Anshan Statements
30
Anshan 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
263.58
100
209.86
79.6
53.715
20.4
21.05
8
45.314
17.2
64.329
24.4
-10.615
-4.03
-6.729
-2.6
-0.36
-0.1
-17.691
-6.7
-5.307
-2.01
-14.805
-5.6
-0.036
410.24
278.87
100
216.24
77.5
62.626
22.5
20.355
7.3
59.832
21.5
95.214
34.1
-32.587
-11.7
-0.401
-0.1
-1.431
-0.5
-34.394
-12.3
-11.5
-4.1
-25.858
-9.3
-0.053
486.75
296.53
100
223.18
75.3
73.347
24.7
26.088
8.8
48.667
16.4
74.117
25
-0.77
-0.3
-2.777
-0.9
-0.755
-0.3
-4.302
-1.5
-4.463
-1.5
-2.594
-0.9
-0.006
399.2
309.97
100
241.57
77.9
68.398
22.1
23.276
7.5
44.128
14.2
65.253
21.1
3.145
1
1.119
0.4
-0.328
-0.1
3.951
1.3
-1.116
-0.4
1.028
0.3
0.002
445.1
323.19
100
222.83
68.9
100.36
31.1
21.254
6.6
39.587
12.2
60.122
18.6
40.241
12.5
-7.248
-2.2
-1.797
-0.6
31.205
9.7
2.227
0.7
24.65
7.6
0.06
410.84
413.26
100
293.06
70.9
120.2
29.1
27.328
6.6
48.227
11.7
74.34
18
45.86
11.1
-8.544
-2.07
-2.119
-0.5
35.392
8.6
0.691
0.2
30.045
7.3
0.074
406.21
323.37
100
224.59
69.5
98.775
30.5
19.785
6.1
36.786
11.4
55.141
17.1
43.634
13.5
0.557
0.2
-1.47
-0.5
42.442
13.1
3.5
1.1
36.929
11.4
0.094
390.88
301.08
100
205.02
68.1
96.064
31.9
19.821
6.6
24.097
8
42.992
14.3
53.072
17.6
12.692
4.2
11.289
3.7
82.121
27.3
9.65
3.2
64.882
21.5
0.18
359.61
309.2
100
209.3
67.7
99.9
32.3
14.8
4.8
27.4
8.9
41.7
13.5
58.2
18.8
-2.1
-0.7
4.9
1.6
61
19.7
6.8
2.2
48.1
15.6
0.25
192
314.1
100
215
68.4
99.2
31.6
18.7
6
19.2
6.1
37.5
11.9
61.6
19.6
-3.6
-1.1
-1.7
-0.5
55
17.5
6.7
2.1
42.2
13.4
0.22
192
268.8
100
178.1
66.3
90.8
33.8
12.3
4.6
27
10
35.6
13.2
55.1
20.5
-3.9
-1.5
-0.8
-0.3
50.6
18.8
5.8
2.2
41.6
15.5
0.22
192
249.4
100
157.4
63.1
92
36.9
11.9
4.8
22.7
9.1
34.5
13.8
57.6
23.1
-1.3
-0.5
6.9
2.8
63.2
25.3
7.8
3.1
54.8
22
0.29
192
176
100
108.6
61.7
67.4
38.3
8.3
4.7
17.4
9.9
25
14.2
42.4
24.1
1.1
0.6
-1.2
-0.7
42.3
24
5.4
3.1
36.9
21
0.19
192
182.7
100
110.9
60.7
71.8
39.3
12.9
7.1
21.9
12
34.5
18.9
37.3
20.4
1.3
0.7
-31.6
-17.3
7
3.8
-0.8
-0.4
7.8
4.3
0.04
192
165.5
100
99.5
60.1
66
39.9
5.2
3.1
15.8
9.5
21
12.7
44.9
27.1
4.1
2.5
-0.2
-0.1
48.9
29.5
6.6
4
42.3
25.6
0.22
190.2
199.6
100
122.8
61.5
76.8
38.5
5.5
2.8
25.4
12.7
30.8
15.4
46
23
3.3
1.7
-0.5
-0.3
49.6
24.8
6.9
3.5
42.7
21.4
0.22
192
146.8
100
107.2
73
39.7
27
7.5
5.1
13.2
9
20.4
13.9
19.2
13.1
-1.5
-1.02
—
0
17
11.6
1.6
1.1
15.3
10.4
0.08
192
149.2
100
104
69.7
45.2
30.3
9.1
6.1
15.6
10.5
23.7
15.9
21.4
14.3
-1.3
-0.9
-0.4
-0.3
21.3
14.3
1.8
1.2
19.4
13
0.14
144
168.1
100
108.5
64.5
59.6
35.5
—
0
19.2
11.4
19.2
11.4
40.4
24
-0.9
-0.5
-0.9
-0.5
38.4
22.8
5.1
3
33.4
19.9
0.23
144
164.4
100
106.9
65
57.5
35
5.2
3.2
14.6
8.9
19.5
11.9
37.9
23.1
-0.9
-0.5
—
0
37.4
22.7
5.3
3.2
32.1
19.5
0.22
144
129.4
100
84.1
65
45.2
34.9
5.8
4.5
13.8
10.7
19.7
15.2
25.6
19.8
-2.4
-1.9
—
0
22.3
17.2
1.8
1.4
20.5
15.8
0.14
141.7
149
93.1
55.9
6.3
11.2
17.7
38.1
-2.3
-1.1
34.8
6.3
28.5
0.2
144
140.1
87.9
52.2
5.3
10.8
17.8
34.5
-2.2
1.1
33.4
4.3
29
0.2
144