AVIC Jonhon Statements
00
AVIC Jonhon 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
5 183.85
100
3 215.92
62
1 967.93
38
521.26
10.1
500.54
9.7
967.23
18.7
1 000.7
19.3
45.042
0.9
5.859
0.1
1 051.6
20.3
83.381
1.6
917.29
17.7
0.421
2 179.28
4 715.37
3 085.25
1 630.12
878.79
614.41
1 387.6
242.52
104.46
13.859
361.01
-132.55
445.58
0.21
2 119.78
4 601.23
2 766.83
1 834.4
371.82
416.86
799.55
1 034.85
47.096
14.52
1 096.43
108.62
940.23
0.434
2 165.77
5 415.82
100
3 464.16
64
1 951.66
36
520.47
9.6
416.52
7.7
963.06
17.8
988.6
18.3
98.98
1.8
11.355
0.2
1 099.2
20.3
87.825
1.6
960.17
17.7
0.445
2 158.17
5 342.01
100
3 256.01
61
2 086
39
426.18
8
517.69
9.7
978.4
18.3
1 107.61
20.7
61.701
1.2
7.776
0.1
1 177.11
22
134.11
2.5
993.32
18.6
0.471
2 110.33
3 384.16
100
2 216.28
65.5
1 167.89
34.5
504.6
14.9
387.66
11.5
863.31
25.5
304.57
9
26.582
0.8
-4.942
-0.1
326.38
9.6
-131.48
-3.9
432.94
12.8
0.209
2 067.4
4 262.65
100
2 760.1
64.8
1 502.55
35.2
357.65
8.4
356.66
8.4
703.76
16.5
798.78
18.7
109.63
2.6
19.161
0.4
927.52
21.8
98.253
2.3
775.39
18.2
0.378
2 051.25
4 224.8
100
2 741.4
64.9
1 483.41
35.1
436.11
10.3
291.29
6.9
736.17
17.4
747.24
17.7
148.31
3.5
12.288
0.3
907.83
21.5
81.866
1.9
771.4
18.3
0.486
1 586.13
3 966.5
100
2 401.14
60.5
1 565.36
39.5
299.06
7.5
354
8.9
708.83
17.9
856.53
21.6
28.836
0.7
6.934
0.2
892.3
22.5
104.37
2.6
737.4
18.6
0.468
1 575.62
2 990.1
100
2 016.87
67.5
973.22
32.5
400.63
13.4
224.79
7.5
586.97
19.6
386.25
12.9
-28.451
-1
3.802
0.1
361.68
12.1
-40.149
-1.3
368.05
12.3
0.244
1 509.81
3 213.49
100
2 037
63.4
1 176.49
36.6
324.29
10.1
305.84
9.5
624.14
19.4
552.34
17.2
35.617
1.1
3.025
0.09
590.99
18.4
46.818
1.5
509.02
15.8
0.336
1 514.66
3 276.96
100
2 104.62
64.2
1 172.34
35.8
299.6
9.1
292.72
8.9
610.38
18.6
561.96
17.1
0.486
0.01
8.975
0.3
571.42
17.4
52.565
1.6
489.52
14.9
0.314
1 557.33
3 386.3
100
1 992.6
58.8
1 393.7
41.2
281.8
8.3
378.2
11.2
689.4
20.4
704.3
20.8
33.5
1
5.6
0.2
743.4
22
82.5
2.4
624.4
18.4
0.58
1 069
2 638.8
100
1 654.5
62.7
984.3
37.3
373.2
14.1
223.6
8.5
571.3
21.6
413
15.7
-55
-2.08
11.3
0.4
369.2
14
16.1
0.6
339.9
12.9
0.33
1 042.6
2 856.5
100
1 745.1
61.1
1 111.3
38.9
222.9
7.8
289.9
10.1
542.7
19
568.7
19.9
-37.7
-1.3
6.5
0.2
537.5
18.8
58.1
2
436.1
15.3
0.4
1 100.8
3 010
100
1 921.4
63.8
1 088.6
36.2
224.8
7.5
273
9.1
498.7
16.6
589.9
19.6
6.7
0.2
1.7
0.06
598.3
19.9
64.2
2.1
499.3
16.6
0.46
1 084.4
1 799.9
100
1 299.5
72.2
500.4
27.8
142
7.9
221.8
12.3
345.3
19.2
155.1
8.6
21.6
1.2
-0.6
-0.03
176.1
9.8
11.3
0.6
163.7
9.1
0.15
1 090.6
2 266.6
100
1 600.8
70.6
665.8
29.4
267.2
11.8
187.6
8.3
384.7
