Huagong Statements
00
Huagong 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
2 183.83
1 619.94
563.89
176.19
189.99
328.57
235.32
20.411
-1.38
254.34
24.531
230.01
0.229
1 005.5
2 358.83
100
1 791.02
75.9
567.81
24.1
158.2
6.7
232.69
9.9
352.74
15
215.07
9.1
94.767
4
-2.087
-0.09
310.01
13.1
38.711
1.6
273.7
11.6
0.272
1 005.5
2 664.84
100
2 113.88
79.3
550.97
20.7
128.2
4.8
191
7.2
293.29
11
257.68
9.7
97.35
3.7
-0.432
-0.02
354.58
13.3
46.74
1.8
308.1
11.6
0.306
1 005.5
3 160.46
100
2 527.68
80
632.78
20
195.72
6.2
368.53
11.7
563.61
17.8
69.17
2.2
107.87
3.4
1.446
0.05
178.94
5.7
0.386
0.01
183.86
5.8
0.183
1 005.5
2 632.99
100
2 123.56
80.7
509.43
19.3
139.23
5.3
236.08
9
351.58
13.4
157.85
6
18.693
0.7
-0.225
-0.009
176.37
6.7
19.609
0.7
158.92
6
0.158
1 005.5
3 359.47
100
2 760.77
82.2
598.7
17.8
126.81
3.8
242.21
7.2
349.29
10.4
249.41
7.4
166.06
4.9
-0.049
-0.001
414.76
12.3
77.82
2.3
337.34
10
0.335
1 005.5
2 858.11
100
2 357.65
82.5
500.47
17.5
103.89
3.6
215.58
7.5
301.68
10.6
198.79
7
38.741
1.4
1.623
0.06
239.12
8.4
20.806
0.7
225.97
7.9
0.225
1 005.5
2 798.47
100
2 400.2
85.8
398.27
14.2
139.39
5
392.43
14
486.71
17.4
-88.439
-3.2
37.74
1.3
0.19
0.007
-48.857
-1.7
-0.756
-0.03
-40.678
-1.5
-0.04
1 005.5
2 729.52
100
2 269.69
83.2
459.83
16.8
109.02
4
232.06
8.5
300.58
11
159.25
5.8
329.52
12.1
-0.475
-0.02
488.3
17.9
37.409
1.4
452.51
16.6
0.45
1 005.5
2 850.27
100
2 370.46
83.2
479.81
16.8
78.562
2.8
197.65
6.9
261.07
9.2
218.74
7.7
29.014
1
2.065
0.07
250.56
8.8
17.128
0.6
235.44
8.3
0.234
1 005.5
1 788.5
100
1 439.5
80.5
349
19.5
79.6
4.5
171.1
9.6
233.2
13
115.8
6.5
18.2
1
0.4
0.02
134.6
7.5
22.7
1.3
113.7
6.4
0.11
1 005.5
1 627.3
100
1 279.5
78.6
347.8
21.4
119.7
7.4
242.2
14.9
314.4
19.3
33.4
2.1
21
1.3
-0.8
-0.05
53.1
3.3
-6.8
-0.4
63.7
3.9
0.06
1 005.5
1 766.1
100
1 347.7
76.3
418.4
23.7
80.1
4.5
194.9
11
255.8
14.5
162.6
9.2
5
0.3
—
0
167.8
9.5
24.7
1.4
145.2
8.2
0.14
1 005.5
1 985
100
1 504.2
75.8
480.8
24.2
79.9
4
203
10.2
263.7
13.3
217.1
10.9
201.3
10.1
1.9
0.1
420.2
21.2
67.4
3.4
353.4
17.8
0.35
1 005.5
759.2
100
577.4
76.1
181.8
23.9
50.9
6.7
119.1
15.7
167.1
22
14.7
1.9
-23.2
-3.06
-0.1
-0.01
-8.6
-1.1
6.6
0.9
-11.8
-1.6
-0.01
1 005.5
1 582
100
1 220.3
77.1
361.8
22.9
84.9
5.4
308.9
19.5
374.8
23.7
-13.1
-0.8
36.4
2.3
—
0
32.9
2.1
-2.4
-0.2
40.1
2.5
0.04
1 005.5
1 323.8
100
966.9
73
356.9
27
78.7
5.9
163.6
12.4
217.5
16.4
139.3
10.5
23.3
1.8
0.3
0.02
163.2
12.3
35.3
2.7
131.5
9.9
0.13
1 005.5
1 403.4
100
1 055.1
75.2
348.3
24.8
70.2
5
161.9
11.5
211.2
15
137.1
9.8
130.3
9.3
0.4
0.03
267.3
19
34.1
2.4
231.3
16.5
0.23
1 005.5
1 151
100
876.3
76.1
274.8
23.9
55.3
4.8
155.5
13.5
194.3
16.9
80.4
7
42.1
3.7
0.1
0.009
122.8
10.7
23.7
2.1
