Anshan Heavy Statements
00
Anshan 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
300.49
266.46
34.034
18.529
59.721
77.988
-43.954
-5.703
2.483
-47.163
-1.853
-37.679
-0.155
243.22
423.31
367.84
55.469
15.004
78.132
90.843
-35.373
-9.948
-0.174
-45.495
-5.933
-37.363
-0.146
255.31
313.6
100
229.85
73.3
83.755
26.7
7.278
2.3
50.362
16.1
58.898
18.8
24.856
7.9
-1.293
-0.4
-0.051
-0.02
23.337
7.4
11.819
3.8
0.887
0.3
0.004
231.13
579.39
100
390.76
67.4
188.63
32.6
23.779
4.1
66.746
11.5
104.02
18
84.606
14.6
-5.384
-0.9
1.061
0.2
80.357
13.9
30.508
5.3
-1.934
-0.3
-0.009
222.09
317.96
100
185.9
58.5
132.06
41.5
12.267
3.9
36.994
11.6
48.735
15.3
83.326
26.2
-3.251
-1.02
-0.036
-0.01
79.976
25.2
16.007
5
35.654
11.2
0.154
231.13
147.65
100
65.491
44.4
82.155
55.6
8.857
6
31.447
21.3
38.986
26.4
43.169
29.2
-2.628
-1.8
0.01
0.007
40.551
27.5
7.579
5.1
19.628
13.3
0.085
231.13
140.95
100
53.146
37.7
87.804
62.3
3.269
2.3
26.166
18.6
28.902
20.5
58.902
41.8
-1.374
-1
0.045
0.03
57.574
40.8
10.934
7.8
29.047
20.6
0.126
231.13
70.118
100
51.093
72.9
19.025
27.1
5.553
7.9
83.84
119.6
97.111
138.5
-78.086
-111.4
0.04
0.06
-1.719
-2.5
-79.92
-114
-0.439
-0.6
-79.425
-113.3
-0.344
231.13
42.577
100
31.297
73.5
11.28
26.5
4.404
10.3
31.972
75.1
35.756
84
-24.476
-57.5
0.767
1.8
-0.001
-0.002
-23.566
-55.3
-6.055
-14.2
-17.511
-41.1
-0.076
231.13
68.526
100
56.974
83.1
11.552
16.9
2.68
3.9
12.332
18
14.639
21.4
-3.086
-4.5
1.448
2.1
0.404
0.6
-0.938
-1.4
-2.897
-4.2
1.959
2.9
0.009
229.7
47.7
100
39.1
82
8.6
18
2.5
5.2
8
16.8
9.9
20.8
-1.3
-2.7
2.2
4.6
1
2.1
1.6
3.4
2.6
5.5
-0.9
-1.9
—
231.1
188.8
100
170.7
90.4
18.2
9.6
6.9
3.7
11.9
6.3
34.4
18.2
-16.2
-8.6
2.7
1.4
-7.1
-3.8
-20.7
-11
-13.8
-7.3
-7
-3.7
-0.03
231.1
44.2
100
31
70.1
13.2
29.9
2.6
5.9
11.9
26.9
11.2
25.3
2
4.5
2.3
5.2
—
0
4.4
10
0.7
1.6
3.7
8.4
0.02
231.1
34.3
100
23.8
69.4
10.4
30.3
2.3
6.7
3.4
9.9
1.2
3.5
9.3
27.1
2.1
6.1
1.3
3.8
12.4
36.2
2.2
6.4
10.2
29.7
0.04
238.2
22.9
100
15.9
69.4
6.9
30.1
3.9
17
6.7
29.3
10.2
44.5
-3.3
-14.4
2.5
10.9
-0.6
-2.6
-1.4
-6.1
0.4
1.7
-1.8
-7.9
-0.01
180.9
49.6
100
34.5
69.6
15.1
30.4
4.4
8.9
11.9
24
28.6
57.7
-13.5
-27.2
