Satellite Statements
00
Satellite 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
10 867.52
100
8 651.36
79.6
2 216.16
20.4
492.33
4.5
148.01
1.4
618.7
5.7
1 597.45
14.7
133.81
1.2
4.019
0.04
1 735.7
16
185.53
1.7
1 551.05
14.3
0.459
3 379.67
10 598.89
100
8 643.12
81.5
1 955.77
18.5
431.77
4.1
171.79
1.6
594.36
5.6
1 361.41
12.8
-51.718
-0.5
-6.969
-0.07
1 302.73
12.3
167.28
1.6
1 135.64
10.7
0.341
3 333.65
9 415.15
100
7 901.86
83.9
1 513.29
16.1
276.25
2.9
117.13
1.2
372.79
4
1 140.5
12.1
-323.62
-3.4
-0.077
-0.0008
816.78
8.7
111.84
1.2
707.16
7.5
0.21
3 367.41
9 274.16
100
8 464.67
91.3
809.49
8.7
270.79
2.9
151.73
1.6
394.22
4.3
415.26
4.5
-523.08
-5.6
-0.283
-0.003
-107.81
-1.2
-149.57
-1.6
45.751
0.5
0.013
3 421.94
8 956
100
8 309.69
92.8
646.3
7.2
322.13
3.6
105.85
1.2
406.31
4.5
239.99
2.7
-19.477
-0.2
2.554
0.03
223.31
2.5
-19.627
-0.2
235
2.6
0.069
3 421.2
10 676.25
100
8 468.18
79.3
2 208.07
20.7
351.01
3.3
271.81
2.5
625.78
5.9
1 582.29
14.8
-46.933
-0.4
-7.309
-0.07
1 530.31
14.3
269.87
2.5
1 260.06
11.8
0.376
3 350.61
8 137.59
100
5 801.57
71.3
2 336.02
28.7
294.16
3.6
107.36
1.3
387.93
4.8
1 948.09
23.9
-151.11
-1.9
2.01
0.02
1 799.12
22.1
267.49
3.3
1 521.18
18.7
0.452
3 362.71
8 538.65
100
5 927.64
69.4
2 611.01
30.6
317.02
3.7
156.37
1.8
474.29
5.6
2 136.72
25
-218.38
-2.6
13.637
0.2
1 932.28
22.6
177.74
2.1
1 751
20.5
0.515
3 399.43
9 248.68
100
6 185.82
66.9
3 062.86
33.1
399.92
4.3
54.454
0.6
440.94
4.8
2 621.93
28.3
-84.358
-0.9
-5.261
-0.06
2 532.31
27.4
399.38
4.3
2 129.92
23
0.625
3 408.97
7 145.66
100
5 028.38
70.4
2 117.27
29.6
210.56
2.9
219.44
3.1
420.31
5.9
1 696.96
23.7
-64.677
-0.9
7.636
0.1
1 639.93
23
281.03
3.9
1 359.04
19
0.567
2 396.63
3 624.1
100
2 453
67.7
1 171
32.3
163.3
4.5
150.7
4.2
308.8
8.5
862.2
23.8
25.8
0.7
0.6
0.02
888.7
24.5
122.3
3.4
766.6
21.2
0.63
1 225.4
3 220.9
100
2 027.1
62.9
1 193.9
37.1
183.7
5.7
185
5.7
353.7
11
840.1
26.1
5.7
0.2
27.7
0.9
873.5
27.1
115.2
3.6
759
23.6
0.65
1 173.9
2 779.4
100
2 002.5
72
776.9
28
102.8
3.7
136.9
4.9
233.3
8.4
543.6
19.6
-50.1
-1.8
0.5
0.02
494.1
17.8
67.1
2.4
427.7
15.4
0.4
1 065.7
3 119.1
100
2 275
72.9
844.1
27.1
107.6
3.4
148.2
4.8
252.1
8.1
592
19
-65.3
-2.09
-33.2
-1.06
493.6
15.8
59.8
1.9
434.1
13.9
0.41
1 065.3
1 653.1
100
1 432.2
86.6
221
13.4
86.6
5.2
75.7
4.6
116.1
7
104.8
6.3
-57.9
-3.5
-0.9
-0.05
46
2.8
7.5
0.5
40.2
2.4
0.04
1 065.7
2 755.9
100
2 012.2
73
743.7
27
167
6.1
141.3
5.1
371.5
13.5
372.2
13.5
-13.4
-0.5
2.5
0.09
361.3
