North Statements
00
North 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
2 440.06
100
2 041.97
83.7
398.08
16.3
2.645
0.1
75.948
3.1
78.161
3.2
319.92
13.1
-41.597
-1.7
6.147
0.3
284.47
11.7
82.824
3.4
201.65
8.3
0.114
1 772.46
1 947.43
100
1 722.71
88.5
224.72
11.5
3.53
0.2
42.196
2.2
44.397
2.3
180.32
9.3
-43.98
-2.3
0.923
0.05
137.26
7
24.772
1.3
112.49
5.8
0.063
1 772.46
2 589.84
100
2 234.93
86.3
354.91
13.7
0.657
0.03
36.738
1.4
49.01
1.9
305.9
11.8
-33.552
-1.3
-0.307
-0.01
272.04
10.5
68.422
2.6
203.62
7.9
0.115
1 772.17
2 556.12
100
2 431.67
95.1
124.45
4.9
0.267
0.01
62.443
2.4
74.376
2.9
50.077
2
-31.243
-1.2
-1.878
-0.07
16.957
0.7
-13.469
-0.5
30.425
1.2
0.017
1 772.46
2 330.08
100
2 200.95
94.5
129.13
5.5
1.162
0.05
34.588
1.5
14.844
0.6
114.29
4.9
-33.231
-1.4
-0.745
-0.03
80.31
3.4
24.018
1
56.292
2.4
0.032
1 772.46
2 626.58
100
2 134.53
81.3
492.04
18.7
—
0
38.293
1.5
137.7
5.2
354.35
13.5
-39.476
-1.5
-0.5
-0.02
314.37
12
59.386
2.3
254.98
9.7
0.144
1 773.04
3 167.07
100
2 761.07
87.2
406
12.8
—
0
37.299
1.2
19.937
0.6
386.06
12.2
-35.262
-1.1
-0.529
-0.02
350.27
11.1
81.939
2.6
268.33
8.5
0.151
1 772.46
9 163.52
100
7 625.74
83.2
1 537.78
16.8
0.642
0.007
192.54
2.1
227.76
2.5
1 310.01
14.3
-211.97
-2.3
-9.248
-0.1
1 088.77
11.9
252.89
2.8
835.91
9.1
0.494
1 691.42
2 582.75
100
2 256.33
87.4
326.43
12.6
2.297
0.09
77.623
3
85.436
3.3
240.99
9.3
-45.59
-1.8
-0.335
-0.01
195.07
7.6
48.477
1.9
146.85
5.7
0.095
1 548.35
2 729.62
100
2 177.97
79.8
551.65
20.2
1.242
0.05
82.504
3
115.12
4.2
436.53
16
-46.196
-1.7
-10.583
-0.4
379.75
13.9
85.357
3.1
294.3
10.8
0.16
1 834.66
285.2
100
221.4
77.6
63.8
22.4
0.9
0.3
52.6
18.4
53.2
18.7
10.5
3.7
-2.8
-1
-1.6
-0.6
6.1
2.1
1.1
0.4
5
1.8
0.01
548.8
293.4
100
236.2
80.5
57.1
19.5
0.9
0.3
52.3
17.8
49.8
17
7.3
2.5
-10.5
-3.6
-4.9
-1.7
-8.1
-2.8
—
0
-8.1
-2.8
-0.01
548.8
292.2
100
228.2
78.1
64
21.9
1.5
0.5
46.6
15.9
47.9
16.4
16.1
5.5
-7.8
-2.7
1
0.3
9.4
3.2
3.5
1.2
5.6
1.9
0.01
548.8
301.2
100
241.2
80.1
60
19.9
1.7
0.6
47
15.6
48.2
16
11.8
3.9
-5.4
-1.8
-0.3
-0.1
11.7
3.9
3.8
1.3
7.8
2.6
0.01
554.8
238.7
100
195.7
82
42.9
18
1.7
0.7
49.6
20.8
50.4
21.1
-7.4
-3.1
-11
-4.6
0.1
0.04
86.9
36.4
0.8
0.3
86.1
36.1
0.16
548.8
289.7
100
227.9
78.7
61.8
21.3
1.2
0.4
75.6
26.1
93.6
32.3
-31.8
-11
-10.2
-3.5
-5.4
-1.9
-47
-16.2
3.3
1.1
-50.7
-17.5
-0.09
548.8
347.2
100
295.3
85.1
52
15
