Wedge Statements
00
Wedge 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
251.54
100
76.566
30.4
174.97
69.6
25.535
10.2
103.14
41
126.48
50.3
48.491
19.3
-5.219
-2.07
0.008
0.003
46.271
18.4
9.225
3.7
35.305
14
0.069
512.77
194.09
100
62.271
32.1
131.82
67.9
15.241
7.9
70.886
36.5
83.083
42.8
48.735
25.1
-3.708
-1.9
0.043
0.02
49.447
25.5
19.594
10.1
28.614
14.7
0.055
518.26
281.48
100
57.406
20.4
224.07
79.6
15.339
5.4
138.11
49.1
148.79
52.9
75.282
26.7
-4.68
-1.7
0.078
0.03
70.68
25.1
13.457
4.8
58.506
20.8
0.116
502.48
212.51
100
53.743
25.3
158.77
74.7
30.748
14.5
119.78
56.4
145.82
68.6
12.948
6.1
-5.359
-2.5
-0.22
-0.1
7.37
3.5
0.366
0.2
6.135
2.9
0.012
514.29
206.7
100
51.749
25
154.95
75
17.839
8.6
106.92
51.7
118.24
57.2
36.706
17.8
-4.441
-2.1
0.044
0.02
32.31
15.6
9.328
4.5
21.042
10.2
0.042
502.58
238.26
100
61.671
25.9
176.59
74.1
23.556
9.9
94.951
39.9
117.37
49.3
59.223
24.9
-4.836
-2.03
0.013
0.005
54.399
22.8
10.352
4.3
41.886
17.6
0.083
504.35
136.37
100
23.704
17.4
112.67
82.6
4.232
3.1
78.097
57.3
67.649
49.6
45.016
33
-4.489
-3.3
-0.578
-0.4
39.95
29.3
8.421
6.2
32.656
23.9
0.064
507.08
186.94
100
41.941
22.4
145
77.6
27.648
14.8
103.01
55.1
137.22
73.4
7.779
4.2
1.321
0.7
0.011
0.006
9.124
4.9
-0.8
-0.4
10.143
5.4
0.019
524.36
189.27
100
42.717
22.6
146.56
77.4
16.654
8.8
106.13
56.1
113.42
59.9
33.14
17.5
-4.841
-2.6
0.053
0.03
28.399
15
8.019
4.2
21.03
11.1
0.043
491.15
141.24
100
32.833
23.2
108.41
76.8
16.84
11.9
100.05
70.8
108.61
76.9
-0.205
-0.1
31.653
22.4
-0.061
-0.04
31.387
22.2
14.265
10.1
20.059
14.2
0.04
499.92
138.8
100
23.2
16.7
115.6
83.3
15.6
11.2
55.2
39.8
61.9
44.6
53.7
38.7
-3.4
-2.4
0.2
0.1
50.5
36.4
9
6.5
44.1
31.8
0.09
495
180.4
100
25.1
13.9
155.3
86.1
32.4
18
111.4
61.8
134.3
74.4
21
11.6
-2.2
-1.2
-0.7
-0.4
18.1
10
11.1
6.2
7.1
3.9
0.01
491.8
141.2
100
27.4
19.4
113.8
80.6
16.8
11.9
73.7
52.2
88.9
63
24.9
17.6
-2.4
-1.7
-0.4
-0.3
22.1
15.7
5.7
4
20.5
14.5
0.04
491.8
61.7
100
12.6
20.4
49.2
79.7
18.4
29.8
69.1
112
83.5
135.3
-34.4
-55.8
36.4
59
0.2
0.3
2.2
3.6
1.7
2.8
3.9
6.3
0.01
491.8
169.3
100
22.8
13.5
146.5
86.5
10.3
6.1
89
52.6
85.4
50.4
61
36
-4.6
-2.7
-0.4
-0.2
56.1
33.1
11.1
6.6
45.1
26.6
0.09
491.8
148.2
100
19.8
13.4
128.4
86.6
23.5
15.9
111.5
75.2
138
93.1
-9.6
-6.5
-2.9
-2
1.7
1.1
-10.8
