Linzhou Heavy Statements
00
Linzhou Heavy 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
436.59
337.89
98.691
13.179
30.894
41.584
57.107
-27.065
-4.386
25.887
-1.77
27.384
0.034
801.68
399.93
297.06
102.87
14.784
23.846
36.141
66.726
-28.189
0.31
38.847
2.109
36.664
0.046
801.68
336.01
100
250.16
74.4
85.852
25.6
10.578
3.1
22.904
6.8
30.994
9.2
54.858
16.3
-25.748
-7.7
-2.061
-0.6
26.993
8
0.866
0.3
25.967
7.7
0.032
801.68
407.77
100
310.31
76.1
97.454
23.9
4.994
1.2
53.508
13.1
56.819
13.9
40.636
10
-35.451
-8.7
-3.64
-0.9
1.725
0.4
-6.036
-1.5
7.846
1.9
0.01
801.68
285.07
100
224.47
78.7
60.603
21.3
9.622
3.4
19.711
6.9
26.844
9.4
33.759
11.8
-24.805
-8.7
0.002
0.0006
9.175
3.2
1.345
0.5
7.791
2.7
0.01
801.68
221.17
100
174.92
79.1
46.248
20.9
8.899
4
10.885
4.9
17.295
7.8
28.953
13.1
-22.921
-10.4
-1.437
-0.6
5.074
2.3
4.654
2.1
0.22
0.1
0
801.68
205.77
100
162.41
78.9
43.359
21.1
3.274
1.6
17.515
8.5
18.301
8.9
25.058
12.2
-23.056
-11.2
0.214
0.1
2.808
1.4
1.225
0.6
1.365
0.7
0.002
801.68
108.37
100
117.96
108.8
-9.585
-8.8
6.014
5.5
125.37
115.7
127.61
117.8
-137.2
-126.6
-27.323
-25.2
-23.392
-21.6
-192.73
-177.8
92.643
85.5
-284.34
-262.4
-0.355
801.68
113.35
100
110.51
97.5
2.834
2.5
5.402
4.8
12.638
11.1
15.552
13.7
-12.718
-11.2
-45.471
-40.1
0.307
0.3
-58.122
-51.3
-1.386
-1.2
-56.975
-50.3
-0.071
801.68
114.88
100
114.68
99.8
0.197
0.2
9.884
8.6
7.388
6.4
14.716
12.8
-14.519
-12.6
-40.64
-35.4
-1.835
-1.6
-56.911
-49.5
3.842
3.3
-60.799
-52.9
-0.076
801.68
117.7
100
97.6
82.9
20.1
17.1
6.6
5.6
13.9
11.8
18.1
15.4
2.1
1.8
-26.5
-22.5
-0.2
-0.2
-25.4
-21.6
1.3
1.1
-26.6
-22.6
-0.03
801.7
310.1
100
280
90.3
30.1
9.7
—
0
-19.9
-6.4
-66.9
-21.6
96.9
31.2
-51.1
-16.5
-25.9
-8.4
22.7
7.3
-4.3
-1.4
27
8.7
0.03
801.7
208.6
100
150.2
72
58.4
28
4.7
2.3
26.8
12.8
29.1
14
29.3
14
-9.4
-4.5
0.5
0.2
20.3
9.7
0.6
0.3
19.5
9.3
0.02
801.7
253.2
100
194.9
77
58.3
23
4.9
1.9
16.9
6.7
18.4
7.3
40
15.8
-40.2
-15.9
16
6.3
18.5
7.3
1.4
0.6
16.3
6.4
0.02
810.5
133.1
100
113.5
85.3
19.6
14.7
4.7
3.5
12.9
9.7
15.1
11.3
4.5
3.4
-30
-22.5
0.7
0.5
-23.3
-17.5
1.5
1.1
-25.6
-19.2
-0.03
801.7
109.1
100
224
205.3
-114.9
-105.3
5.6
5.1
1 860
1704.9
1 904.5
1745.6
-2 019.3
-1850.9
-46.3
-42.4
-99.5
-91.2
-2 164.2
-1983.7
-168.2
-154.2
-1 996.7
-1830.2
-2.49
801.7
