Jointo Energy Statements
00
Jointo Energy 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
4 330.2
100
3 733.51
86.2
596.69
13.8
160.04
3.7
166.83
3.9
306.36
7.1
290.33
6.7
-93.521
-2.2
-0.587
-0.01
196.23
4.5
18.631
0.4
142.36
3.3
0.079
1 791.63
3 587.87
100
3 100.91
86.4
486.96
13.6
237.57
6.6
139.06
3.9
292.47
8.2
194.49
5.4
-25.546
-0.7
70.849
2
249.68
7
12.436
0.3
225.32
6.3
0.126
1 791.63
5 351.11
100
5 051.83
94.4
299.28
5.6
176.56
3.3
165.93
3.1
330.05
6.2
-30.767
-0.6
-150.78
-2.8
-0.868
-0.02
-183.58
-3.4
28.251
0.5
-141.04
-2.6
-0.079
1 791.63
4 471.76
100
4 413.09
98.7
58.672
1.3
356.03
8
34.925
0.8
351.24
7.9
-292.57
-6.5
-53.261
-1.2
59.731
1.3
-286.1
-6.4
7.96
0.2
-182.34
-4.08
-0.102
1 791.63
4 988.49
100
3 905.28
78.3
1 083.21
21.7
146.72
2.9
332
6.7
464.99
9.3
618.22
12.4
-93.115
-1.9
-0.753
-0.02
524.35
10.5
49.45
1
344.41
6.9
0.192
1 791.63
3 417.75
100
3 272.57
95.8
145.17
4.2
52.331
1.5
197.12
5.8
208.9
6.1
-63.731
-1.9
-126.7
-3.7
56.254
1.6
-134.18
-3.9
11.418
0.3
-128.71
-3.8
-0.072
1 791.63
5 427.83
100
4 930.59
90.8
497.24
9.2
14.659
0.3
156.02
2.9
157.21
2.9
340.03
6.3
-203.57
-3.8
2.064
0.04
138.53
2.6
22.891
0.4
69.626
1.3
0.039
1 791.63
4 313.52
100
5 288.55
122.6
-975.04
-22.6
231.68
5.4
487.4
11.3
681.04
15.8
-1 656.08
-38.4
-682.68
-15.8
81.671
1.9
-2 257.09
-52.3
-493.51
-11.4
-1 470.31
-34.09
-0.821
1 791.63
3 259.56
100
3 849.35
118.1
-589.78
-18.09
11.709
0.4
275.32
8.4
269.98
8.3
-859.77
-26.4
-370.18
-11.4
36.915
1.1
-1 193.03
-36.6
-70.859
-2.2
-880.79
-27.02
-0.492
1 791.96
2 931.57
100
2 877.7
98.2
53.87
1.8
8.319
0.3
189.09
6.5
124.93
4.3
-71.057
-2.4
-168.11
-5.7
5.915
0.2
-233.25
-8
-5.723
-0.2
-158.77
-5.4
-0.089
1 791.63
4 536.2
100
3 861.2
85.1
675
14.9
0.6
0.01
134.6
3
126.3
2.8
548.6
12.1
-102.9
-2.3
3.1
0.07
448.9
9.9
82.5
1.8
299.6
6.6
0.17
1 791.6
4 321.5
100
3 570.7
82.6
750.8
17.4
0.4
0.009
375.8
8.7
373
8.6
377.8
8.7
-139.3
-3.2
-0.8
-0.02
237.7
5.5
52.8
1.2
99.8
2.3
0.06
1 791.6
3 284.7
100
2 575.2
78.4
709.5
21.6
—
0
254.8
7.8
186.4
5.7
523.1
15.9
-44.9
-1.4
1.5
0.05
479.7
14.6
82.8
2.5
320.3
9.8
0.18
1 791.6
2 656.9
100
2 197.3
82.7
459.6
17.3
—
0
211.3
8
190.6
7.2
269
10.1
-113.2
-4.3
0.4
0.02
156.2
5.9
39.2
1.5
108
4.1
0.06
1 791.6
4 273.6