-7.3
0.9
0.6
-10.7
-7.2
-0.02
491.5
144.9
100
17.9
12.4
127.1
87.7
14.3
9.9
91
62.8
102.3
70.6
24.7
17
25.6
17.7
—
0
50.3
34.7
6.9
4.8
46.5
32.1
0.09
491.5
127.1
100
19.8
15.6
107.3
84.4
6.9
5.4
90.3
71
80.6
63.4
26.7
21
-5
-3.9
0.1
0.08
21.8
17.2
8.1
6.4
15.7
12.4
0.03
491.8
128.6
100
14.9
11.6
113.6
88.3
0.7
0.5
92.1
71.6
94.5
73.5
19.2
14.9
-5.4
-4.2
0.1
0.08
13.9
10.8
7.4
5.8
19.2
14.9
0.04
491.8
333.7
100
144
43.2
189.6
56.8
21.6
6.5
129.7
38.9
159.1
47.7
30.5
9.1
-53.2
-15.9
42.6
12.8
26.4
7.9
11.3
3.4
19.1
5.7
0.04
492.2
157.4
100
20.6
13.1
136.8
86.9
1.9
1.2
76
48.3
79
50.2
57.8
36.7
3
1.9
-0.5
-0.3
60.3
38.3
12.1
7.7
53.6
34.1
0.11
491.7
103.7
100
19.1
18.4
84.6
81.6
21
20.3
94.7
91.3
117.8
113.6
-33.2
-32.02
113.6
109.5
-42
-40.5
38.4
37
8.6
8.3
34.4
33.2
0.07
491.8
111.4
100
13.9
12.5
97.5
87.5
0.8
0.7
88.4
79.4
90.3
81.1
7.2
6.5
-2.5
-2.2
41.5
37.3
46.2
41.5
13.1
11.8
37.8
33.9
0.08
491.8
13.6
17.3
-3.7
22
14.5
137.8
-141.5
218.1
-0.1
76.5
4.1
76.4
0.16
491.8
64.7
38
26.8
0.1
27.2
22.6
4.1
1.4
-0.5
5
3.8
4.3
0.01
491.8
175.2
101.9
73.4
—
32
35.1
38.3
1.5
—
39.8
12
31.6
0.06
497.2
1.6
1.7
-0.1
—
14
11.6
-11.7
-12.5
—
-24.1
—
-22.9
-0.05
491.8
163.3
113.4
49.9
—
20.2
41.2
8.8
-7.4
2.9
4.3
-3.6
7.5
0.02
491.8
5.5
4.1
1.4
—
15.7
14.1
-12.7
-12.2
0.1
-24.8
-2.4
-21.1
-0.04
491.8
3.4
0.9
2.5
—
24.4
41.2
-38.7
168.2
5
134.5
19.2
116.4
0.24
491.8
22.4
19.4
3
—
21
19.4
-16.4
-12.9
—
-29.3
—
-26.6
-0.05
491.8
30
28.5
1.5
—
29.2
38
-36.4
31.4
2.1
-2.9
0.7
-1.5
—
491.8
190.5
139.5
51
—
27.4
33.3
17.7
-2.5
1.5
16.7
11.4
7.9
0.02
491.8
131.9
55.2
76.7
—
28
33.3
43.5
-6.5
1.4
38.9
16.2
25.7
0.05
491.6
139.4
90.1
49.3
—
20.9
25.2
24
-1.3
-1.3
21.5
8.1
14.3
0.03
495.6
92.8
41.8
51
—
34
31.5
19.6
-26.1
0.1
-6.4
0.5
1.4
—
495.6
167.4
119.3
48.1
—
23.7
4.5
43.6
-12.6
-20.4
10.6
11.3
0.2
—
495.8
166.1
98.8
67.3
—
17.1
19.2
48.1
-8.5
-0.3
39.4
15
24.7
0.05
496.6
100.3
61
39.3
—
24.8
14.9
24.4
-0.8
11.1
34.7
10.1
24.9
0.05
496.6
732
465.2
266.8
—
39.3
52.9
213.9
-31.7
-5
177.2
60.8
117.6
0.24
496.6
136.2
88.6
47.6
—
17.6
19.7
27.9
-6.6
-1.8
19.5
8.6
10.9
0.02
496.6
120.3
75.8
44.5
—
17
22.4
22.1
-5.5
-1.2
15.4
9.9
5.6
0.01
496.6
133.9
87.1
46.8
—
13.7
17.8
29
-0.9
-0.9
27.2
10.2
17
0.03
496.6
312.3
178.3
134
—
10.1
16.7
117.3
1.6
-0.1
118.8
34.9
83.8
0.17
496.6