Beijing Zhong Statements
00
Beijing Zhong 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
2 112.8
100
1 889.2
89.4
223.6
10.6
42.901
2
129.35
6.1
87.422
4.1
136.18
6.4
-32.665
-1.5
-1.143
-0.05
102.44
4.8
33.157
1.6
60.854
2.9
0.05
1 215.73
2 089.05
100
1 843.49
88.2
245.55
11.8
31.925
1.5
124.17
5.9
142.66
6.8
102.89
4.9
56.219
2.7
-1.177
-0.06
157.99
7.6
50.689
2.4
61.5
2.9
0.051
1 215.73
2 215.36
100
1 844.22
83.2
371.14
16.8
28.114
1.3
114.31
5.2
170.39
7.7
200.76
9.1
-35.815
-1.6
-0.111
-0.005
164.87
7.4
38.303
1.7
101.14
4.6
0.083
1 215.73
2 208.42
100
1 799.22
81.5
409.2
18.5
29.208
1.3
136.16
6.2
139.79
6.3
269.42
12.2
34.393
1.6
-0.611
-0.03
314.44
14.2
47.582
2.2
231.6
10.5
0.176
1 316.38
2 802.87
100
2 303.62
82.2
499.25
17.8
34.999
1.2
144.16
5.1
207.81
7.4
291.43
10.4
54.151
1.9
0.16
0.006
346.13
12.3
82.927
3
211.13
7.5
0.174
1 215.46
2 545.58
100
2 080.2
81.7
465.38
18.3
36.846
1.4
125.47
4.9
171.03
6.7
294.35
11.6
67.614
2.7
0.041
0.002
361.39
14.2
79.633
3.1
239.02
9.4
0.197
1 215.43
2 158.94
100
1 785.84
82.7
373.1
17.3
28.324
1.3
103.75
4.8
117.78
5.5
255.33
11.8
-3.165
-0.1
0.005
0.0002
252.17
11.7
57.564
2.7
166.12
7.7
0.149
1 115.64
2 235.06
100
1 847.24
82.6
387.81
17.4
28.848
1.3
36.315
1.6
54.23
2.4
333.58
14.9
-47.008
-2.1
-15.86
-0.7
270.71
12.1
52.234
2.3
193.39
8.7
0.166
1 162.43
2 117.74
100
1 795.17
84.8
322.57
15.2
31.044
1.5
150.24
7.1
178.6
8.4
143.97
6.8
5.714
0.3
-0.019
-0.0009
149.77
7.1
32.651
1.5
90.064
4.3
0.085
1 065.2
1 507.66
100
1 269.24
84.2
238.42
15.8
27.596
1.8
104.87
7
126.83
8.4
111.6
7.4
-21.269
-1.4
14.987
1
105.32
7
23.186
1.5
65.054
4.3
0.056
1 162.43
1 285.3
100
1 103.6
85.9
181.7
14.1
28.2
2.2
80.3
6.2
99.5
7.7
82.2
6.4
-1
-0.08
-0.1
-0.008
81.2
6.3
21.8
1.7
50.4
3.9
0.05
1 065.2
1 663.6
100
1 439.4
86.5
224.2
13.5
25
1.5
70.2
4.2
78
4.7
146.2
8.8
-46.2
-2.8
1.7
0.1
101.7
6.1
18.7
1.1
66.7
4
0.06
1 065.2
1 327.8
100
1 120.5
84.4
207.3
15.6
24.6
1.9
85.8
6.5
114.4
8.6
93
7
-31.6
-2.4
-0.4
-0.03
61
4.6
9.4
0.7
37.5
2.8
0.04
1 065.2
913
100
791.4
86.7
121.6
13.3
17.1
1.9
88.7
9.7
93.5
10.2
28.1
3.1
-0.4
-0.04
-1.4
-0.2
25.9
2.8
15.7
1.7
12.9
1.4
0.01
1 065.2
747.6
100
645.4
86.3
102.2
13.7
15.9
2.1
72.7
9.7
77.8
10.4
24.4
3.3
3.8
0.5
-4.4
-0.6
23.8
3.2
12
1.6
12.2
1.6
0.01
1 065.2
1 082.7
100
870.8
80.4
211.9
19.6
16.3
1.5
114.1
10.5
128.5
11.9
83.4
7.7
-1.9
-0.2
0.7
0.06
81.5
7.5
20.5
1.9
44.9
4.1
0.04
1 065.2
1 071.4
100
874.6
81.6
196.8
18.4
26
2.4
90.9
8.5
121.5
11.3
75.2
7
11.6
1.1
-0.3
-0.03
86.6
8.1
19.5
1.8
55.8
5.2
0.05
1 065.2
959.9
100
795.6
82.9
164.4
17.1
16.9
1.8
102.9
10.7
80.8
8.4
83.5
8.7
13.2
1.4
0.2
0.02
96.5
10.1
31.8
3.3
56.1
5.8
0.05
1 065.2
920.5
100
747.8
81.2
172.7
18.8
17.2
1.9
76.5
8.3
89.9
9.8
82.9
9
-14.5
-1.6
-0.4
-0.04
68
7.4
