CNNC Hua Statements
00
CNNC Hua 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
1 380.13
1 169.28
210.85
35.195
93.301
104.36
106.49
39.697
-2.389
143.8
23.991
119.94
0.033
3 677.96
981.67
783.81
197.86
21.594
108.25
125.57
72.293
49.454
-3.676
126.62
16.505
109.69
0.029
3 806.67
1 232.54
100
1 107.38
89.8
125.16
10.2
27.041
2.2
79.445
6.4
31.68
2.6
93.476
7.6
14.788
1.2
8.323
0.7
116.59
9.5
10.697
0.9
104.5
8.5
0.036
2 913.47
1 394.75
100
1 267.8
90.9
126.95
9.1
32.94
2.4
96.729
6.9
126.66
9.1
0.288
0.02
24.116
1.7
-5.366
-0.4
19.026
1.4
-9.379
-0.7
26.336
1.9
0.009
3 052.87
1 211.9
100
1 061.58
87.6
150.32
12.4
25.891
2.1
89.23
7.4
111.84
9.2
38.48
3.2
53.999
4.5
-0.95
-0.08
91.53
7.6
11.462
0.9
79.817
6.6
0.027
2 914.6
1 385.13
100
1 026.54
74.1
358.59
25.9
36.689
2.6
88.129
6.4
119.6
8.6
238.99
17.3
45.23
3.3
-2.524
-0.2
281.7
20.3
45.158
3.3
236.54
17.1
0.08
2 966.03
1 489.49
100
1 063.92
71.4
425.57
28.6
34.256
2.3
66.072
4.4
95.75
6.4
329.82
22.1
27.984
1.9
-0.517
-0.03
357.29
24
56.803
3.8
300.49
20.2
0.101
2 977.81
1 389.24
100
977.69
70.4
411.55
29.6
38.88
2.8
112.14
8.1
159.81
11.5
251.74
18.1
4.451
0.3
-9.287
-0.7
247.68
17.8
32.743
2.4
214.94
15.5
0.072
2 977.81
1 375.18
100
879.5
64
495.68
36
42.2
3.1
70.465
5.1
109.45
8
386.23
28.1
22.865
1.7
-3.588
-0.3
405.52
29.5
60.504
4.4
345.01
25.1
0.116
2 977.81
1 373.87
100
813.22
59.2
560.65
40.8
40.561
3
76.596
5.6
114.97
8.4
445.68
32.4
-1.078
-0.08
-0.355
-0.03
444.26
32.3
74.792
5.4
369.46
26.9
0.124
2 977.81
1 235.9
100
823.4
66.6
412.5
33.4
26.8
2.2
54.3
4.4
76
6.1
336.5
27.2
9.9
0.8
0.7
0.06
347
28.1
59.8
4.8
287.2
23.2
0.14
2 053.7
1 000.5
100
781.7
78.1
218.8
21.9
51.2
5.1
18.6
1.9
77.2
7.7
141.6
14.2
-12.5
-1.2
2.9
0.3
132
13.2
12.8
1.3
119.2
11.9
0.07
1 743.2
1 077.5
100
821.5
76.2
256
23.8
15.2
1.4
92.6
8.6
105.9
9.8
150.1
13.9
-18.2
-1.7
0.8
0.07
132.7
12.3
21.9
2
110.9
10.3
0.07
1 500.4
811.1
100
601.2
74.1
209.9
25.9
16
2
81.4
10
92.9
11.5
117
14.4
-16.9
-2.08
-0.2
-0.02
99.9
12.3
16.8
2.1
83.1
10.2
0.05
1 591.2
826.5
100
556.7
67.4
269.8
32.6
18.2
2.2
64.7
7.8
63.5
7.7
206.3
25
-10
-1.2
3
0.4
199.3
24.1
37.2
4.5
162
19.6
0.1
1 591.2
818.1
100
527.2
64.4
290.9
35.6
18.9
2.3
127.2
15.5
194.8
23.8
96
11.7
-16.2
-2
28.3
3.5
108
13.2
5.8
0.7
102.2
12.5
0.06
1 591.2
906.3
100
626.3
69.1
280
30.9
21.9
2.4
107.7
11.9