99.9
8.7
0.1
1 005.5
1 205.2
100
894.1
74.2
311.1
25.8
68.1
5.7
235.1
19.5
282.6
23.4
28.6
2.4
-0.7
-0.06
-1.3
-0.1
26.4
2.2
5
0.4
27.2
2.3
0.03
1 005.5
1 285.9
100
980.1
76.2
305.8
23.8
69.3
5.4
161.6
12.6
216.5
16.8
89.4
7
5.8
0.5
-0.8
-0.06
94.4
7.3
22.9
1.8
75.8
5.9
0.08
1 005.5
1 477.4
100
1 136.6
76.9
340.8
23.1
—
0
237.6
16.1
218.7
14.8
122.1
8.3
8.2
0.6
0.2
0.01
143
9.7
25.2
1.7
119.9
8.1
0.12
1 005.5
1 264.3
100
972.9
77
291.4
23
—
0
197.2
15.6
206.4
16.3
85
6.7
-7.8
-0.6
-0.1
-0.008
77.2
6.1
17.6
1.4
60.7
4.8
0.06
1 005.5
1 187.5
100
881.6
74.2
305.8
25.8
73
6.1
179.9
15.1
158.3
13.3
147.5
12.4
-4.5
-0.4
-63.4
-5.3
79.2
6.7
14.4
1.2
69.2
5.8
0.07
928.4
1 262.2
100
983
77.9
279.2
22.1
41.5
3.3
151.5
12
201.4
16
77.8
6.2
-15.1
-1.2
33.3
2.6
96
7.6
19.6
1.6
78.8
6.2
0.09
891.1
1 104.1
100
811.2
73.5
292.9
26.5
—
0
166.3
15.1
175.8
15.9
117
10.6
-2.8
-0.3
25.5
2.3
139.7
12.7
16.7
1.5
121.2
11
0.14
891.1
926.9
100
704.8
76
222.1
24
—
0
138.9
15
153.9
16.6
68.1
7.3
-8.4
-0.9
5.9
0.6
65.6
7.1
9.3
1
54.9
5.9
0.06
891.1
863.1
100
617.5
71.5
245.6
28.5
—
0
185.2
21.5
212.2
24.6
33.4
3.9
4.7
0.5
31.1
3.6
68.3
7.9
9.6
1.1
62.2
7.2
0.07
891.1
806.9
100
630.7
78.2
176.1
21.8
—
0
145.1
18
147.1
18.2
29.1
3.6
-7
-0.9
42
5.2
64.1
7.9
11.3
1.4
50.4
6.2
0.06
891.1
874.4
100
667.9
76.4
206.5
23.6
—
0
122
14
130.4
14.9
76.1
8.7
-10.9
-1.2
27.6
3.2
92.1
10.5
12.2
1.4
72.4
8.3
0.08
891.1
769.3
100
585
76
184.4
24
—
0
123.9
16.1
129.5
16.8
54.8
7.1
-5.8
-0.8
7.8
1
56.8
7.4
10.4
1.4
44.9
5.8
0.05
891.1
705.7
100
508.7
72.1
197
27.9
—
0
165.6
23.5
188.3
26.7
8.6
1.2
-4.5
-0.6
57.7
8.2
61.7
8.7
16
2.3
41.4
5.9
0.05
891.1
653.6
100
504.2
77.1
149.4
22.9
—
0
116.7
17.9
119.9
18.3
29.6
4.5
-17.1
-2.6
10.9
1.7
23.3
3.6
4.3
0.7
20.5
3.1
0.02
891.1
677.2
100
506.9
74.9
170.2
25.1
—
0
118.1
17.4
121.7
18
48.6
7.2
7.1
1
15.1
2.2
70.1
10.4
11.2
1.7
60
8.9
0.07
891.1
583.1
100
459.4
78.8
123.7
21.2
—
0
98.4
16.9
100.3
17.2
23.4
4
6.8
1.2
3.8
0.7
34
5.8
6.7
1.1
28.9
5
0.03
891.1
586.4
100
421.2
71.8
165.2
28.2
—
0
136.2
23.2
148.6
25.3
16.6
2.8
-8.2
-1.4
16.1
2.7
24.4
4.2
5.4
0.9
20.7
3.5
0.02
891.1
642.4
100
494.5
77
147.9
23
—
0
100.3
15.6
100.4
15.6
47.5
7.4
30.5
4.7
26.1
4.1
103.5
16.1
12.4
1.9
92.8
14.4
0.1
891.1
608.4
100
464.9
76.4
143.5
23.6
—
0
93.1
15.3
98
16.1
45.5
7.5
-7.5
-1.2
3.3
0.5
41.4
6.8
7.5
1.2
34.9
5.7
0.04
891.1
516.1
100
385.2
74.6
130.9
25.4
—
0
82.7
16
88.1
17.1
42.8
8.3
-15.9
-3.08
8.4
1.6
35.3
6.8
10.5
2
19.9
3.9
0.02
891.1
514.6
100
391.7
76.1
122.9
23.9
—
0
156
30.3
169.6
33
-46.7
-9.08
-3.2
-0.6
9.5
1.8
-40.4
-7.9
-2.8
-0.5
-40.1
-7.8
-0.04
891.1
409.9
100
300.8
73.4
109.1
26.6
—
0
94.8
23.1
93.4
22.8
15.7
3.8
67.3
16.4
3.5
0.9
86.5
21.1
15.7
3.8
70.3
17.2
0.08
891.1