China Western Statements
00
China Western 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
803.8
100
711.12
88.5
92.679
11.5
7.595
0.9
44.066
5.5
12.919
1.6
79.76
9.9
-64.974
-8.08
-5.189
-0.6
9.949
1.2
8.925
1.1
10.925
1.4
0.009
1 180.8
446.87
100
397.38
88.9
49.487
11.1
10.341
2.3
95.013
21.3
142.73
31.9
-93.247
-20.9
-71.416
-16
0.268
0.06
-164.75
-36.9
-72.394
-16.2
-90.791
-20.3
-0.077
1 180.8
157.99
100
154.72
97.9
3.263
2.1
8.357
5.3
66.298
42
68.573
43.4
-65.31
-41.3
-71.712
-45.4
-5.014
-3.2
-142.04
-89.9
-7.236
-4.6
-131.57
-83.3
-0.111
1 180.8
379.72
100
383.44
101
-3.723
-1
27.413
7.2
407.84
107.4
137.44
36.2
-141.17
-37.2
-126.59
-33.3
-18.189
-4.8
-286.04
-75.3
8.365
2.2
-301.97
-79.5
-0.256
1 180.8
167.36
100
163.47
97.7
3.898
2.3
1.723
1
-322.97
-193
81.975
49
-78.077
-46.7
-64.371
-38.5
5.626
3.4
-136.82
-81.7
-7.511
-4.5
-124.21
-74.2
-0.105
1 180.8
76.527
100
83.455
109.1
-6.928
-9.05
2.687
3.5
134.57
175.9
122.43
160
-129.36
-169.04
-58.363
-76.3
-1.9
-2.5
-189.63
-247.8
-6.586
-8.6
-176.2
-230.2
-0.149
1 180.8
235.53
100
230.87
98
4.658
2
11.232
4.8
143.58
61
122.8
52.1
-118.15
-50.2
-62.114
-26.4
-2.176
-0.9
-182.44
-77.5
-24.268
-10.3
-154.7
-65.7
-0.131
1 180.8
677.12
100
715.14
105.6
-38.015
-5.6
—
0
140.5
20.7
299
44.2
-337.02
-49.8
-171.5
-25.3
-2.905
-0.4
-511.33
-75.5
-68.17
-10.07
-440.39
-65.04
-0.373
1 180.8
211.56
100
205.25
97
6.302
3
10.656
5
25.045
11.8
29.024
13.7
-22.722
-10.7
-67.851
-32.07
-3.894
-1.8
-94.467
-44.7
-8.533
-4.03
-83.65
-39.5
-0.071
1 180.8
192.56
100
180.59
93.8
11.974
6.2
22.507
11.7
95.657
49.7
91.779
47.7
-79.804
-41.4
-44.066
-22.9
-0.5
-0.3
-124.37
-64.6
-20.405
-10.6
-104
-54.006
-0.088
1 180.8
436
100
405.8
93.1
30.2
6.9
13.4
3.1
32.9
7.5
40.9
9.4
-10.7
-2.5
-54.1
-12.4
—
0
-64.8
-14.9
-9.7
-2.2
-54
-12.4
-0.05
1 180.8
121.4
100
271.7
223.8
-150.3
-123.8
5.5
4.5
212.3
174.9
417.1
343.6
-567.4
-467.4
-61.2
-50.4
-3.3
-2.7
-632.2
-520.8
-134.5
-110.8
-486.1
-400.4
-0.41
1 180.8
920.4
100
774.8
84.2
145.6
15.8
33.6
3.7
50.7
5.5
78.1
8.5
67.4
7.3
-59.5
-6.5
-0.7
-0.08
7.3
0.8
0.8
0.09
7.2
0.8
0.01
1 180.8
409.1
100
348.3
85.1
60.8
14.9
31.7
7.7
-9.2
-2.2
-13.9
-3.4
74.7
18.3
-40.5
-9.9
1
0.2
35.2
8.6
1.8
0.4
31.6
7.7
0.03
1 180.8
756.4
100
639.1
84.5
117.4
15.5
6
0.8
41.9
5.5
80
10.6
37.3
4.9
-53.2
-7.03
-0.3
-0.04
-16.3
-2.2
5.2
0.7
-18.4
-2.4
-0.02
1 180.8
1 152
100
876.6
76.1
275.5
23.9
62.2
5.4
197.4
17.1
253.6
22
21.8
1.9
-59.4
-5.2
-2.2
-0.2
-40.5
-3.5
-36.4
-3.2
-1.5
-0.1
—
1 180.8
726
100
584.6
80.5
141.4
19.5
16.2
2.2
58.6
8.1
81.3
11.2
60.1
8.3
-50.1
-6.9
1.2
0.2
11.8
1.6
3.4
0.5
12.9
1.8
0.01
1 180.8
754.8
100
609.9
80.8
144.9
19.2
21
2.8
54
7.2
74
9.8
70.9
9.4
-45.5
-6.03
-0.1
-0.01
25.3
3.4
10.3
1.4
11.4
1.5
0.01
1 180.8
990.3
100
844.4
85.3
