Weichai Statements
00
Weichai 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
56 109.54
100
44 253.43
78.9
11 856.11
21.1
2 210.98
3.9
5 363.97
9.6
7 474.85
13.3
4 381.26
7.8
446.45
0.8
-104.19
-0.2
4 739.43
8.4
710.34
1.3
3 303.8
5.9
0.379
8 723.81
53 575.41
100
41 124.54
76.8
12 450.87
23.2
2 394.54
4.5
6 235.03
11.6
8 417.5
15.7
4 033.37
7.5
-509.26
-1
4.555
0.009
3 513.2
6.6
298.58
0.6
2 513.2
4.7
0.291
8 639.29
54 247.8
100
42 630.37
78.6
11 617.43
21.4
1 929.36
3.6
5 899.43
10.9
7 988.45
14.7
3 628.98
6.7
129.57
0.2
83.8
0.2
3 890.77
7.2
679.18
1.3
2 601.67
4.8
0.3
8 685.6
52 701.12
100
42 268.22
80.2
10 432.9
19.8
1 888.21
3.6
5 771.17
11
7 697.48
14.6
2 735.42
5.2
237.21
0.5
80.888
0.2
3 096.66
5.9
556.6
1.1
2 043.09
3.9
0.235
8 685.6
53 434.14
100
43 568.04
81.5
9 866.11
18.5
1 832.84
3.4
5 362.72
10
7 278.82
13.6
2 587.28
4.8
-34.382
-0.06
76.793
0.1
2 650.65
5
405.3
0.8
1 855.93
3.5
0.214
8 685.6
44 634.09
100
35 720.67
80
8 913.42
20
2 216.95
5
4 922.91
11
7 213.4
16.2
1 700.02
3.8
316.77
0.7
108.95
0.2
2 134.98
4.8
188.55
0.4
1 593.2
3.6
0.193
8 241.47
43 783.34
100
37 179.59
84.9
6 603.75
15.1
1 826.58
4.2
5 016.08
11.5
6 801
15.5
-197.25
-0.5
630.32
1.4
89.013
0.2
532.66
1.2
-251.78
-0.6
925.2
2.1
0.106
8 726.56
45 635.83
100
38 063.49
83.4
7 572.34
16.6
1 859.78
4.1
4 594.56
10.1
6 617.15
14.5
955.19
2.1
831.36
1.8
36.876
0.08
1 838.78
4
196.13
0.4
1 335.39
2.9
0.153
8 726.56
41 104.28
100
33 527.67
81.6
7 576.61
18.4
1 827.87
4.4
4 632.38
11.3
6 405.13
15.6
1 171.48
2.9
383.65
0.9
16.339
0.04
1 578.78
3.8
269.62
0.7
1 051.22
2.6
0.12
8 726.56
37 119.01
100
29 685.44
80
7 433.57
20
1 849.52
5
3 935.35
10.6
6 065.23
16.3
1 368.34
3.7
219.78
0.6
25.628
0.07
1 629.39
4.4
258.38
0.7
1 354.14
3.6
0.156
8 704.23
44 573.4
100
35 855.06
80.4
8 718.34
19.6
1 582.61
3.6
4 914.33
11
6 549.25
14.7
2 169.09
4.9
351.53
0.8
66.671
0.1
2 609.37
5.9
513.21
1.2
1 550.82
3.5
0.175
8 856.24
69 901.95
100
57 611.79
82.4
12 290.16
17.6
2 076.76
3
5 560.83
8
7 626.96
10.9
4 663.2
6.7
317.36
0.5
50.118
0.07
5 103.33
7.3
898.2
1.3
3 160.79
4.5
0.39
8 099.76
65 471
100
53 198
81.3
12 272
18.7
1 728
2.6
5 824
8.9
7 506
11.5
4 767
7.3
361
0.6
40
0.06
5 179
7.9
812
1.2
3 344
5.1
0.42
7 961
50 107
100
40 925
81.7
9 182
18.3
1 966
3.9
5 206
10.4
7 474
14.9
1 708
3.4
516
1
57
0.1
2 280
4.6
-294
-0.6
2 101
4.2
0.26
8 063
52 889
100
42 836
81
10 053
19
1 465
2.8
4 861
9.2
6 300
11.9
3 753
7.1
-145
-0.3
83
0.2
3 697
7
698
1.3
2 426
4.6
0.31
7 824
55 495
100
46 010
82.9
9 485
17.1
1 446
2.6
4 496
8.1
5 952
10.7
3 534
6.4
40
0.07
64
0.1
3 656
6.6
546
1
2 616
4.7
0.33
7 931
38 999
100
30 412
