China National Statements
00
China National 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
675.83
100
750.19
111
-74.361
-11.003
6.843
1
86.473
12.8
-80.38
-11.9
6.018
0.9
-14.769
-2.2
0.005
0.0008
-8.729
-1.3
21.189
3.1
22.962
3.4
0.068
337.37
394.22
100
341.01
86.5
53.206
13.5
6.116
1.6
52.718
13.4
61.138
15.5
-7.932
-2.01
6.543
1.7
0.724
0.2
-0.664
-0.2
-1.089
-0.3
-1.33
-0.3
-0.004
337.37
1 180.65
100
1 117.77
94.7
62.881
5.3
6.112
0.5
67.699
5.7
73.781
6.2
-10.899
-0.9
-22.807
-1.9
0.014
0.001
-33.693
-2.9
0.715
0.06
-33.58
-2.8
-0.1
337.37
2 029.65
100
1 979.3
97.5
50.344
2.5
2.972
0.1
142.06
7
566.24
27.9
-515.9
-25.4
3.344
0.2
1.203
0.06
-509.76
-25.1
-62.825
-3.1
-394.54
-19.4
-1.169
337.37
888.93
100
839.06
94.4
49.868
5.6
7.73
0.9
72.104
8.1
77.698
8.7
-27.83
-3.1
11.268
1.3
-0.986
-0.1
-17.548
-2
9.942
1.1
-15.569
-1.8
-0.046
337.41
703.01
100
645.16
91.8
57.853
8.2
5.177
0.7
67.991
9.7
73.464
10.4
-15.611
-2.2
11.901
1.7
1.869
0.3
-2.773
-0.4
1.758
0.3
-5.864
-0.8
-0.017
337.31
600.43
100
501.19
83.5
99.238
16.5
5.683
0.9
75.501
12.6
81.185
13.5
18.053
3
-6.435
-1.07
—
0
11.618
1.9
1.832
0.3
1.41
0.2
0.004
337.37
1 882.68
100
1 606.4
85.3
276.27
14.7
18.364
1
180.8
9.6
156.8
8.3
119.47
6.3
-4.892
-0.3
2.306
0.1
116.81
6.2
17.778
0.9
42.112
2.2
0.125
336.12
909.06
100
727.39
80
181.67
20
11.576
1.3
125.9
13.8
134.54
14.8
47.131
5.2
-4.615
-0.5
0.855
0.09
43.372
4.8
7.975
0.9
14.523
1.6
0.043
337.37
62.723
100
57.166
91.1
5.557
8.9
0.193
0.3
39.192
62.5
40.969
65.3
-35.413
-56.5
-4.659
-7.4
—
0
-40.072
-63.9
2.272
3.6
-42.343
-67.5
-0.126
337.37
120.3
100
95.3
79.2
25.1
20.9
—
0
21.7
18
21.7
18
3.3
2.7
-0.7
-0.6
—
0
2.6
2.2
—
0
2.6
2.2
0.01
296
313.9
100
342
109
-28.1
-9
—
0
129.6
41.3
267.8
85.3
-295.9
-94.3
-10
-3.2
0.5
0.2
-305.4
-97.3
-5.8
-1.8
-299.6
-95.4
-1.01
296
75
100
64
85.3
11
14.7
—
0
-1.2
-1.6
-1.3
-1.7
12.3
16.4
-12.9
-17.2
-0.1
-0.1
-0.8
-1.07
-1.3
-1.7
0.5
0.7
—
296
261.1
100
235.2
90.1
25.9
9.9
—
0
32.4
12.4
32.4
12.4
-6.5
-2.5
5.9
2.3
1.1
0.4
0.5
0.2
-0.6
-0.2
1.2
0.5
—
296
130.8
100
111.1
84.9
19.7
15.1
—
0
7.1
5.4
7
5.4
12.7
9.7
-3
-2.3
—
0
9.7
7.4
2.5
1.9
7.2
5.5
0.02
296
530.5
100
376.9
71
153.6
29
—
0
147.8