145.9
14.7
4.6
0.5
56.9
5.7
83
8.4
62.9
6.4
-58.7
-5.9
2.3
0.2
6.5
0.7
-7.6
-0.8
13.9
1.4
0.01
1 180.8
222.2
100
159.7
71.9
62.5
28.1
35.4
15.9
78.9
35.5
327.2
147.3
-264.7
-119.1
-40.8
-18.4
-0.7
-0.3
-305.4
-137.4
-48.3
-21.7
-253.4
-114.04
-0.21
1 180.8
1 185.4
100
945.4
79.8
240.1
20.3
22.8
1.9
62.7
5.3
116.5
9.8
123.5
10.4
-83.9
-7.08
-4.3
-0.4
35.3
3
7.5
0.6
25.4
2.1
0.02
1 180.8
1 244.2
100
1 011.9
81.3
232.3
18.7
—
0
80.6
6.5
112.3
9
120
9.6
-48.6
-3.9
0.2
0.02
71.7
5.8
5.9
0.5
67.2
5.4
0.06
1 180.8
995.8
100
813.8
81.7
182.1
18.3
—
0
73.1
7.3
106.9
10.7
75.2
7.6
-50.9
-5.1
-1.4
-0.1
22.9
2.3
4.2
0.4
18.5
1.9
0.02
1 180.8
1 248.3
100
948
75.9
300.3
24.1
—
0
103
8.3
160.9
12.9
139.4
11.2
-69
-5.5
3.5
0.3
73.9
5.9
-8.5
-0.7
81.8
6.6
0.07
1 180.8
814.2
100
634
77.9
180.2
22.1
—
0
86.3
10.6
129.6
15.9
50.6
6.2
-20.6
-2.5
-0.2
-0.02
29.8
3.7
1.2
0.1
27.1
3.3
0.02
1 180.8
1 148.9
100
875.9
76.2
273
23.8
—
0
95.2
8.3
120
10.4
153
13.3
-68.1
-5.9
-0.1
-0.009
84.8
7.4
18.7
1.6
65.5
5.7
0.06
1 180.8
922.6
100
758.5
82.2
164.2
17.8
—
0
78.7
8.5
95.4
10.3
68.7
7.4
-41.8
-4.5
-0.9
-0.1
26
2.8
9.2
1
18.2
2
0.02
1 180.8
974.3
100
822.6
84.4
151.7
15.6
—
0
95.9
9.8
143.3
14.7
8.3
0.9
-4.4
-0.5
3
0.3
7
0.7
-26.9
-2.8
28.7
2.9
0.02
1 180.8
741.6
100
562.6
75.9
179
24.1
—
0
77.2
10.4
110.8
14.9
68.2
9.2
-3.4
-0.5
2.6
0.4
67.4
9.1
12.1
1.6
56.8
7.7
0.05
1 180.8
787.6
100
601.6
76.4
186
23.6
—
0
73.1
9.3
119
15.1
67
8.5
17.7
2.2
4.8
0.6
89.6
11.4
7.2
0.9
84.6
10.7
0.07
1 180.8
897.1
100
748
83.4
149
16.6
—
0
60
6.7
77.2
8.6
71.9
8
-23.2
-2.6
2.3
0.3
50.9
5.7
18
2
35
3.9
0.03
1 180.8
993.5
100
860.4
86.6
133.1
13.4
—
0
88.7
8.9
117
11.8
16.2
1.6
-11.6
-1.2
3.4
0.3
10.9
1.1
-7.7
-0.8
10.2
1
0.01
1 180.8
1 005
100
849
84.5
156
15.5
—
0
79.5
7.9
77.9
7.8
78.1
7.8
2.7
0.3
0.6
0.06
81.4
8.1
6.4
0.6
75.1
7.5
0.06
1 180.8
1 079.6
100
841.8
78
237.8
22
—
0
77.6
7.2
119.1
11
118.8
11
-8.1
-0.8
0.8
0.07
111.6
10.3
30.6
2.8
83.6
7.7
0.07
1 180.8
621.6
100
525.5
84.5
96.1
15.5
—
0
52.8
8.5
67.8
10.9
28.3
4.6
-2.4
-0.4
5
0.8
30.9
5
1.4
0.2
29.5
4.7
0.02
1 180.8
1 014
100
847.7
83.6
166.3
16.4
—
0
109.3
10.8
110.9
10.9
55.5
5.5
-36.4
-3.6
4
0.4
23.1
2.3
0.4
0.04
22.7
2.2
0.02
1 200.2
636.9
100
509.9
80.1
127
19.9
—
0
73.1
11.5
77.3
12.1
49.7
7.8
-9
-1.4
2.2
0.3
42.9
6.7
8.2
1.3
34.7
5.4
0.03
1 180.8
909.6
100
747.8
82.2
161.8
17.8
—
0
57.3
6.3
98.5
10.8
63.3
7
-0.7
-0.08
3.1
0.3
65.8
7.2
7.5
0.8
58.3
6.4
0.05
1 217
708
100
568.5
80.3
139.5
19.7
—
0
69
9.7
94.6
13.4
44.9
6.3
-9.8
-1.4
1.8
0.3
36.9
5.2
3.5
0.5
33.4
4.7
0.03
1 144.6
704
100
584.4
83
119.6
17
—
0
69
9.8
69.4
9.9
50.2
7.1
-12.7
-1.8
-4.4
-0.6
39
5.5
9.8
1.4
29.3
4.2
0.03
961.9
929.3
100
763.7
82.2
165.5
17.8
—
0
83.8
9
94
10.1
71.6
7.7
-33.7
-3.6
2.4
0.3
40.2
4.3
3.3
0.4
36.9
4
0.04
961.9