Tianjin Statements
00
Tianjin 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
4 411.52
100
4 157.43
94.2
254.09
5.8
10.376
0.2
55.913
1.3
52.837
1.2
201.25
4.6
-149.84
-3.4
2.245
0.05
53.561
1.2
41.333
0.9
37.848
0.9
0.026
1 475.57
4 057.25
100
3 951.81
97.4
105.45
2.6
7.069
0.2
63.585
1.6
42.382
1
63.066
1.6
21.723
0.5
-0.501
-0.01
84.773
2.1
18.291
0.5
91.763
2.3
0.062
1 475.57
4 599.03
100
4 516.66
98.2
82.373
1.8
7.703
0.2
47.17
1
44.812
1
37.56
0.8
-73.278
-1.6
0.214
0.005
-35.514
-0.8
20.149
0.4
6.466
0.1
0.004
1 475.57
5 917.72
100
5 379.02
90.9
538.7
9.1
9.844
0.2
129.24
2.2
130.16
2.2
408.53
6.9
-177.61
-3.001
-91.894
-1.6
140.86
2.4
69.429
1.2
42.607
0.7
0.029
1 475.57
8 589.36
100
8 151.2
94.9
438.16
5.1
9.229
0.1
55.581
0.6
54.515
0.6
383.64
4.5
-240.23
-2.8
-3.381
-0.04
140.04
1.6
81.781
1
41.688
0.5
0.028
1 475.57
3 320.14
100
3 136.24
94.5
183.9
5.5
6.542
0.2
44.885
1.4
41.701
1.3
142.2
4.3
-75.987
-2.3
-6.563
-0.2
59.486
1.8
-21.094
-0.6
90.002
2.7
0.061
1 475.57
2 424.19
100
2 267.87
93.6
156.31
6.4
5.348
0.2
44.349
1.8
37.562
1.5
118.75
4.9
-120.07
-5
-2.777
-0.1
-4.094
-0.2
34.007
1.4
3.878
0.2
0.003
1 475.57
7 442.92
100
6 812.52
91.5
630.4
8.5
11.719
0.2
103.3
1.4
134.54
1.8
495.85
6.7
-137.8
-1.9
-116.42
-1.6
241.06
3.2
109.85
1.5
109.23
1.5
0.074
1 475.57
7 737.98
100
7 590.38
98.1
147.61
1.9
4.748
0.06
60.45
0.8
48.322
0.6
99.286
1.3
-102.19
-1.3
0.288
0.004
-2.614
-0.03
-6.874
-0.09
41.895
0.5
0.028
1 475.57
4 612.48
100
4 458.03
96.7
154.45
3.3
5.464
0.1
50.816
1.1
46.547
1
107.91
2.3
-46.188
-1.001
-6.869
-0.1
54.811
1.2
-0.103
-0.002
96.629
2.1
0.065
1 475.57
1 402.4
100
1 227.5
87.5
174.9
12.5
1.6
0.1
66
4.7
56.8
4.1
118.1
8.4
-131.6
-9.4
3.8
0.3
-9.7
-0.7
12.2
0.9
3.6
0.3
—
1 475.6
8 947.8
100
8 559.9
95.7
387.9
4.3
9.2
0.1
12.2
0.1
5.5
0.06
382.4
4.3
-114.6
-1.3
-75.4
-0.8
192.4
2.2
122.2
1.4
90.5
1
0.06
1 475.6
4 239.6
100
3 981.8
93.9
257.8
6.1
6.2
0.1
117.9
2.8
117.3
2.8
140.5
3.3
-125.8
-3
0.5
0.01
14.7
0.3
5.5
0.1
27.2
0.6
0.02
1 475.6
2 899.3
100
2 654.3
91.5
245
8.5
7.2
0.2
57.1
2
53
1.8
192
6.6
-148
-5.1
-1
-0.03
43
1.5
4.1
0.1
82.5
2.8
0.06
1 475.6
2 748
100
2 599.4
94.6
148.7
5.4
2.1
0.08
74.6
2.7
66.2
2.4
82.5
3
-117.6
-4.3
—
0
-35.2
-1.3
-3.4
-0.1
3.3
0.1
—
1 475.6
9 459
100
8 503.9
89.9
955.1
10.1
7.7
0.08
109.2
1.2
134.4
1.4
820.7
8.7
-328.6
-3.5
-17.8
-0.2
488.6
5.2
223.5
2.4
216.1
2.3
0.15
1 475.6
4 069.7
100
3 913.5
96.2
156.2
3.8
0.8
0.02
75.5
1.9