27.9
147.8
27.9
5.8
1.1
—
0
-1.7
-0.3
4
0.8
-2.3
-0.4
6.3
1.2
0.02
294.7
238
100
193.9
81.5
44
18.5
0.1
0.04
26.1
11
26.2
11
17.9
7.5
-2.6
-1.09
1.1
0.5
16.4
6.9
-0.1
-0.04
16.5
6.9
0.06
296
209.6
100
194
92.6
15.6
7.4
0.6
0.3
34.8
16.6
35.4
16.9
-19.8
-9.4
6.9
3.3
—
0
-12.9
-6.2
1.7
0.8
-14.6
-7
-0.05
296
205.5
100
178.5
86.9
27
13.1
—
0
23.4
11.4
23.4
11.4
3.6
1.8
-2.7
-1.3
—
0
0.9
0.4
0.3
0.1
0.6
0.3
—
296
395
100
325.1
82.3
69.9
17.7
1.1
0.3
65
16.5
52.7
13.3
17.2
4.4
8.5
2.2
0.7
0.2
26.4
6.7
9
2.3
17.4
4.4
0.06
296
77.7
100
69.3
89.2
8.4
10.8
—
0
27.1
34.9
26.7
34.4
-18.3
-23.6
28.9
37.2
0.4
0.5
11.1
14.3
2.1
2.7
9
11.6
0.03
296
105.4
100
61.8
58.6
43.6
41.4
—
0
37.3
35.4
39.9
37.9
3.7
3.5
49.4
46.9
-0.1
-0.09
53
50.3
8.2
7.8
44.8
42.5
0.15
299.2
692.5
100
608.6
87.9
83.9
12.1
—
0
39.4
5.7
39.4
5.7
44.6
6.4
-30.3
-4.4
—
0
14.3
2.1
2
0.3
12.2
1.8
0.04
296
643.8
553.1
90.7
—
69.9
67.4
23.3
4.9
-1.2
28.5
5.7
21.6
0.07
296
593.8
527.1
66.7
—
30.6
30.7
36
-19.1
—
16.9
3
13.9
0.05
299.2
444.3
369.1
75.2
—
40.8
45.2
30
0.6
3
33.6
4
29.6
0.1
296
546.7
476.7
70
—
32.2
32.2
37.8
-11.9
—
25.9
3.8
22.2
0.07
296
866.8
815.9
50.8
—
46.8
55.7
-4.9
34.4
2.6
32.2
6.8
25.3
0.09
295.9
209.1
170.5
38.6
—
25.8
25.9
12.7
6.7
0.3
19.7
-1.4
21.1
0.07
296.3
373
314.1
58.9
—
32.7
33.2
25.7
22.1
0.7
48.5
18.2
30.3
0.1
296
318.6
263.6
55
—
24.8
24.8
30.2
2
—
32.1
8
24.1
0.08
296
616.5
514.8
101.7
—
51.8
67.2
34.5
21
0.6
56.1
7.2
49
0.17
296
73
60.3
12.7
—
20.3
20.3
-7.6
28.1
—
20.5
5.5
15.1
0.05
296
246.3
170
76.3
—
22.7
19.8
56.4
4
—
60.4
13.8
46.7
0.16
296
276.7
232.4
44.2
—
15.9
16
28.3
2.1
—
30.4
6.6
23.8
0.08
296
804.3
724
80.2
—
68.5
86.1
-5.8
4.9
2.5
1.6
19.3
-17.1
-0.06
296
822.5
730.5
92
—
34.5
34.5
57.5
1.6
0.1
59.2
13.1
46
0.16
296
656.1
559.5
96.6
—
20.9
22.8
73.9
6.9
—
80.8
22.2
58.6
0.2
296
255.1
211.1
44
—
14.9
14.9
29.1
5.2
0.2
34.5
8.6
25.9
0.09
296
671.2
562.4
108.8
—
51.4
51.2
57.6
6.3
—
63.9
34
30.1
0.1
296
314.8
267.3
47.5
—
17.1
17.1
30.4
2.3
—
32.7
6.8
25.7
0.09
296
346
301.1
44.9
—
18.4
15.9
29
1.2
—
30.2
11.2
19.3
0.07
296
223.1
174.9
48.2
—
24.4
24.4
23.9
-0.2
—
23.7
5.9
18
0.06
296
725.4
627.9
97.5
—
22.8
61.8
35.7
2.2
—
37.9
11.7
26.2
0.09
296