2.1
0.6
45.3
13
45.8
13.2
6.1
1.8
-8.9
-2.6
0.1
0.03
-2.7
-0.8
1.5
0.4
-4.3
-1.2
-0.01
548.8
344.7
100
290.2
84.2
54.5
15.8
1.5
0.4
44.4
12.9
45.1
13.1
9.4
2.7
-16.3
-4.7
-0.2
-0.06
6.8
2
4.2
1.2
2
0.6
—
548.8
233
100
165.4
71
67.7
29.1
1.9
0.8
42.5
18.2
43.1
18.5
24.5
10.5
-14.7
-6.3
—
0
9.8
4.2
4.7
2
4.4
1.9
0.01
548.8
307.7
100
237.4
77.2
70.4
22.9
2
0.6
81.6
26.5
104.8
34.1
-34.4
-11.2
326.1
106
-4.2
-1.4
437.7
142.2
8.7
2.8
430.3
139.8
0.78
548.8
484.8
100
378.2
78
106.6
22
1.5
0.3
127.3
26.3
127.8
26.4
-21.1
-4.4
-22.4
-4.6
-0.3
-0.06
-44.1
-9.1
5.7
1.2
-49
-10.1
-0.09
548.8
523
100
402.3
76.9
120.7
23.1
—
0
146.3
28
164.7
31.5
-44
-8.4
-23.4
-4.5
-0.1
-0.02
-67.7
-12.9
5
1
-69.4
-13.3
-0.13
548.8
511.7
100
398.7
77.9
113.1
22.1
—
0
136.9
26.8
134.4
26.3
-21.4
-4.2
-20.5
-4.006
-0.3
-0.06
-42.1
-8.2
3.8
0.7
-44.8
-8.8
-0.08
548.8
411.4
358.8
52.6
—
161.9
188.2
-135.6
-29.4
-3.7
-167.2
7.8
-167.7
-0.31
548.8
522.1
420.4
101.6
—
157.5
162
-60.4
-29.1
-0.4
-89.9
4
-92.9
-0.17
554.8
446.9
363.8
83.1
—
170.1
179.7
-96.6
-20.7
0.1
-117.2
4.3
-120.1
-0.22
548.8
492.4
393
99.3
—
126
125.7
-26.3
-11.7
-0.1
-38
2.4
-39.9
-0.07
548.8
572.3
409.2
163.1
—
134
127.2
35.9
68.3
6.6
115.1
5.6
109.4
0.2
548.8
481.6
370.4
111.2
—
109.8
109.8
1.4
-18.2
2.3
-12.6
2.7
-14.8
-0.03
548.8
524
409.8
114.2
—
128
140.2
-26
-12.2
1.2
-37.1
2.4
-37.9
-0.07
548.8
557.3
430
127.3
—
146.4
146.4
-19.1
-18.1
1.2
-36
0.6
-35.7
-0.07
548.8
497.2
386.5
110.7
—
160.4
171.9
-61.3
-24.5
14
-71.8
1.1
-72.9
-0.13
548.8
502.7
417.7
85
—
128.8
128.8
-43.9
-6
2
-48
—
-47
-0.09
548.8
575.1
453
122.1
—
143.8
149.8
-27.7
-24.1
5.2
-46.7
0.4
-46.7
-0.09
548.8
576.8
470.8
106
—
144.3
144.3
-38.3
-15.4
0.1
-53.6
1
-54
-0.1
548.8
547.1
439.6
107.5
—
162.9
166.9
-59.5
212
56.9
209.5
3.1
185.1
0.34
548.8
594.4
479.8
114.6
—
140.6
140.5
-26
-39.2
0.7
-64.5
1.5
-64.2
-0.12
548.8
681.8
544.7
137.1
—
136.1
137.7
-0.6
-34.4
1.6
-33.4
1
-33.2
-0.06
548.8
695.6
561.1
134.5
—
151.3
151.3
-16.8
-38.5
-0.2
-55.5
0.7
-55.5
-0.1
548.8
589.7
498.6
91.1
—
134.8
159.5
-68.4
-46.9
30.3
-85
6.2
-81.2
-0.15
548.8
721.7
545.4
176.3
—
139.4
139.5
36.8
-35.3
4.9
6.3
5.5
-4.9
-0.01
548.8
771.2
597.3
173.9
—
130
137.2
36.7
-40.5
4.4
0.6
2.1
-6.9
-0.01
548.8
663.5
536.1
127.4
—
134.3
134.3
-6.9
-30.6
0.8
-36.6
0.8
-38.1
-0.07
548.8
482.8
475.7
7.2
—
246.8
292.2
-285.1
-36
19.8
-301.3
-1
-279.7
-0.51
548.8