Dongfang Statements
00
Dongfang 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
1 581.83
100
1 066.94
67.4
514.89
32.6
151.83
9.6
268.71
17
385.42
24.4
129.48
8.2
14.58
0.9
-1.108
-0.07
142.95
9
19
1.2
142.16
9
0.106
1 340.73
1 367.53
100
913.46
66.8
454.07
33.2
116.51
8.5
236.97
17.3
334.96
24.5
119.11
8.7
25.629
1.9
-0.481
-0.04
144.26
10.5
10.955
0.8
125.54
9.2
0.094
1 340.73
1 150.24
100
803.59
69.9
346.65
30.1
92.66
8.1
201.88
17.6
272.65
23.7
73.998
6.4
13.557
1.2
-0.669
-0.06
86.887
7.6
7.713
0.7
76.799
6.7
0.057
1 340.73
1 958.14
100
1 334.05
68.1
624.09
31.9
151.23
7.7
356.48
18.2
492.22
25.1
131.87
6.7
68.31
3.5
-0.318
-0.02
199.62
10.2
7.011
0.4
157.63
8
0.118
1 340.73
1 314.66
100
911
69.3
403.66
30.7
121.35
9.2
204.35
15.5
298.55
22.7
105.11
8
32.127
2.4
-0.913
-0.07
136.26
10.4
16.431
1.2
113.95
8.7
0.085
1 340.73
1 243.13
100
851.93
68.5
391.2
31.5
103.25
8.3
207.13
16.7
279.43
22.5
111.77
9
18.351
1.5
0.391
0.03
130.48
10.5
13.89
1.1
106.06
8.5
0.079
1 340.73
944.32
100
653.81
69.2
290.51
30.8
71.751
7.6
168.44
17.8
227.22
24.1
63.287
6.7
5.791
0.6
0.844
0.09
69.923
7.4
4.971
0.5
60.796
6.4
0.045
1 340.73
1 611.54
100
1 047.22
65
564.32
35
140.93
8.7
315.46
19.6
436.06
27.1
128.25
8
48.136
3
3.009
0.2
179.2
11.1
8.402
0.5
127.77
7.9
0.095
1 340.73
1 127.32
100
781.45
69.3
345.86
30.7
91.159
8.1
184.84
16.4
242.56
21.5
103.3
9.2
13.318
1.2
0.058
0.005
116.66
10.3
10.139
0.9
88.421
7.8
0.066
1 340.73
1 015.09
100
690.88
68.1
324.21
31.9
80.072
7.9
179.18
17.7
226.38
22.3
97.824
9.6
13.772
1.4
0.412
0.04
112.03
11
8.512
0.8
85.308
8.4
0.064
1 340.73
748.7
100
534.1
71.3
214.6
28.7
67.4
9
121.7
16.3
175.7
23.5
38.9
5.2
12.5
1.7
0.4
0.05
51.8
6.9
8.2
1.1
48.8
6.5
0.04
1 340.7
1 236
100
770
62.3
466
37.7
109.9
8.9
259
21
353.5
28.6
112.5
9.1
8.5
0.7
-2.2
-0.2
118.8
9.6
4.5
0.4
88.6
7.2
0.07
1 340.7
928.3
100
635.5
68.5
292.8
31.5
72.9
7.9
150.4
16.2
205
22.1
87.8
9.5
6.2
0.7
—
0
93.9
10.1
10.6
1.1
75.8
8.2
0.06
1 340.7
943.6
100
665.6
70.5
277.9
29.5
70.6
7.5
181.4
19.2
211.6
22.4
66.3
7
17.6
1.9
3
0.3
86.9
9.2
5.4
0.6
73.9
7.8
0.06
1 340.7
610.8
100
407.5
66.7
203.2
33.3
66.9
11
119
19.5
167.6
27.4
35.6
5.8
8.8
1.4
—
0
44.2
7.2
6
1
39.8
6.5
0.03
1 340.7
1 265.5
100
835.9
66.1
429.6
33.9
81.2
6.4
270.2
21.4
324.8
25.7
104.8
8.3
-2.4
-0.2
—
0
102.3
8.1
11.2