126.2
13.9
153.8
17
-15.5
-1.7
—
0
138.1
15.2
22.9
2.5
115.3
12.7
0.07
1 591.2
834.4
100
598.1
71.7
236.4
28.3
22.1
2.6
83.4
10
102.7
12.3
133.6
16
-1.2
-0.1
-1.7
-0.2
130.7
15.7
25.1
3
105.6
12.7
0.07
1 591.2
818.2
100
590
72.1
228.2
27.9
18.4
2.2
60
7.3
78
9.5
150.2
18.4
-20.7
-2.5
1.2
0.1
130.8
16
22.8
2.8
107.9
13.2
0.07
1 591.2
755.3
100
533.6
70.6
221.7
29.4
21.2
2.8
63.8
8.4
106.5
14.1
115.1
15.2
-16.8
-2.2
17.6
2.3
116.4
15.4
27.1
3.6
89.3
11.8
0.06
1 591.2
769.3
100
532.3
69.2
237
30.8
21.1
2.7
97.8
12.7
115.5
15
121.6
15.8
4
0.5
-0.3
-0.04
123.5
16.1
22.3
2.9
101.2
13.2
0.06
1 591.2
794.5
100
562.6
70.8
232
29.2
—
0
75
9.4
55.7
7
176.3
22.2
-21.6
-2.7
-2.2
-0.3
152.4
19.2
15.4
1.9
137
17.2
0.09
1 591.2
769.7
100
582.9
75.7
186.9
24.3
—
0
82.5
10.7
82.4
10.7
104.4
13.6
-21.2
-2.8
2.4
0.3
85.2
11.1
9.6
1.2
75.6
9.8
0.05
1 591.8
748.9
541.5
207.4
—
177.1
113.1
94.3
-11.1
-9.5
90.3
7.4
82.8
0.05
1 581
873.4
558.1
315.3
26.7
73.2
221.3
94
2.2
0.4
85.7
15
70.7
0.04
1 581
837.2
557.9
279.3
—
103.1
116.6
162.8
-12.9
-2.7
136.6
19.9
116.7
0.07
1 581
796.9
564.8
232.1
—
82
82.3
149.8
-13
3
139.8
21.4
118.3
0.07
1 581
587.5
441
146.6
—
77.7
85.3
61.2
-1.1
—
46.8
9.1
37.7
0.02
1 581
527.2
359.7
167.5
—
91.3
94.5
73
-12.7
13.5
53.8
18
35.9
0.02
1 576.6
490.2
376.2
114
—
45.2
45.1
68.9
-17.2
3.1
56.2
-1
57.2
0.04
1 576.6
443.2
387.2
56
—
78.5
79.1
-23.1
-22
2.2
-43.1
3.6
-46.6
-0.03
1 576.6
391.3
344.7
46.6
—
119.5
144.6
-98
-20.6
9.1
-114.7
-2.1
-112.6
-0.07
1 530.7
312.7
249.7
63.1
—
86.6
86.5
-23.5
-14.8
3.3
-35.1
-0.8
-34.3
-0.02
1 381.2
556.6
413.7
142.8
—
72.1
72.6
70.3
-15.8
1
55.5
8.4
47.1
0.03
1 351.6
368.8
286.5
82.4
—
81
80.9
1.5
-22.8
0.5
-20.8
5.7
-26.5
-0.02
1 350.6
502.9
380.1
122.8
—
96.1
98.9
24
-21.6
-2.1
0.2
7.2
-6.8
-0.01
1 350.6
398.9
277.4
121.4
—
71
68.3
53.2
-20.4
4.8
37.6
10.7
25.2
0.02
1 230.3
476.6
376.6
100
—
53.4
49.8
50.3
-14.8
-0.1
35.4
7.5
26
0.02
1 230.3
356
275.5
80.5
—
67.4
71.7
8.8
-20.5
0.1
-11.6
1.7
-13.8
-0.01
1 230.3
370.1
287.2
82.9
—
60.2
60.1
22.9
-23.5
5.2
4.6
8.7
-1.4
—
1 230.3
412.4
305
107.4
—
68.1
69.5
37.9
-21.2
3.8
20.5
3.2
14.4
0.01
1 215.6
385.1
298.9
86.1
—
62.9
62.3
23.8
-13.2
0.9
11.6
0.6
10.9
0.01
1 220.9
417.7
338.4
79.3
—
71.5
73.2
6.1
-11.5
0.3
-5.1
1.6
-7.5
-0.01
1 183.8
378.4
289.8
88.6
—
49.2
53
35.6
-14.2
2.3
23.7
3.5
18.7
0.03
595.5