2.8
5.6
-5.6
-11.3
-16.3
-32.9
-5
-10.08
-11.3
-22.8
-0.06
182.8
54.6
100
36.4
66.7
18.2
33.3
5
9.2
13.4
24.5
15.8
28.9
2.4
4.4
4.9
9
—
0
7.4
13.6
1.4
2.6
6
11
0.03
231.1
52.3
100
37.2
71.1
15.2
29.1
3.8
7.3
12.2
23.3
11.2
21.4
3.9
7.5
2.5
4.8
—
0
6.5
12.4
2
3.8
4.5
8.6
0.02
231.1
65.6
100
44.2
67.4
21.3
32.5
2.6
4
13.8
21
12.1
18.4
9.3
14.2
5.4
8.2
—
0
14.6
22.3
3
4.6
11.8
18
0.05
231.1
47.6
100
28
58.8
19.6
41.2
3.2
6.7
17.6
37
26.9
56.5
-7.3
-15.3
2.5
5.3
-4.5
-9.5
-9.7
-20.4
-2.7
-5.7
-6.2
-13.03
-0.03
231.1
43.4
100
25
57.6
18.4
42.4
5
11.5
11.9
27.4
15.9
36.6
2.5
5.8
3
6.9
—
0
5.5
12.7
1.1
2.5
4.6
10.6
0.02
231.1
47.3
100
28.7
60.7
18.6
39.3
—
0
15.9
33.6
15.4
32.6
3.2
6.8
2.2
4.7
0.2
0.4
5.7
12.1
1
2.1
4.9
10.4
0.02
231.1
46.6
100
31.3
67.2
15.4
33
—
0
12.6
27
7.6
16.3
7.7
16.5
4.1
8.8
-0.1
-0.2
11.8
25.3
2.6
5.6
9.3
20
0.04
231.1
54.8
33.4
21.4
—
18.2
26.5
-5.2
2.6
-2
-3.7
-2.3
-1.3
-0.01
231.1
53.2
32.9
20.3
—
4.3
10.3
10
1.3
—
11.3
1.5
9.7
0.04
233.7
45.1
27.1
18
—
12.5
11.5
6.5
0.7
-0.7
6.5
0.4
6.1
0.03
231.1
27.4
14.2
13.2
—
9.4
5.8
7.4
0.5
0.1
8.7
0.1
8.6
0.04
231.1
31.1
19.8
11.3
—
17.2
26.5
-15.2
3.2
0.4
-11.4
1.2
-12.5
-0.05
231.1
17.2
9.3
7.8
—
9.8
12.4
-4.5
1
0.3
-3.2
-0.4
-2.7
-0.01
231.1
16.4
11.2
5.1
—
12.9
16.4
-11.2
1
0.4
-9.8
-0.7
-9
-0.04
231.1
26.4
17.2
9.2
—
10.7
10
-0.8
1.8
0.3
1.3
0.4
1
—
231.1
38.2
26.9
11.2
—
24.2
31.4
-20.1
1.6
3.1
-15.5
-2.4
-13
-0.06
231.1
45.3
25.2
20.1
—
13.2
15.8
4.3
2.6
0.8
7.7
0.8
7
0.03
231.1
34
18.4
15.6
—
14.7
17.8
-2.2
2.6
1.5
1.9
-0.4
2.3
0.01
231.1
44.1
22.4
21.7
—
12.4
13.7
8
2.5
1
11.5
1.6
10
0.04
231.1
69.3
36.7
32.6
—
20.3
22
10.7
2.4
1.2
14.3
1.9
12.4
0.05
231.1
59.4
32
27.4
—
15.7
18.8
8.6
2.6
1.7
12.8
2.2
10.6
0.05
231.1
60.4
33.6
26.8
—
15.4
18.7
8.1
2.5
2.4
13
2.6
10.5
0.05
231.1
45.3
22.5
22.8
—
12.9
12.8
10
2.7
2
14.7
1.4
13.3
0.06
231.1
80
39.5
40.5
—
21.7
24.4
16.1
2.5
1.9
20.5
3.6
17
0.07
231.1
48.5
24.4
24.2
—
13
15.5
8.6
2.5
3
14.1
1.7
12.5
0.05
231.1
64.3
31.6
32.7
—
14.5
16.7
16
2.1
3.2
21.3
3
18.3
0.08
231.1
44.6
22.8
21.8
—
12.4
13.1
8.8
2.9
1.1
12.7
1.8
10.9
0.05
231.1
62.6
31.9
30.7
—
17.3
18.8
11.9
2.5
4.3
18.7
2.8
15.9
0.09
173.3