47.2
1.2
109
2.7
-80.4
-2
1.8
0.04
30.4
0.7
-2.4
-0.06
38
0.9
0.03
1 475.6
2 873.6
100
2 710.7
94.3
162.9
5.7
1.3
0.05
79.2
2.8
68.8
2.4
94
3.3
-30.8
-1.07
4.7
0.2
67.9
2.4
-5.9
-0.2
71.3
2.5
0.05
1 475.6
3 759.1
100
3 606
95.9
153.1
4.1
0.8
0.02
84
2.2
68.7
1.8
84.4
2.2
-125.1
-3.3
—
0
-40.6
-1.08
-0.6
-0.02
-9.9
-0.3
-0.01
1 475.6
8 544.6
100
7 996.9
93.6
547.7
6.4
3.4
0.04
66.1
0.8
75.6
0.9
472.1
5.5
-231.1
-2.7
-2.1
-0.02
511.5
6
157
1.8
237.1
2.8
0.16
1 475.6
4 064.8
100
3 843.4
94.6
221.4
5.4
1.6
0.04
69.4
1.7
51.2
1.3
170.2
4.2
-88.8
-2.2
0.8
0.02
82.3
2
32.5
0.8
29.8
0.7
0.02
1 475.6
2 975.2
100
2 851.9
95.9
123.3
4.1
—
0
54.2
1.8
33
1.1
90.3
3
-1.8
-0.06
0.2
0.007
88.7
3
14.6
0.5
55.4
1.9
0.04
1 475.6
3 647
100
3 571.4
97.9
75.5
2.1
1.1
0.03
68
1.9
57.5
1.6
18.1
0.5
-44
-1.2
0.7
0.02
-25.2
-0.7
3.8
0.1
-12.8
-0.4
-0.01
1 475.6
7 010.2
6 351.6
658.7
3.9
66.5
48.7
609.9
34.1
-4.4
639.5
131.2
233.6
0.16
1 475.6
4 550.5
4 415
135.6
1.7
53.2
50.2
85.4
-59.1
-0.6
25.6
2.5
29.7
0.02
1 475.6
4 180.2
4 040.8
139.4
—
57.3
23.3
116.1
-45.8
-9.8
59.3
0.5
63.6
0.04
1 475.6
3 282.4
3 208.6
73.8
—
63.1
64.3
9.5
-60.1
11.4
-39.2
3
-27.2
-0.02
1 475.6
5 628.4
5 036.3
592.1
—
93.4
70.7
521.4
-101.3
21.3
441.1
128.7
199.5
0.14
1 475.6
3 926.8
3 791.8
135
—
58
69.9
65.1
-19.3
14.7
60.5
12.1
39.2
0.03
1 475.6
3 688.4
3 511.9
176.5
—
77.6
85.2
91.3
1.2
13.8
106.3
28.8
29.7
0.02
1 475.6
2 388.3
2 323.7
64.6
—
57.1
52.9
11.7
-26.9
8.1
-7.4
3
2.4
—
1 475.6
3 903.9
3 472.5
431.4
—
97.4
130.6
300.8
3.2
19.5
323.8
64.4
171.7
0.12
1 475.6
3 581.7
3 452.8
129
—
63.7
79.6
49.3
-10.5
5.3
44
-2.3
64.8
0.04
1 475.6
1 613.2
1 577.8
35.4
—
66.6
77.9
-42.5
48.1
5
10.6
-2.4
14.9
0.01
1 475.6
556.7
440.8
115.9
—
64.3
63.8
52.1
-52
1.7
1.8
3.3
3.4
—
1 475.6
2 564.2
1 730.2
834.1
—
147.9
147.8
686.3
91.2
154.1
931.6
226
303.5
0.21
1 475.6
1 373.9
1 291.6
82.3
—
63.5
64.3
18
-94.2
1.4
-74.8
7.1
-36.4
-0.02
1 475.6
1 330.3
1 279.5
50.8
—
62.9
72
-21.1
-10
19
-12.1
5.1
-20.6
-0.01
1 475.6
1 175.3
1 021.7
153.6
—
68.2
68.1
85.5
-83.3
2.5
4.6
8
1.5
—
1 475.6
4 014
3 640.9
373.1
—
83.8
117.8
255.3
-52.6
396.4
599.1
180.8
202.6
0.14
1 475.6
1 445.6
1 239.2
206.5
—
72.1
72
134.4
-117.1
2.2
19.5
33.1
-28.5
-0.02
1 475.6
1 856.2
1 711
145.2
—
61.9
69.8
75.4
-98.6
5.2
-18
18.8
-52.7
-0.04
1 475.6
1 237.1
1 029.8
207.3
—
70.3
70.3
137
-72.7
3.3
67.6
34.4
1.3
—
1 475.6
1 688.9
1 380.7
308.2
—
66.3
67.3
241
-52.5
11
199.4
126.3
-74.4
-0.05
1 475.6