Daqing Statements
00
Daqing 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
326.08
312.69
13.393
3.421
24.876
27.607
-14.214
0.867
0.021
-13.326
-0.026
-13.301
-0.103
129.64
486.5
470.4
16.105
3.192
15.148
19.668
-3.563
1.059
0.001
-2.504
-0.376
-2.128
-0.016
129.64
629.17
100
604.66
96.1
24.515
3.9
3.427
0.5
17.487
2.8
24.775
3.9
-0.26
-0.04
2.882
0.5
0.053
0.008
2.674
0.4
0.401
0.06
2.273
0.4
0.018
129.64
566.43
100
573.11
101.2
-6.675
-1.2
4.744
0.8
-0.558
-0.1
7.303
1.3
-13.978
-2.5
2.658
0.5
0.332
0.06
-10.988
-1.9
-4.171
-0.7
-6.817
-1.2
-0.053
129.64
712.13
100
671.97
94.4
40.156
5.6
4.081
0.6
21.816
3.1
25.986
3.6
14.17
2
1.354
0.2
0.006
0.0008
15.529
2.2
2.329
0.3
13.2
1.9
0.102
129.64
713.77
100
692.91
97.1
20.863
2.9
3.585
0.5
23.774
3.3
26.626
3.7
-5.763
-0.8
1.13
0.2
0
0.000006
-4.633
-0.6
-0.695
-0.1
-3.938
-0.6
-0.03
129.64
616.71
100
575.12
93.3
41.587
6.7
3.678
0.6
24.154
3.9
27.871
4.5
13.715
2.2
1.512
0.2
0.024
0.004
15.252
2.5
2.288
0.4
12.965
2.1
0.1
129.64
534.73
100
515.68
96.4
19.058
3.6
1.601
0.3
20.929
3.9
22.84
4.3
-3.782
-0.7
2.034
0.4
0.001
0.0001
-1.748
-0.3
-1.543
-0.3
-0.205
-0.04
-0.002
129.64
539.81
100
505.11
93.6
34.706
6.4
1.661
0.3
26.77
5
25.916
4.8
8.789
1.6
1.873
0.3
-0.601
-0.1
10.062
1.9
1.502
0.3
8.56
1.6
0.066
129.64
546.15
100
509.19
93.2
36.964
6.8
1.992
0.4
25.974
4.8
29.754
5.4
7.21
1.3
0.914
0.2
-0.522
-0.1
7.602
1.4
0.795
0.1
6.807
1.2
0.054
126.82
452.7
100
428.4
94.6
24.3
5.4
2.3
0.5
25.9
5.7
27.8
6.1
-3.5
-0.8
1.1
0.2
0.1
0.02
-2.3
-0.5
—
0
-2.3
-0.5
-0.02
129.6
411.5
100
398.7
96.9
12.8
3.1
2.4
0.6
17.5
4.3
16.6
4
-3.8
-0.9
1.8
0.4
—
0
-2
-0.5
-0.4
-0.1
-1.6
-0.4
-0.01
129.6
480.6
100
430.9
89.7
49.7
10.3
2
0.4
30.1
6.3
32.1
6.7
17.6
3.7
1.2
0.2
—
0
18.8
3.9
1.7
0.4
17.1
3.6
0.13
129.6
419.5
100
369.5
88.1
50
11.9
1.9
0.5
29.5
7
30.9
7.4
19.1
4.6
0.6
0.1
1.5
0.4
21.2
5.1
—
0
21.2
5.1
0.16
129.9
451.5
100
440.9
97.7
10.6
2.3
2.2
0.5
28.4
6.3
36.2
8
-25.6
-5.7
0.9
0.2
0.1
0.02
-24.6
-5.4
—
0
-24.6
-5.4
-0.19
129.4
470.7
100
460.7
97.9
10
2.1
1.8
0.4
24.2
5.1
26.3
5.6
-16.3
-3.5
1.7
0.4
3.6
0.8
-11.1
-2.4
-1.6
-0.3
-9.5
-2.02
-0.07