0.9
69.2
5.5
0.05
1 340.7
759
100
488
64.3
271
35.7
69
9.1
166.7
22
201.5
26.5
69.5
9.2
18.5
2.4
0.5
0.07
88.4
11.6
7.5
1
77.1
10.2
0.06
1 340.7
801.9
100
550.4
68.6
251.5
31.4
51.3
6.4
155.1
19.3
195.9
24.4
55.6
6.9
24
3
-0.5
-0.06
79
9.9
9.1
1.1
61.7
7.7
0.05
1 340.7
592.2
100
385.7
65.1
206.5
34.9
58.7
9.9
109.6
18.5
165.8
28
40.7
6.9
4.1
0.7
—
0
44.8
7.6
4
0.7
39.1
6.6
0.03
1 340.7
1 199.9
100
849.3
70.8
350.7
29.2
64.7
5.4
230
19.2
260.8
21.7
89.8
7.5
17.9
1.5
-1.1
-0.09
106
8.8
9.8
0.8
80.2
6.7
0.06
1 340.7
628.8
100
404.6
64.3
224.3
35.7
51.2
8.1
140.8
22.4
183.6
29.2
40.6
6.5
13.3
2.1
-0.2
-0.03
58.4
9.3
7.1
1.1
45.4
7.2
0.03
1 340.7
748.4
100
529.2
70.7
219.2
29.3
—
0
175.6
23.5
178.1
23.8
41.1
5.5
15.1
2
—
0
56.2
7.5
8.2
1.1
37.9
5.1
0.03
1 100.3
465.1
100
306.6
65.9
158.5
34.1
—
0
136.4
29.3
121.1
26
37.4
8
-5.5
-1.2
0.1
0.02
32
6.9
4.2
0.9
7.6
1.6
0.01
978.2
1 001.9
717.4
284.5
—
231.9
204.6
79.9
12.8
0.3
92.5
12.7
28.6
0.03
978.2
681.9
469.2
212.6
—
179.3
161
51.7
-1
-0.3
50.2
10.4
8.7
0.01
978.2
601.3
399.1
202.2
—
148.6
153.6
48.6
-2.5
0.9
46.9
5.2
17.8
0.02
978.2
423.4
293
130.4
—
114.2
107.7
22.7
4.3
0.3
27.2
2.3
8.4
0.01
983
827.5
603.2
224.3
—
167
177.8
46.5
6
27
79.5
11.6
30.5
0.03
978.2
550.4
383
167.5
—
146.1
155.4
12.1
4.1
8.3
24.5
2.5
6.6
0.01
978.2
565.7
394.9
170.7
—
142.3
145.9
24.9
7.2
9.1
41.1
4.4
16.9
0.02
978.2
428.2
300.3
127.9
—
117.1
119.8
8.1
-0.5
16.8
24.4
2.8
5.7
0.01
978.2
709
524
185
—
151.9
156.1
28.9
6.1
20.4
55.1
9.2
25
0.03
978.2
494
329.8
164.3
—
150.9
151.9
12.4
-1.6
11.9
22.7
3.7
5.5
0.01
978.2
500.7
338.3
162.4
—
141.4
150.5
12
4.7
12.6
29.3
0.1
14.3
0.01
978.2
379.4
249.1
130.3
—
111.9
111.9
18.5
-1
6.3
23.8
4.5
5.4
0.01
970.8
608
402.5
205.4
—
174.4
181.4
24.1
1.3
22.5
47.5
5.6
23.4
0.02
978.2
480.6
316.3
164.3
—
134.2
137.6
26.7
-0.8
3.8
29.6
7.2
5.6
0.01
978.2
394.9
254.7
140.3
—
129.5
134.1
6.1
5.9
18.6
30.6
3.3
10.9
0.01
978.2
357.1
228.4
128.7
—
113.7
114.3
14.5
-1.3
6.3
19.5
2.2
4.4
—
978.2
526.2
306.4
219.8
—
186
192.5
27.3
0.1
17.5
44.9
8.6
17.5
0.02
978.2
437.1
291.2
145.8
—
135.3
137.6
8.3
-0.8
10.5
18
2.6
6.7
0.01
978.2
360.1
249.8
110.4
—
92
94.4
15.9
0.7
7.6
24.2
2.5
8.2
0.01
978.2
341.9
218.1
123.8
—
114.8
114.2
9.6
3.5
5.5
18.6
2
4.1
—
978.2
554.6
367.9
186.7
—
162.3
168
18.8
-1.4
14.2
31.6
4.6
11.3
0.01
978.2