China Union Statements
00
China Union 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
118.73
100
70.476
59.4
48.254
40.6
—
0
27.713
23.3
26.897
22.7
21.357
18
14.541
12.2
-0.879
-0.7
35.019
29.5
9.644
8.1
23.453
19.8
0.016
1 483.93
126.82
100
128.81
101.6
-1.991
-1.6
—
0
31.903
25.2
30.786
24.3
-32.777
-25.8
18.341
14.5
-1.087
-0.9
-15.523
-12.2
-6.675
-5.3
-2.741
-2.2
-0.002
1 483.93
169.31
100
98.914
58.4
70.399
41.6
—
0
29.57
17.5
29.526
17.4
40.873
24.1
9.197
5.4
0.903
0.5
50.974
30.1
12.975
7.7
29.71
17.5
0.02
1 483.93
1 841.86
100
1 072.58
58.2
769.28
41.8
—
0
90.511
4.9
88.712
4.8
680.57
36.9
-14.544
-0.8
0.946
0.05
666.97
36.2
156.69
8.5
363.61
19.7
0.245
1 483.93
143.47
100
82.094
57.2
61.373
42.8
—
0
31.766
22.1
31.053
21.6
30.32
21.1
2.048
1.4
0.06
0.04
32.429
22.6
9.662
6.7
19.54
13.6
0.013
1 483.93
156.14
100
102.64
65.7
53.5
34.3
—
0
29.541
18.9
27.616
17.7
25.885
16.6
1.753
1.1
0.075
0.05
27.712
17.7
6.482
4.2
17.627
11.3
0.012
1 483.93
202.49
100
124.85
61.7
77.633
38.3
—
0
23.34
11.5
23.015
11.4
54.618
27
5.663
2.8
0.978
0.5
61.259
30.3
16.292
8
34.968
17.3
0.024
1 483.93
1 056.22
100
600.84
56.9
455.37
43.1
—
0
52.815
5
51.676
4.9
403.7
38.2
38.937
3.7
0.016
0.002
442.65
41.9
110.64
10.5
246.93
23.4
0.166
1 483.93
161.73
100
98.991
61.2
62.741
38.8
—
0
44.058
27.2
43.534
26.9
19.207
11.9
8.885
5.5
0.061
0.04
28.153
17.4
7.025
4.3
22.621
14
0.015
1 483.93
145.66
100
86.56
59.4
59.099
40.6
—
0
34.751
23.9
33.594
23.1
25.504
17.5
21.185
14.5
-0.373
-0.3
46.317
31.8
11.159
7.7
33.627
23.1
0.023
1 483.93
518.3
100
298.6
57.6
219.7
42.4
—
0
39.2
7.6
38.8
7.5
180.9
34.9
5.2
1
1.7
0.3
187.8
36.2
48.6
9.4
103.1
19.9
0.07
1 483.9
180.6
100
120.1
66.5
60.5
33.5
—
0
20.3
11.2
17.4
9.6
43.1
23.9
-60.9
-33.7
0.5
0.3
-17.2
-9.5
-42.3
-23.4
19.1
10.6
0.01
1 483.9
422.7
100
251.9
59.6
170.8
40.4
—
0
44.9
10.6
44.5
10.5
126.3
29.9
36.1
8.5
1
0.2
163.4
38.7
44.9
10.6
89.5
21.2
0.06
1 483.9
616.7
100
338.4
54.9
278.3
45.1
—
0
43.1
7
42.3
6.9
236
38.3
12.3
2
0.6
0.1
249
40.4
66.3
10.8
131.9
21.4
0.09
1 483.9
1 485.1
100
845.1
56.9
639.9
43.1
—
0
42.5
2.9
41.9
2.8
598
40.3
1.4
0.09
-4.2
-0.3
595.2
40.1
148.4
10
310.6
20.9
0.21
1 483.9
915.5
100
560.1
61.2
355.4
38.8
—
0
37.9
4.1
36.1
3.9
319.4
34.9
2.7
0.3
0.2
0.02
322.3
35.2
94.9
10.4