13.1
11.7
0.4
350.7
12.7
0.32
1 081
2 862.7
100
2 074.1
72.5
788.6
27.5
121.8
4.3
156.1
5.5
283.2
9.9
505.4
17.7
-71.9
-2.5
0.5
0.02
434
15.2
69.9
2.4
365.3
12.8
0.34
1 065.7
3 053.4
100
2 297.3
75.2
756.1
24.8
119
3.9
170.9
5.6
288.6
9.5
467.5
15.3
-60.6
-2
1.9
0.06
408.8
13.4
72.5
2.4
337.1
11
0.32
1 066.1
2 106.7
100
1 638.4
77.8
468.3
22.2
74.7
3.5
109.9
5.2
177.9
8.4
290.4
13.8
-43
-2.04
0.1
0.005
247.6
11.8
30.3
1.4
219.6
10.4
0.21
1 065.6
3 101.8
100
2 474.5
79.8
627.3
20.2
130.6
4.2
152.4
4.9
281.4
9.1
345.9
11.2
-4.9
-0.2
-3
-0.1
338
10.9
20.9
0.7
317.8
10.2
0.3
1 042.8
2 568.7
100
1 916.6
74.6
652.2
25.4
159.4
6.2
158.9
6.2
320.2
12.5
331.9
12.9
5.9
0.2
-1.3
-0.05
336.6
13.1
41.4
1.6
296.2
11.5
0.28
1 065.7
2 605.7
100
2 179.3
83.6
426.4
16.4
—
0
178
6.8
186.5
7.2
240
9.2
2.4
0.09
-0.2
-0.008
242.2
9.3
30.5
1.2
213.5
8.2
0.2
1 065.1
1 753
100
1 423.5
81.2
329.5
18.8
—
0
173.9
9.9
165
9.4
164.5
9.4
-35.2
-2.008
-0.3
-0.02
129
7.4
17.5
1
113.1
6.5
0.11
1 062.3
2 063.1
1 533.8
529.2
—
225
225
304.3
-23.5
-33.2
267
22.5
246.9
0.27
915
2 089.2
1 595.7
493.5
—
181
172.3
321.1
-78.3
-2.2
239.1
28.9
211.3
0.22
977.1
2 120.9
1 707.5
413.4
—
130.2
133.6
279.8
-70.1
-1.5
207.7
17.4
192.5
0.24
800
1 914.8
1 375.8
539
—
193.1
198.5
340.5
-31
1.6
311
21
291.7
0.36
800
1 895.9
1 362.8
533.1
—
210.3
291.2
241.9
-31.6
-2.5
204.7
-6.1
212.5
0.27
800
1 273.5
964
309.5
—
192
196.1
113.4
-32.8
3.6
84.2
1.6
83.9
0.1
800
1 134.7
956.3
178.4
—
120.4
124.1
54.4
-41.4
—
12.9
1.6
12.4
0.02
800
1 050.5
891
159.5
—
118.6
112.6
46.9
-43.1
-0.5
3.4
1
2.8
—
800
958.6
775.3
183.3
—
206.6
335.8
-152.5
-51.2
-0.1
-203.8
7.6
-211.2
-0.26
800
1 046
935.1
110.9
—
155.4
154.9
-43.9
-69.8
4.8
-108.9
1.8
-110.8
-0.14
800
1 339.1
1 151.4
187.7
—
112.8
114.9
72.8
-37.7
0.1
35.2
1.4
33.9
0.04
800
843.6
975.5
-132
—
71.9
-26.9
-105
-49.4
12
-142.4
6
-148.4
-0.19
800
1 360.3
1 332.3
28
—
95.3
197.7
-169.7
-41.8
5.9
-207.7
-13.7
-194
-0.24
800
1 019.6
860.9
158.8
—
90.8
91.8
67
-25
5.3
47.3
4
43.3
0.05
800
1 180.4
957.8
222.7
—
96.9
97.9
124.7
-14.3
3.6
111.3
18.9
92.5
0.12
800
745.4
585.6
159.8
—
55.5
54.3
105.5
-2.1
4
107.1
16.3
90.8
0.11
800
884.8
603.1
281.6
—
69
70.5
211.2
0.3
3.2
214.7
30.5
184.2
0.23
800
838.8
597.7
241.1
—
88
88.8
152.3
3.7
2.8
158.8
24.3
134.5
0.17
800
844.3
675.5
168.8
—
67.6
71.2
97.6
7.5
0.3
105.5
19.6
85.9
0.11
800
748.1
591.3
156.8
—
68.6
66.2
90.6
8.7
11.7
111
15.5
95.5
0.12
800
801.6
582.3
219.2
—
81.3
85.6
133.7
12.8
4.2
150.6
17
133.7
0.17
800