129.7
601.4
100
540.4
89.9
60.9
10.1
2.7
0.4
31.4
5.2
34
5.7
27
4.5
1.4
0.2
0.1
0.02
28.5
4.7
1.1
0.2
27.4
4.6
0.21
129.4
554.2
100
500.6
90.3
53.6
9.7
2.5
0.5
30.8
5.6
34.1
6.2
19.5
3.5
0.6
0.1
—
0
20.1
3.6
1.1
0.2
19
3.4
0.15
129.6
529.6
100
488.4
92.2
41.2
7.8
2.6
0.5
31.7
6
34
6.4
7.2
1.4
0.5
0.09
—
0
7.8
1.5
0.1
0.02
7.7
1.5
0.06
129.6
575.5
100
548.1
95.2
27.4
4.8
2.7
0.5
18.9
3.3
22.3
3.9
5.1
0.9
1.3
0.2
0.3
0.05
6.7
1.2
0.3
0.05
6.4
1.1
0.05
129.6
182.2
100
169.2
92.9
13
7.1
2.2
1.2
29.5
16.2
31.6
17.3
-18.6
-10.2
0.9
0.5
—
0
-4.9
-2.7
—
0
-4.9
-2.7
-0.04
129.6
472.3
100
438.3
92.8
34
7.2
—
0
31.7
6.7
31.9
6.8
2.1
0.4
0.9
0.2
—
0
3
0.6
—
0
3
0.6
0.02
129.6
460.2
100
441
95.8
19.2
4.2
—
0
27.4
6
27.1
5.9
-7.9
-1.7
0.4
0.09
—
0
-7.4
-1.6
—
0
-7.4
-1.6
-0.06
129.6
437
400.3
36.7
3.4
17.6
24.7
12
0.8
0.1
12.7
1.6
11.1
0.09
129.6
399.8
360.7
39.1
1.9
24.2
25.8
13.3
0.8
—
24.1
3.3
20.8
0.16
129.6
354.8
327.7
27.2
—
25.7
27.7
-0.6
0.6
-0.4
-0.4
0.4
-0.8
-0.01
129.6
338.8
294.1
44.6
—
26.3
26.4
18.3
1.5
0.5
20.3
3.2
17.1
0.13
129.6
318.7
279.5
39.3
—
15.1
23.8
15.5
0.9
1.5
17.5
5
12.5
0.1
129.6
291.2
254.9
36.3
—
24.6
25.2
11.1
0.4
0.6
12.1
0.9
11.2
0.09
129.6
248.7
212.9
35.8
—
25.7
27.7
8.1
0.4
0.5
8.9
—
8.9
0.07
129.6
173.9
148.3
25.6
—
25.2
25.5
—
0.2
0.5
0.7
—
0.7
0.01
129.6
201
177.3
23.7
—
22.7
24.5
-0.7
0.3
0.7
0.3
-3
3.3
0.03
129.6
182.8
168.1
14.7
—
26.5
27.8
-13.1
0.2
0.1
-12.8
—
-12.8
-0.1
129.6
159.6
142.5
17.1
—
25
25.7
-8.6
0.7
0.3
-7.6
-0.1
-7.6
-0.06
129.6
246.2
218.8
27.4
—
27.2
27.7
-0.3
0.7
0.1
0.5
0.1
0.4
—
129.6
301.9
285.7
16.2
—
24.8
26.3
-10.1
0.6
0.5
-9.1
-3.5
-5.6
-0.04
129.6
381.9
354.7
27.2
—
24.9
25.4
1.8
0.4
0.1
1.4
0.2
1.1
0.01
129.6
399.9
357.5
42.4
—
24.4
33.2
9.1
0.6
0.1
9.8
2.7
7.1
0.05
129.6
339.2
296.8
42.4
—
24.7
29.1
13.3
0.5
0.1
13.9
2.6
11.3
0.09
129.6
345.6
310.3
35.3
—
22.7
25
10.3
0.4
0.3
10.9
1.2
9.7
0.07
129.6
314
288.9
25.1
—
24.2
24.6
0.5
—
-0.1
0.4
—
0.4
—
129.6
327.9
297.5
30.5
—
22.1
22.5
7.9
-0.1
—
7.8
—
7.8
0.06
129.6
187.9
173.8
14.2
—
21.6
21.7
-7.6
—
—
-7.5
—
-7.5
-0.06
129.6
328.6
300.6
27.9
—
18.3
20.6
7.4
0.1
-3.8
3.6
-1
4.6
0.04
129.6