CSG Statements
00
CSG 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
5 090.59
100
3 959.78
77.8
1 130.81
22.2
201.47
4
318.04
6.2
477.78
9.4
653.04
12.8
-43.783
-0.9
3.405
0.07
612.68
12
38.393
0.8
577.19
11.3
0.188
3 077.74
4 318.67
100
3 369.35
78
949.32
22
184.99
4.3
249.2
5.8
411.91
9.5
537.4
12.4
-41.789
-1
1.385
0.03
496.89
11.5
7.451
0.2
493.07
11.4
0.161
3 063.64
4 070.67
100
3 202.42
78.7
868.25
21.3
161.27
4
245.51
6
381.83
9.4
486.42
11.9
-35.059
-0.9
7.581
0.2
459.1
11.3
66.643
1.6
396.41
9.7
0.129
3 070.69
4 394.93
100
3 347.05
76.2
1 047.88
23.8
210.79
4.8
347.78
7.9
679.38
15.5
368.51
8.4
-36.755
-0.8
4.813
0.1
337.06
7.7
-47.505
-1.08
386.67
8.8
0.126
3 070.69
4 284.56
100
3 096.29
72.3
1 188.27
27.7
167.48
3.9
278.6
6.5
391.77
9.1
796.49
18.6
-33.507
-0.8
-0.66
-0.02
764.3
17.8
114.07
2.7
649.35
15.2
0.211
3 070.69
3 733.51
100
2 673.36
71.6
1 060.15
28.4
154.22
4.1
231.76
6.2
335.02
9
725.13
19.4
-23.983
-0.6
12.435
0.3
723.26
19.4
102.33
2.7
617.49
16.5
0.201
3 070.69
2 785.71
100
2 025.57
72.7
760.14
27.3
111.66
4
222.28
8
285.59
10.3
474.56
17
-22.401
-0.8
-0.962
-0.03
454.26
16.3
66.601
2.4
383.68
13.8
0.125
3 070.69
3 382.19
100
2 485.7
73.5
896.5
26.5
141.05
4.2
449.3
13.3
826.04
24.4
70.459
2.1
-23.889
-0.7
-3.813
-0.1
43.037
1.3
19.121
0.6
19.498
0.6
0.006
3 070.69
3 632.04
100
2 311.85
63.7
1 320.18
36.3
145.8
4
245.13
6.7
1 040.24
28.6
279.94
7.7
-27.118
-0.7
-0.803
-0.02
250.11
6.9
81.753
2.3
157.31
4.3
0.051
3 096.06
3 607.97
100
2 281.65
63.2
1 326.32
36.8
120.79
3.3
246.04
6.8
365.24
10.1
961.08
26.6
-38.22
-1.06
3.429
0.1
926.72
25.7
136.1
3.8
779.25
21.6
0.249
3 130.6
3 006.8
100
1 918.9
63.8
1 087.9
36.2
104.1
3.5
236.7
7.9
332.7
11.1
755.3
25.1
-45.1
-1.5
-12.3
-0.4
697.5
23.2
119.2
4
573.3
19.1
0.19
3 017.2
3 203
100
2 278
71.1
925
28.9
139.4
4.4
163.1
5.1
911.8
28.5
13.1
0.4
142.9
4.5
6.2
0.2
162.3
5.1
99.4
3.1
52.5
1.6
0.02
3 257.1
3 044.1
100
2 076.5
68.2
967.6
31.8
120.4
4
261.5
8.6
459.6
15.1
507.9
16.7
-52.6
-1.7
2.9
0.1
457.4
15
110.3
3.6
335.4
11
0.11
3 070.7
2 690.3
100
1 967
73.1
723.3
26.9
72.1
2.7
259.5
9.6
300.4
11.2
422.8
15.7
-73.8
-2.7
1.3
0.05
350.5
13
60.6
2.3
280.2
10.4
0.09
3 240.6
1 734
100
1 244.9
71.8
489
28.2
73
4.2
222.5
12.8
278.5
16.1
210.6
12.1
-58
-3.3
-16.6
-1
135.5
7.8
23.5
1.4
111.3
6.4
0.04
2 782
2 810.4
100
2 071.2
73.7
739.1
26.3
103.1
3.7
300.1
10.7
690.6
24.6
48.6
1.7
-58.9
-2.1
-0.6
-0.02
-11.9
-0.4
-10.3
-0.4
-7.9
-0.3
—
3 550
2 773.4
100
2 059.7
74.3
713.8
25.7
89.5
3.2
242.7
8.8
431.7
15.6
282
10.2
-72.5
-2.6
1.6
0.06
210.9