209.1
22.8
0.14
1 483.9
597.3
100
320.4
53.6
276.9
46.4
—
0
56.4
9.4
56.3
9.4
220.6
36.9
1.9
0.3
0.7
0.1
223.2
37.4
59
9.9
149.6
25
0.1
1 483.9
767.8
100
443
57.7
324.8
42.3
—
0
44.8
5.8
45.3
5.9
279.5
36.4
4
0.5
8.7
1.1
292.2
38.1
85.4
11.1
187
24.4
0.13
1 483.9
888
100
456.1
51.4
431.9
48.6
—
0
50.7
5.7
50.6
5.7
381.3
42.9
1.3
0.1
0.6
0.07
383.1
43.1
90.6
10.2
272
30.6
0.18
1 483.9
623.9
100
396.6
63.6
227.2
36.4
—
0
33.8
5.4
34.5
5.5
192.8
30.9
156.9
25.1
4.1
0.7
353.8
56.7
112.7
18.1
230.4
36.9
0.16
1 483.9
1 303
100
710.6
54.5
592.4
45.5
—
0
62.2
4.8
62.2
4.8
530.2
40.7
0.3
0.02
—
0
530.5
40.7
138
10.6
357.9
27.5
0.24
1 483.9
953.5
100
533.3
55.9
420.3
44.1
—
0
52.5
5.5
52.5
5.5
367.7
38.6
11.5
1.2
0.2
0.02
379.4
39.8
98.2
10.3
275
28.8
0.19
1 483.9
454.2
100
253.7
55.9
200.4
44.1
—
0
46.6
10.3
46.6
10.3
153.8
33.9
8.2
1.8
—
0
162
35.7
45.6
10
105.3
23.2
0.07
1 483.9
941.1
551.1
390
—
31.3
31.7
358.3
1.3
-0.1
359.5
92.9
262.1
0.18
1 483.9
181.3
95
86.2
—
42.2
42.2
44
15.1
-3.2
55.9
15.4
29.2
0.02
1 483.9
1 065.6
622.3
443.2
—
57.5
57.6
385.7
5.9
-4.9
386.7
79.3
293.4
0.2
1 500.2
1 783.8
961.6
822.2
—
31.6
31.5
790.7
9.1
-0.1
799.7
41.9
758.4
0.51
1 483.9
2 026.3
1 050.5
975.8
—
60.5
60.2
915.5
237.5
0.4
1 153.2
278
872.6
0.59
1 484.1
46.2
28.9
17.3
—
28.3
28.4
-11.1
69.9
0.1
58.9
13.6
43.8
0.03
1 480
51.7
30.4
21.4
—
32
32.2
-10.9
464.4
-0.1
453.5
113.6
339.1
0.23
1 482
47.5
29.4
18.1
—
31.4
31.5
-13.4
138.4
0.2
125.2
32.5
93
0.06
1 482.4
257.1
98.1
159.1
—
32.6
24.7
134.4
-15.4
1.1
120
24.1
71.3
0.05
1 482.6
56
32
24
—
31.6
30.7
-6.8
23.3
0.5
17
1.3
13.6
0.01
1 482.6
51.5
30.3
21.2
—
22.9
24.6
-3.4
-3.1
—
-6.5
1.1
-7
—
1 461.1
44.4
27.1
17.2
—
21.3
21.4
-4.1
-4.2
-0.6
-9
0.3
-8.7
-0.01
1 461.1
49
29.1
19.8
—
29
39.9
-20.1
66.5
0.4
46.8
20
33.5
0.02
1 461.1
42.2
24.8
17.3
—
17.4
17.3
0.1
0.5
0.1
0.7
1
-0.4
—
1 461.1
69.9
39.5
30.5
—
19.6
19.5
10.9
-6.5
0.1
4.4
3.2
0.5
—
1 461.1
44.2
24.5
19.7
—
15.6
15.8
4
1.2
-0.5
4.6
2.1
0.8
—
1 461.1
52.3
29.4
22.9
—
20.1
21.9
1
23.5
-1.8
22.7
4.3
16.6
0.01
1 462.4
49.9
27.2
22.8
—
16.8
16
6.7
80.6
5.8
93
4.3
61
0.04
1 461.1
43.7
23.8
19.9
—
15.8
16
3.9
3.2
—
7.1
3.4
1.2
—
1 461.1
46.7
27.9
18.8
—
14.7
14.7
4
3.1
-0.2
6.9
2.8
1
—
1 461.1
60.6
30
30.6
—
17.9
20.5
10
10.5
0.1
20.6
4.5
15.6
0.01
1 461.1