-0.04
1 902.7
32.9
187.1
3.2
1 715
29.7
1.41
1 215.7
4 962.2
100
2 100
42.3
2 862.2
57.7
518.7
10.5
972.7
19.6
1 386.5
27.9
1 475.6
29.7
-24
-0.5
-29.3
-0.6
1 421.4
28.6
126
2.5
1 294.5
26.1
1.06
1 215.7
5 499.3
100
1 794.8
32.6
3 704.5
67.4
447.2
8.1
1 141.7
20.8
1 539.3
28
2 165.1
39.4
-68.9
-1.3
-6.1
-0.1
2 089.8
38
179.4
3.3
1 909.5
34.7
1.57
1 215.7
5 823.1
100
1 957.5
33.6
3 865.6
66.4
421.9
7.2
1 192.4
20.5
1 529.8
26.3
2 335.8
40.1
102.3
1.8
9.1
0.2
2 446.5
42
306.4
5.3
2 140.4
36.8
1.76
1 215.7
4 741.3
100
1 731.4
36.5
3 009.9
63.5
481.5
10.2
1 231.9
26
1 586.1
33.5
1 423.7
30
47.5
1
9.5
0.2
1 480.8
31.2
167
3.5
1 313.3
27.7
1.08
1 215.7
4 176.5
100
1 505.7
36.1
2 670.8
63.9
381.4
9.1
1 173.7
28.1
1 555.9
37.3
1 114.9
26.7
56.6
1.4
-19.2
-0.5
1 151.4
27.6
140.2
3.4
1 009.5
24.2
0.83
1 215.7
4 173.9
100
1 501.1
36
2 672.8
64
378.9
9.1
1 073.7
25.7
1 406.1
33.7
1 266.7
30.3
209.7
5
7.1
0.2
1 483
35.5
179.3
4.3
1 302.1
31.2
1.07
1 215.7
4 299.6
100
1 565.8
36.4
2 733.8
63.6
361.5
8.4
1 171.1
27.2
1 431.2
33.3
1 302.6
30.3
265.4
6.2
2.9
0.07
1 570.7
36.5
206.7
4.8
1 363.4
31.7
1.12
1 214.1
3 905.9
100
1 394.6
35.7
2 511.4
64.3
343.9
8.8
960.9
24.6
1 223.1
31.3
1 288.3
33
-123.9
-3.2
-1.3
-0.03
1 163.2
29.8
157.2
4
1 005.7
25.7
0.83
1 215.7
3 473.5
100
1 241
35.7
2 232.5
64.3
298.2
8.6
1 040.8
30
1 251
36
981.6
28.3
-25.1
-0.7
-41.3
-1.2
913.3
26.3
89.6
2.6
822.6
23.7
0.7
1 171.9
3 471.4
100
1 242.4
35.8
2 229
64.2
329
9.5
1 000.7
28.8
1 255.4
36.2
973.7
28
167.1
4.8
10.3
0.3
1 150.8
33.2
124.5
3.6
1 024.9
29.5
0.94
1 094.1
3 236.3
100
1 030.1
31.8
2 206.2
68.2
268
8.3
879.6
27.2
1 111.7
34.4
1 094.5
33.8
-138
-4.3
-2.1
-0.06
953.8
29.5
144.6
4.5
807.2
24.9
0.74
1 094.1