17
281.1
12.4
-22.8
-1.006
3.5
0.2
261.8
11.6
1.4
0.06
239.9
10.6
0.24
1 011.5
2 295.5
100
1 512.2
65.9
783.4
34.1
248.5
10.8
221.5
9.6
483.9
21.1
299.5
13
21.5
0.9
-0.7
-0.03
320.3
14
36.1
1.6
258.1
11.2
0.24
1 076.9
2 440.5
100
1 625.3
66.6
815.3
33.4
241.5
9.9
199.7
8.2
441.7
18.1
373.5
15.3
18.4
0.8
3.5
0.1
395.9
16.2
25
1
340.1
13.9
0.33
1 036.2
2 156.1
100
1 459.8
67.7
696.3
32.3
162.4
7.5
234.7
10.9
392.7
18.2
303.6
14.1
-31.2
-1.4
4
0.2
276.4
12.8
29.4
1.4
232.9
10.8
0.22
1 050.5
2 040.9
100
1 353.2
66.3
687.7
33.7
221.5
10.9
291.3
14.3
398
19.5
289.7
14.2
-9.4
-0.5
6.5
0.3
285.7
14
18.2
0.9
254.4
12.5
0.25
1 028.2
2 190.3
100
1 554.9
71
635.4
29
180.7
8.3
197.5
9
396.6
18.1
238.7
10.9
37.5
1.7
4.6
0.2
280.8
12.8
31.3
1.4
231.8
10.6
0.23
1 028.2
2 107.6
100
1 426.8
67.7
680.7
32.3
—
0
305.7
14.5
353.7
16.8
327.1
15.5
25.8
1.2
3.8
0.2
356.5
16.9
37.9
1.8
298
14.1
0.29
1 028.2
1 477.3
100
965
65.3
512.3
34.7
—
0
280.6
19
302.3
20.5
209.9
14.2
-22.1
-1.5
3.8
0.3
191.6
13
20.2
1.4
167.4
11.3
0.16
1 028.3
1 862.1
1 289.8
572.3
—
374.3
303.6
268.7
-7.4
-31.8
227.3
25.1
195.9
0.19
1 028.3
1 466.9
944.5
522.5
127.9
145
309.7
212.7
-10
1.9
204.7
18.6
187.8
0.18
1 018.3
1 610.4
1 004.3
606.1
—
270.7
267.5
338.5
-18.1
0.8
321.3
40.4
257.9
0.26
1 008.2
1 422.4
928.3
494.1
—
236.5
265.7
228.4
-10
4.7
223.1
25.9
183.7
0.18
1 028.3
1 490.7
1 002.6
488.2
—
334
321.3
166.8
14
21.6
201.7
25.1
170.9
0.17
1 018.3
1 361
909.1
451.9
—
249.7
263
188.9
-5.1
12.3
195.9
21.1
166.3
0.16
1 018.3
1 540.4
990.6
549.8
—
245.3
268.2
281.6
0.9
12.2
294.6
42.8
230.8
0.23
1 018.3
1 462.6
1 005.5
457.1
—
232.9
260.4
196.8
-4.5
5.1
197.4
24.1
165.7
0.16
1 018.3
1 251.6
828.5
423.1
—
289.6
267.4
155.8
2.3
8.7
166.6
11.3
145.6
0.14
1 018.3
1 266.4
834.4
432
—
197.4
213.5
218.5
-6.6
3.7
215.5
38.1
167.1
0.16
1 018.3
1 241.3
805
436.2
—
185
209.3
227
-10.7
3.2
219.4
33.2
172.1
0.17
1 018.3
965.9
681.7
284.2
—
172.5
187.7
96.5
-6.5
3.1
93.1
8.7
83.5
0.08
1 018.3
1 090.7
742.2
348.5
—
213.7
207.8
140.7
-9
5.9
137.6
24.4
102.6
0.1
1 018.3
927.1
621.5
305.7
—
160.9
178.7
126.9
-4.4
1.8
124.3
15.2
103.4
0.1
1 018.3
766.9
508.6
258.4
—
136.5
145.4
113
-3.4
2.7
112.3
14.2
87.1
0.09
1 018.3
706.5
484.1
222.4
—
142.7
157.1
65.3
-3.9
2.3
63.5
9.4
46.5
0.05
1 018.3
912
638
274
—
157.2
168.2
105.8
-7.3
3.6
101.9
19.8
71.6
0.07
1 015
577.3
387
190.3
—
110.7
117.3
73.1
-3.4
2.2
71.6
8.5
63.4
0.06
1 018.3
615.9
395.7
220.2
—
111.4
126.2
94
-5.5
1.1
89.6
13.2
75.2
0.07
1 018.3
496.4
323.9
172.5
—
115.6
122.8
49.7
-10.1
1
40.6
4.4
34.2
0.04
883.8
600.1
418.8
181.2
—
114.8
112.5
68.8
-10.4
—
58.4
14.4
45.2
0.05
882.4