7.6
35.5
1.3
167
6
0.05
3 339.4
2 665.5
100
1 990.8
74.7
674.7
25.3
94.6
3.5
258.9
9.7
290.3
10.9
384.5
14.4
-76.9
-2.9
-1.9
-0.07
299.2
11.2
48.4
1.8
245.2
9.2
0.08
3 139.9
2 222.7
100
1 737.2
78.2
485.5
21.8
79.7
3.6
206.4
9.3
245.6
11
240
10.8
-82.1
-3.7
-0.7
-0.03
164
7.4
28.1
1.3
132.2
5.9
0.04
3 149.1
2 458.7
100
1 960.7
79.7
498
20.3
66.9
2.7
299.9
12.2
457.9
18.6
40.1
1.6
-76
-3.09
5.6
0.2
-30.3
-1.2
-16.6
-0.7
-16.2
-0.7
-0.01
3 149.6
2 680.7
100
2 128.8
79.4
551.9
20.6
86.2
3.2
259.2
9.7
314.9
11.7
237
8.8
-87.6
-3.3
5
0.2
154.5
5.8
27.7
1
116.3
4.3
0.04
3 149.6
2 841.7
100
2 151.1
75.7
690.6
24.3
—
0
380.1
13.4
364.9
12.8
325.7
11.5
-93.7
-3.3
0.4
0.01
232.9
8.2
32.8
1.2
193.5
6.8
0.06
3 142.4
2 629.5
100
2 020.3
76.8
609.2
23.2
—
0
332.7
12.7
329.8
12.5
279.3
10.6
-92.1
-3.5
1.3
0.05
187.6
7.1
28.6
1.1
159.4
6.1
0.06
2 880.3
3 089.1
2 418.1
671
65.3
334
406.5
264.5
-81.6
-46.3
134.6
27.8
114.4
0.04
2 875.5
2 846.6
2 123.5
723.1
94.5
202.8
298.3
424.8
-90.6
46.6
381.1
59.5
318
0.11
3 019.1
2 659.5
2 028.1
631.5
—
300.3
273
358.4
-76.1
-9.9
272.3
48.3
222.9
0.07
3 019.1
2 284.8
1 771.2
513.6
—
258.6
263.2
250.4
-67.3
25.3
208.4
32.2
170.1
0.06
3 019.1
2 451.9
1 895.7
556.2
—
299.2
356
200.2
-94.6
11.6
115.4
29.9
82.8
0.03
3 019.1
2 294
1 669.5
624.5
—
281.7
284.6
339.9
-74.3
30.8
297.5
44.2
248
0.08
3 019.1
2 278.7
1 653.3
625.4
—
258.6
254.5
371
-94.6
34.4
310.7
50.3
262
0.09
3 019.1
1 949.4
1 446.9
502.6
—
228.9
232.1
270.4
-53
14.8
232.4
27.6
204.8
0.07
3 019.1
2 053.8
1 562.8
490.9
—
297.3
293.3
197.7
-13
17.7
202.1
63.3
138.6
0.05
3 019.1
2 054.1
1 642.3
411.8
—
239.9
243.2
168.6
20.5
23.1
212.3
24
188.3
0.06
3 019.1
1 783.8
1 433.6
350.2
—
219.1
220.6
129.7
-50.8
57.2
136
5.3
123.6
0.04
3 019.1
1 539.2
1 224.5
314.7
—
199.8
203.2
111.5
-39.4
19
91.1
1.3
82.2
0.03
3 019.1
1 895.6
1 475.7
419.9
—
240.3
260.5
159.4
-55
31.7
116
-43.6
136.4
0.05
3 019.1
1 886.3
1 425.7
460.6
—
228.7
231.4
229.2
-59.8
20.4
189.4
26.4
148.1
0.05
3 019.1
1 779.8
1 345.6
434.2
—
213.8
213.5
220.7
256.7
32.1
509.5
25.5
466.2
0.15
3 103.4
1 482.9
1 109.4
373.5
—
180.7
183.5
190
-44.9
25
168.7
35.5
123.1
0.04
3 019.1
2 082.2
1 528.5
553.6
—
329.3
393.5
160.1
871.5
-23.2
1 008.4
61.7
908.3
0.3
3 019.1
2 114.7
1 482.7
632
—
217.5
215.4
416.5
-63.2
47.9
401.2
84.4
273.9
0.09
3 019.1
2 080.2
1 476.3
603.9
—
208.2
211.2
392.7
-58
16.4
351.1
68.9
246.1
0.08
3 019.1
1 456.8
1 061.6
395.2
—
183.8
183
212.2
-61.2
23.5
174.5
44.8
107.7
0.04
3 019.2
1 701.3
1 273.4
427.9
—
210.6
514.5
-86.6
-46.3
17.6
-115.3
-6.2
-128
-0.04
3 019.2