Inspur Electronic Statements
00
Inspur Electronic 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
23 298.76
21 513.46
1 785.31
743.56
621
1 396.97
388.34
72.936
1.234
462.51
-5.153
459.52
0.262
1 753.88
15 397.2
13 812.91
1 584.28
778.46
890.22
1 754.44
-170.16
270.58
3.091
103.44
-14.419
116.91
0.079
1 472.14
9 400.4
100
8 199.08
87.2
1 201.33
12.8
644.92
6.9
291.75
3.1
889.79
9.5
311.54
3.3
-91.127
-1
0.211
0.002
220.63
2.3
26.468
0.3
210.2
2.2
0.144
1 463.71
16 758.77
100
15 367.66
91.7
1 391.11
8.3
1 103.13
6.6
319.89
1.9
1 418.89
8.5
-27.78
-0.2
538.65
3.2
-0.421
-0.003
510.65
3
-21.165
-0.1
484.17
2.9
0.331
1 463.68
17 916.5
100
15 891.07
88.7
2 025.43
11.3
779.67
4.4
477.23
2.7
1 320.49
7.4
704.95
3.9
-101.09
-0.6
2.416
0.01
606.28
3.4
18.676
0.1
591.96
3.3
0.405
1 460.3
17 573.3
100
15 234.87
86.7
2 338.43
13.3
783.99
4.5
562.8
3.2
1 345.63
7.7
992.81
5.6
-318.86
-1.8
2.175
0.01
676.21
3.8
63.873
0.4
620.3
3.5
0.424
1 462.63
17 276.88
100
15 364.6
88.9
1 912.28
11.1
563.63
3.3
858.57
5
1 425.95
8.3
486.33
2.8
-119.12
-0.7
-0.337
-0.002
366.81
2.1
42.899
0.2
333.92
1.9
0.228
1 462.64
20 800.47
100
19 241.74
92.5
1 558.73
7.5
761.99
3.7
27.895
0.1
875.81
4.2
682.92
3.3
-47.414
-0.2
0.523
0.003
635.72
3.1
-39.244
-0.2
536.94
2.6
0.479
1 120.3
17 691.99
100
15 456.72
87.4
2 235.27
12.6
647.09
3.7
797.31
4.5
1 650.62
9.3
584.65
3.3
15.092
0.09
0.986
0.006
599.61
3.4
47.22
0.3
547.59
3.1
0.374
1 465.82
16 890.5
100
14 556.56
86.2
2 333.94
13.8
916.65
5.4
808.81
4.8
1 867.07
11.1
466.87
2.8
179.35
1.1
1.385
0.008
647.92
3.8
70.892
0.4
561.72
3.3
0.384
1 464.17
11 665
100
10 207
87.5
1 458
12.5
596
5.1
721
6.2
1 247
10.7
211
1.8
63
0.5
3
0.03
276
2.4
51
0.4
241
2.1
0.16
1 466
17 535
100
15 465
88.2
2 070
11.8
759
4.3
697
4
1 196
6.8
874
5
34
0.2
3
0.02
911
5.2
37
0.2
859
4.9
0.59
1 454
15 217
100
13 568
89.2
1 649
10.8
614
4
567
3.7
1 235
8.1
414
2.7
-47
-0.3
-60
-0.4
307
2
55
0.4
225
1.5
0.15
1 468
19 051
100
16 796
88.2
2 256
11.8
807
4.2
844
4.4
2 016
10.6
239
1.3
73
0.4
1
0.005
313
1.6
45
0.2
280
1.5
0.19
1 490
11 235
100
9 924
88.3
1 311
11.7
456
4.1
508
4.5
1 088
9.7
224
2
-67
-0.6
-1
-0.009
155
1.4
39
0.3
152
1.4
0.1
1 463
13 423
100
11 543
86
1 880
14
903
6.7
564
4.2
1 673
12.5
207
1.5
152
1.1
2
0.01
361
2.7
-80
-0.6
411
3.1
0.3
1 393
16 690
100
14 997
89.9
1 693
10.1
522
3.1
672
4
1 216
7.3
477
2.9
-131
-0.8
1
0.006
347
2.1
104
0.6
244
1.5
0.17
1 402
11 847
100
10 458
88.3
1 389
11.7
491
4.1
630
5.3
1 196
10.1
193
1.6
10
0.08
1
0.008
204
1.7
18
0.2
181
1.5
0.13
1 422
9 694
100
8 564
88.3
1 130
11.7
432
4.5
609
6.3
1 024
10.6
106
1.1
13
0.1
—
0
119
1.2
33
0.3
92
0.9
0.07
1 399
13 345
100
11 841
88.7
1 504
11.3
516
3.9
530
4
1 107
8.3
397
3
-96
-0.7
4
0.03
304
2.3
14
0.1
286
2.1
0.21
1 397
14 442
100
13 022
90.2
1 420
9.8
505
3.5
566
3.9
1 107
7.7
313
2.2
-108
-0.7
1
0.007
207
1.4
33
0.2
176
1.2
0.13
1 396
11 546
100
10 254
88.8
1 292
11.2
—
0
845
7.3
976
8.5
317
2.7
-119
-1.03
1
0.009
200
1.7
66
0.6
141
1.2
0.1
1 393
7 608
100
6 704
88.1
904
11.9
—
0
590
7.8
791
10.4
114
1.5
-35
-0.5
—
0
79
1
25
0.3
55
0.7
0.04
1 393
8 907
7 978
929
—
598
682
247
-54
-23
169
-7
177
0.14
1 288
7 481
6 718
763
214
357
592
171
-25
—
147
41
106
0.08
1 288
5 228
4 686
543
—
359
368
174
-61
-16
98
25
73
0.06
1 179
3 872
3 444
428
—
338
378
50
13
16
92
22
71
0.06
1 179
3 749
3 247
502
—
223
545
-44
-27
29
-41
21
-62
-0.05
1 195
3 075
2 673
402
—
312
295
108
-22
21
107
18
89
0.08
1 181
3 448
2 992
456
—
324
391
64
80
14
159
20
140
0.12
1 165
2 396
2 044
352
—
290
320
32
95
16
143
24
120
0.1
1 179
3 230
2 657
573
—
380
432
141
-19
49
171
32
141
0.12
1 135
2 728
2 370
358
—
254
266
92
-19
12
84
17
69
0.06
1 134
2 253
1 934
319
—
218
249
70
133
7
210
39
171
0.15
1 134
1 911
1 605
307
—
245
268
39
29
16
84
15
69
0.06
1 132
2 373
1 994
379
—
257
303
76
94
12
182
36
146
0.13
1 152
2 066
1 777
290
—
217
238
52
51
8
110
19
92
0.08
1 132
1 748
1 569
180
—
148
147
33
-59
4
61
13
48
0.04
1 132
1 119
939
180
—
138
154
27
37
4
68
15
53
0.05
1 054
1 200
1 010
190
—
128
149
41
-16
21
48
—
48
0.05
1 014
1 025
807
218
—
153
165
53
-21
12
44
3
41
0.04
1 014
1 498
1 292
205
—
141
141
65
-11
12
65
12
53
0.05
1 014
501
398
103
—
103
107
-3
-5
11
2
—
2
—
1 014
936
782
154
—
137
157
-3
-5
39
31
2
29
0.03
1 014