78
8 587
22
1 136
2.9
4 572
11.7
5 760
14.8
2 827
7.2
196
0.5
17
0.04
3 049
7.8
457
1.2
2 064
5.3
0.26
7 934
47 653
100
37 794
79.3
9 859
20.7
1 642
3.4
5 444
11.4
6 987
14.7
2 872
6
68
0.1
60
0.1
3 034
6.4
456
1
2 047
4.3
0.26
7 944
35 846
100
27 747
77.4
8 098
22.6
1 188
3.3
4 142
11.6
5 403
15.1
2 696
7.5
220
0.6
62
0.2
2 967
8.3
531
1.5
1 771
4.9
0.22
8 049
45 651
100
35 867
78.6
9 783
21.4
1 411
3.1
4 326
9.5
5 937
13
3 847
8.4
230
0.5
49
0.1
4 167
9.1
647
1.4
2 696
5.9
0.34
7 931
45 212
100
35 609
78.8
9 603
21.2
987
2.2
4 509
10
5 474
12.1
4 129
9.1
27
0.06
24
0.05
4 183
9.3
811
1.8
2 591
5.7
0.33
7 853
41 073
100
31 296
76.2
9 778
23.8
1 636
4
4 437
10.8
6 316
15.4
3 461
8.4
302
0.7
167
0.4
3 924
9.6
346
0.8
2 656
6.5
0.36
7 326
35 919
100
28 379
79
7 540
21
933
2.6
3 877
10.8
4 846
13.5
2 694
7.5
73
0.2
-2
-0.006
2 767
7.7
602
1.7
1 609
4.5
0.18
8 937
43 052
100
34 359
79.8
8 693
20.2
1 751
4.1
3 856
9
5 245
12.2
3 448
8
451
1
22
0.05
3 923
9.1
601
1.4
2 473
5.7
0.31
7 975
39 212
100
30 376
77.5
8 836
22.5
—
0
4 919
12.5
5 403
13.8
3 433
8.8
-259
-0.7
68
0.2
3 244
8.3
684
1.7
1 920
4.9
0.24
7 998
40 019
31 279
8 739
1 549
3 649
5 843
2 896
-56
57
2 995
-263
2 205
0.28
7 997
39 237
30 566
8 672
651
4 470
5 350
3 322
-189
19
3 144
700
1 953
0.24
7 997
37 325
29 403
7 922
1 532
3 554
5 585
2 337
129
-7
2 459
471
1 470
0.18
7 997
34 988
27 957
7 031
—
4 534
4 950
2 082
-220
67
1 924
437
1 180
0.15
7 997
29 907
23 745
6 162
—
4 462
4 731
1 431
-14
214
1 625
299
901
0.11
7 997
20 715
15 833
4 882
—
3 570
3 936
946
-129
100
910
261
469
0.06
7 997
23 560
18 261
5 299
—
3 986
4 081
1 218
-89
109
1 233
321
615
0.08
7 997
19 002
14 712
4 289
—
3 278
3 532
757
-2
103
870
160
457
0.06
7 997
19 596
15 155
4 442
—
3 560
3 648
794
-237
301
857
225
370
0.05
7 997
18 116
13 973
4 144
—
3 519
3 635
508
-62
80
526
267
73
0.01
7 997
18 916
14 635
4 282
—
3 369
3 356
926
-195
45
776
230
369
0.05
7 997
17 539
13 490
4 049
—
3 058
3 263
786
103
78
966
206
600
0.08
7 997
23 491
18 231
5 260
—
4 519
4 338
922
88
202
1 211
383
579
0.07
7 997
22 035
17 292
4 743
—
3 353
3 536
1 207
-41
114
1 278
317
681
0.09
7 997
17 474
14 127
3 346
—
1 683
1 664
1 683
1 399
26
3 108
271
2 710
0.34
7 997
16 638
13 163
3 474
—
1 939
2 232
1 242
90
38
1 368
211
1 055
0.13
7 997
14 979
11 782
3 197
—
2 149
2 101
1 096
-64
89
1 114
232
866
0.11
7 997
12 411
9 997
2 414
—
1 576
1 629
785
-72
28
741
95
620
0.08
7 997
17 765
14 324
3 441
—
1 792
1 797
1 644
72
26
1 742
320
1 272
0.16
7 997
13 156
10 457
2 699
—
1 493
1 713
986
9
16
1 011
144
813
0.1
7 997
11 898
9 477
2 420
—
1 814
1 777
643
31
108
782
159
582
0.07
7 997