China Merchants Statements
00
China Merchants 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
3 156
100
2 187.53
69.3
968.47
30.7
73.959
2.3
278.51
8.8
378.79
12
589.68
18.7
2 002.79
63.5
3.601
0.1
2 596.43
82.3
89.414
2.8
2 373.73
75.2
0.37
6 406.86
2 292.66
100
1 361.23
59.4
931.43
40.6
43.501
1.9
147.16
6.4
185.92
8.1
745.51
32.5
1 023.94
44.7
13.227
0.6
1 782.69
77.8
101.65
4.4
1 506.02
65.7
0.243
6 203.24
2 256.7
100
1 423.08
63.1
833.62
36.9
36.599
1.6
128.38
5.7
157.17
7
676.46
30
991.37
43.9
17.775
0.8
1 685.66
74.7
102.81
4.6
1 415.79
62.7
0.215
6 575.79
2 025.99
100
1 227.79
60.6
798.2
39.4
34.554
1.7
142.42
7
163.52
8.1
634.68
31.3
902.02
44.5
3.001
0.1
1 539.72
76
94.512
4.7
1 304.46
64.4
0.198
6 578.19
2 781.45
100
2 008.99
72.2
772.46
27.8
93.481
3.4
292.52
10.5
358.77
12.9
413.69
14.9
331.23
11.9
608.45
21.9
1 359.19
48.9
78.327
2.8
1 551.63
55.8
0.173
8 961.82
1 953.53
100
1 194.98
61.2
758.55
38.8
44.213
2.3
122.88
6.3
150.86
7.7
607.69
31.1
866
44.3
2.945
0.2
1 476.79
75.6
91.142
4.7
1 063.28
54.4
0.172
6 178.23
1 820.09
100
1 185.98
65.2
634.11
34.8
31.126
1.7
130.61
7.2
151.36
8.3
482.75
26.5
681.95
37.5
31.503
1.7
1 477.06
81.2
93.971
5.2
1 207.23
66.3
0.195
6 178.23
1 742.02
100
1 049.69
60.3
692.33
39.7
26.903
1.5
118.01
6.8
127.38
7.3
564.95
32.4
730.34
41.9
4.388
0.3
1 299.86
74.6
97.431
5.6
1 038.56
59.6
0.168
6 178.23
2 631.47
100
1 870.58
71.1
760.89
28.9
67.669
2.6
242.17
9.2
443.69
16.9
317.21
12.1
753.22
28.6
-4.055
-0.2
1 073.32
40.8
39.456
1.5
893.37
33.9
0.145
6 178.23
2 108.81
100
1 161.76
55.1
947.05
44.9
46.142
2.2
119.52
5.7
149.65
7.1
797.4
37.8
778.93
36.9
7.528
0.4
1 581.66
75
135.07
6.4
1 232.56
58.4
0.2
6 178.23
1 947.05
100
972.57
50
974.48
50
30.637
1.6
125.58
6.4
145.13
7.5
829.35
42.6
854.34
43.9
105.37
5.4
1 788.97
91.9
100.1
5.1
1 439.53
73.9
0.233
6 178.23
1 938.7
100
1 094.2
56.4
844.5
43.6
39.1
2
94.7
4.9
125.7
6.5
718.8
37.1
770.7
39.8
4.4
0.2
1 494.6
77.1
122.8
6.3
1 180
60.9
0.19
6 178.2
2 675.1
100
1 715.1
64.1
960
35.9
50.6
1.9
173.1
6.5
278
10.4
682
25.5
745.1
27.9
-18.5
-0.7
1 409
52.7
265.7
9.9
936.6
35
0.14
6 678.8
2 055.2
100
1 099.5
53.5
955.7
46.5
33.5
1.6
122.9
6
43.8
2.1
911.9
44.4
847.1
41.2
4.3
0.2
1 775.8
86.4
123.9
6
1 487.7
72.4
0.22
6 728.7
1 459.8
100
1 074.7
73.6
385.1
26.4
25.5
1.7
116
7.9
183.7
12.6
201.4
13.8
56.5
3.9
334.2
22.9
591.9
40.5
90.1
6.2
477.6
32.7
0.08
6 246.1
878.8
100
772.1
87.9
106.7
12.1
30
3.4
101.6
11.6
124.2
14.1
-17.4
-2
-670.1
-76.3
0.9
0.1
-686.6
-78.1
33
3.8
-719.1
-81.8
-0.12
6 178.2
2 614.9
100
1 621.5
62
993.5
38
75.5
2.9
173.1
6.6
261.8
10
731.7
28
632.8
24.2
-23.7
-0.9
1 341.3
51.3
150
5.7
1 018.5
38.9
0.16
6 176.6
1 949.6
100
1 097
56.3
852.6
43.7
27.7
1.4
100.6
5.2
119.1
6.1
733.5
37.6
554
28.4
-31.1
-1.6
1 256.4
64.4
115.1
5.9
1 022.9
52.5
0.15
6 729.4
2 019.2
100
1 152.3
57.1
866.9
42.9
29
1.4
117.8
5.8
135.5
6.7
731.4
36.2
738.9
36.6
40.2
2
1 509.8
74.8
105.4
5.2
1 278.1
63.3
0.18
7 353.5
1 708.5
100
925
54.1
783.5
45.9
20.2
1.2
107.1
6.3
126.3
7.4
657.2
38.5
586.2
34.3
8.7
0.5
1 252.7
73.3
102.9
6
1 027.5
60.1
0.17
6 178.2
2 245.2
100
1 357.9
60.5
887.3
39.5
54.5
2.4
134.6
6
227.4
10.1
659.9
29.4
469.2
20.9
-6.7
-0.3
1 121.9
50
111.1
4.9
879.3
39.2
0.14
6 178.2
1 786
100
967.6
54.2
818.3
45.8
13.5
0.8
98.5
5.5
140.6
7.9
677.8
38
572.8
32.1
2.2
0.1
1 251.5
70.1
135.7
7.6
1 018.8
57
0.16
6 178.2
1 404.5
100
690.7
49.2
713.7
50.8
27.2
1.9
84.7
6
133.9
9.5
579.9
41.3
783.4
55.8
27.8
2
1 391.3
99.1
124.9
8.9
1 133.1
80.7
0.18
6 178.2
1 323.7
100
747.3
56.5
576.4
43.5
—
0
99.3
7.5
93.7
7.1
482.7
36.5
618
46.7
4.5
0.3
1 105.2
83.5
127.2
9.6
878.8
66.4
0.14
6 178.2
1 613.8
1 018.2
595.6
77.8
110.6
216.8
378.8
387.6
14.1
780
80.2
557.8
0.1
5 623.4
1 271.5
667.6
603.9
—
87.5
53.6
550.2
824.3
0.5
1 375.2
119.7
1 072.8
0.19
5 623.4
1 347.3
743.5
603.8
60
70.8
135.6
468.2
724.1
29
1 221.4
140.4
891.5
0.16
5 623.4
1 108.1
628
480.1
—
102.1
96.6
383.6
691.6
13.9
1 093.8
111.3
846.1
0.15
5 623.4