15.6
1.7
44.2
4.8
0.04
1 065.2
1 156.6
100
966.5
83.6
190
16.4
—
0
133.1
11.5
106.6
9.2
83.5
7.2
-1.9
-0.2
-1
-0.09
80.3
6.9
15.8
1.4
60.6
5.2
0.06
1 065.2
1 039.3
100
829
79.8
210.2
20.2
12
1.2
100.4
9.7
113.8
10.9
96.4
9.3
25.1
2.4
-0.5
-0.05
121.1
11.7
29.3
2.8
75.4
7.3
0.07
1 065.2
1 022.2
100
834.1
81.6
188.1
18.4
—
0
119.7
11.7
109.9
10.8
78.2
7.7
46.5
4.5
0.1
0.01
124.5
12.2
35.2
3.4
70.1
6.9
0.07
1 065.2
946.5
100
749.6
79.2
196.9
20.8
—
0
83.7
8.8
75.8
8
121.1
12.8
-48.2
-5.09
-0.1
-0.01
73.1
7.7
20.9
2.2
42.2
4.5
0.04
1 065.2
1 122.3
100
889.1
79.2
233.3
20.8
—
0
106.7
9.5
104.7
9.3
128.5
11.4
-14.2
-1.3
1.8
0.2
116
10.3
18.8
1.7
81
7.2
0.08
1 065.2
997
100
806.3
80.9
190.8
19.1
—
0
23.1
2.3
98.9
9.9
91.8
9.2
-18
-1.8
-0.2
-0.02
73.5
7.4
17.9
1.8
48.1
4.8
0.05
1 076.7
979.3
100
734.7
75
244.6
25
—
0
117.4
12
99.6
10.2
145
14.8
-8.1
-0.8
-11.5
-1.2
125.4
12.8
31
3.2
80.4
8.2
0.08
1 064.6
796.6
100
614.5
77.1
182.1
22.9
—
0
78.1
9.8
77.4
9.7
104.7
13.1
-3.9
-0.5
11.8
1.5
112.6
14.1
26.2
3.3
72.7
9.1
0.07
1 065.2
991.5
100
767
77.4
224.5
22.6
—
0
97.9
9.9
127.8
12.9
96.8
9.8
54.1
5.5
4.7
0.5
146.6
14.8
44.9
4.5
85.1
8.6
0.08
1 065.2
879.1
100
668.4
76
210.7
24
—
0
94.9
10.8
95.2
10.8
115.5
13.1
5.9
0.7
2.7
0.3
123.9
14.1
27.8
3.2
78.8
9
0.07
1 065.2
879.9
100
645.9
73.4
234
26.6
—
0
121.4
13.8
125
14.2
109
12.4
19.4
2.2
12.2
1.4
139.5
15.9
33.7
3.8
90.1
10.2
0.08
1 065.2
790.4
100
605.8
76.6
184.6
23.4
—
0
89.1
11.3
88.5
11.2
96.2
12.2
0.1
0.01
1.5
0.2
97.2
12.3
22.7
2.9
62.6
7.9
0.06
1 065.2
915.9
100
677.2
73.9
238.6
26.1
—
0
86.4
9.4
125.7
13.7
112.9
12.3
27.5
3
3.3
0.4
144.3
15.8
36.2
4
89.9
9.8
0.08
1 065.2
853.9
100
669.3
78.4
184.6
21.6
—
0
110
12.9
110.3
12.9
74.3
8.7
10.9
1.3
0.4
0.05
86.2
10.1
19.1
2.2
52.9
6.2
0.05
1 065.2
923.3
100
720.1
78
203.2
22
—
0
110.4
12
113.7
12.3
89.5
9.7
2.9
0.3
22.9
2.5
115.3
12.5
31.4
3.4
70.5
7.6
0.07
1 065.2
809.3
100
634.9
78.5
174.4
21.5
—
0
89
11
87.6
10.8
86.8
10.7
7.3
0.9
0.4
0.05
94.5
11.7
22.6
2.8
61.5
7.6
0.06
1 065.2
965.2
100
745.3
77.2
220
22.8
—
0
110.1
11.4
116.9
12.1
103
10.7
-6.1
-0.6
3.5
0.4
100.5
10.4
22.5
2.3
63.5
6.6
0.06
1 065.2
1 000.9
100
770.4
77
230.5
23
—
0
118.5
11.8
118.8
11.9
111.7
11.2
-9.4
-0.9
0.7
0.07
102.9
10.3
17.7
1.8
70.6
7.1
0.07
1 065.2
1 004.6
100
749.8
74.6
254.7
25.4
—
0
132.4
13.2
138.2
13.8
116.6
11.6
1.3
0.1
10.7
1.1
128.4
12.8
23.9
2.4
93.7
9.3
0.09
1 065.2
914.4
100
723.6
79.1
190.8
20.9
—
0
98.2
10.7
97.5
10.7
93.3
10.2
0.9
0.1
1.7
0.2
95.9
10.5
18.4
2
68.3
7.5
0.06
1 065.2
1 011.8
100
763.6
75.5
248.2
24.5
—
0
132.1
13.1
146.9
14.5
101.3
10
0.4
0.04
0.2
0.02
101.2
10
15.8
1.6
76.9
7.6
0.07
1 065.2
896.8
100
650.1
72.5
246.7
27.5
—
0
118.4
13.2
114.1
12.7
132.6
14.8
-16
-1.8
1.2
0.1
114.3
12.7
19.9
2.2
84
9.4
0.08
1 065.2