166.6
100
120.2
72.1
46.3
27.8
6.6
4
23.6
14.2
27.7
16.6
18.7
11.2
-18.7
-11.2
3.7
2.2
3.5
2.1
1.5
0.9
0.2
0.1
—
801.7
589.5
100
524
88.9
65.5
11.1
7.6
1.3
30.3
5.1
34.2
5.8
31.3
5.3
-13.8
-2.3
-2.4
-0.4
15.2
2.6
1.6
0.3
12.9
2.2
0.02
801.7
181.4
100
141.1
77.8
40.2
22.2
6.2
3.4
24.2
13.3
28.1
15.5
12.1
6.7
-19.8
-10.9
1.8
1
-5.9
-3.3
1.3
0.7
-7.8
-4.3
-0.01
801.7
402.9
100
400.2
99.3
2.7
0.7
—
0
57.1
14.2
193.2
48
-190.5
-47.3
-36.5
-9.06
-0.8
-0.2
-227.8
-56.5
-25.7
-6.4
-198.4
-49.2
-0.25
819.3
700
100
594.4
84.9
105.6
15.1
11.1
1.6
36.2
5.2
44.5
6.4
61
8.7
-47.1
-6.7
-0.1
-0.01
13.8
2
5.1
0.7
7.7
1.1
0.01
801.7
527.3
100
398.6
75.6
128.6
24.4
—
0
52.9
10
40.2
7.6
88.4
16.8
-34.5
-6.5
0.5
0.09
54.8
10.4
13.1
2.5
40.5
7.7
0.05
801.7
432.4
100
333.3
77.1
99.2
22.9
—
0
36.6
8.5
34.6
8
64.6
14.9
-35.8
-8.3
-0.3
-0.07
28.5
6.6
3.1
0.7
25.5
5.9
0.03
801.7
615.9
534.2
81.7
9.7
54.2
71
10.7
-54.8
18.6
-16.4
-21.5
4
—
801.7
381.6
312
69.6
4.5
34.2
38.2
31.5
-20.3
0.3
11.9
2.2
9.7
0.01
801.7
421.4
341.3
80.1
—
36.4
36.8
43.2
-20
1.6
26
4.3
21.6
0.03
804.4
233
182.2
50.8
—
26.5
24.6
26.2
-25.4
0.2
1.6
1.9
-0.3
—
801.7
526.7
434.2
92.5
—
64.3
101
-8.5
-23.1
3.4
-26.7
-10.1
-16.6
-0.02
801.7
340.8
270.3
70.5
—
35.2
44.7
25.8
-24.7
3
4
0.6
3.5
—
801.7
245.1
216.9
28.1
—
45.7
48.3
-20.1
30.4
3
13.3
4.7
8.7
0.01
801.7
338.3
283.3
55
—
29.7
30.2
24.8
-21.5
3.8
7
6.6
0.4
—
801.7
249.9
307.1
-57.2
—
59.3
246.9
-304.1
-31.9
23.4
-312.7
-41
-269.3
-0.34
801.7
209.6
221.7
-12.2
—
41.4
47.3
-59.4
-10.8
72.2
2
2.8
1.4
—
801.7
352.1
353.7
-1.7
—
48
50.7
-52.3
-22
4.9
-69.4
-6.1
-55.9
-0.07
801.3
421.3
342.3
79
—
37.1
37.6
41.3
-16.1
11
36.2
4.4
27.1
0.04
694.5
601.3
490.9
110.4
—
67.4
84.9
25.4
-28.4
7.9
5
0.2
6.2
0.01
694.5
330
284.6
45.4
—
50.6
52.7
-7.3
-24.4
0.9
-30.8
-3.2
-28.1
-0.04
694.5
446.2
352.3
93.9
—
44.7
53.3
40.7
-22.4
1
19.2
0.2
18.8
0.03
691.5
496.8
382.1
114.8
—
32.6
32.6
82.2
-8.8
1.1
74.4
13.7
53.9
0.08
697.5
552.4
457.2
95.2
—
50.4
61.7
33.5
-18.3
28.2
43.3
12.2
33.4
0.05
697.5
574.2
446.8
127.4
—
52.8
52.8
74.6
-18.7
22.5
78.4
16
52.5
0.08
697.5
580.1
428.5
151.6
—
37.6
39.8
111.8
-21.1
1
91.7
17.4
64.1
0.09
697.5
345.2
239
106.1
—
23.2
23.2
83
-12.5
1.9
72.4
13.7
49.2
0.07
699.8
226.8
113.7
113.1
—
36
43.6
69.5
-8.4
25.4
86.5
12.5
69.6
0.1
699.8