100
3 301.9
77.3
971.7
22.7
3.8
0.09
166.2
3.9
160.8
3.8
810.9
19
-128.3
-3.002
6.3
0.1
688.9
16.1
135.2
3.2
415
9.7
0.23
1 788.8
3 784.2
100
3 113.1
82.3
671.1
17.7
3.2
0.08
291.5
7.7
281.2
7.4
389.9
10.3
-84.3
-2.2
-2.4
-0.06
303.3
8
46.8
1.2
175.6
4.6
0.1
1 791.6
3 213.7
100
2 684
83.5
529.7
16.5
—
0
205.8
6.4
196.5
6.1
333.2
10.4
-169.7
-5.3
8.8
0.3
172.3
5.4
52.9
1.6
71.7
2.2
0.04
1 791.6
2 896.1
100
2 474.7
85.4
421.4
14.6
—
0
120.3
4.2
108.7
3.8
312.7
10.8
-131.6
-4.5
-0.8
-0.03
180.5
6.2
54.3
1.9
79.2
2.7
0.04
1 791.6
4 069.7
100
3 310.1
81.3
759.6
18.7
0.3
0.007
198.4
4.9
188.1
4.6
571.5
14
-92.5
-2.3
2.3
0.06
481.3
11.8
88.4
2.2
313
7.7
0.17
1 791.6
3 751.5
100
3 086
82.3
665.5
17.7
2.4
0.06
258.1
6.9
222.4
5.9
443.1
11.8
-135
-3.6
0.2
0.005
306.6
8.2
79.4
2.1
148.8
4
0.08
1 791.6
3 384.5
100
2 931.7
86.6
452.8
13.4
0.8
0.02
182.5
5.4
175.9
5.2
276.9
8.2
-114.4
-3.4
-0.5
-0.01
162
4.8
19.6
0.6
94.7
2.8
0.05
1 791.6
2 953.1
100
2 559.2
86.7
393.9
13.3
—
0
178.1
6
171.9
5.8
222
7.5
-143.5
-4.9
-0.8
-0.03
77.8
2.6
47.7
1.6
-12.1
-0.4
-0.01
1 791.6
3 911.9
100
3 331.2
85.2
580.7
14.8
—
0
151.4
3.9
140.1
3.6
440.6
11.3
-102.6
-2.6
-2
-0.05
336
8.6
73.8
1.9
200.5
5.1
0.11
1 791.6
3 307.9
2 884.1
423.8
0.5
354.7
399.6
24.2
-126.2
-4.6
-109.7
-39.3
-69.1
-0.04
1 791.6
2 426
2 126.7
299.3
—
174.5
144.8
154.5
-83.3
1.9
73.1
26.8
3.3
—
1 791.6
2 034.5
1 748.4
286.1
—
100.4
106.1
180
-104.5
3.8
91.9
56.3
8.7
—
1 791.6
2 800.3
2 285.5
514.8
—
83.4
73.9
440.9
-66.5
0.9
375.3
74.2
225.6
0.13
1 790.6
2 668.8
2 570.1
98.7
—
275.7
307.8
-209.1
-71.5
21.8
-258.8
-41.8
-189.9
-0.11
1 791.6
2 242.8
1 473.1
769.7
—
111.4
57.7
712.1
61.2
0.3
773.6
145.3
487.6
0.27
1 791.6
2 019.6
1 133.9
885.7
—
99.8
99.8
785.9
89.4
10.1
885.4
215.2
500.6
0.28
1 791.6
2 521.9
1 438.1
1 083.8
—
127.2
126.2
957.6
107.3
5.4
1 070.3
208.1
654.1
0.37
1 791.6
2 444.2
1 664
780.2
—
312.3
413.2
367
34.8
5.1
403.5
86.2
292.6
0.16
1 791.6
2 360.1
1 287
1 073.1
—
159.4
118.1
954.9
106.1
4.9
1 065.9
225.4
657.4
0.37
1 791.6
2 358.3
1 340.5
1 017.8
—
169.1
167.6
850.1
92.5
3.1
945.8
196.9
550.7
0.31
1 791.6
2 463.3
1 471.1
992.2
—
158.7
145.2
847
13
6.1
866.1
148.6
543.7
0.3
1 791.6
2 527.4
1 559.1
968.3
—
260
287.9
680.4
-18.4
5.1
631.7
89.6
456.5
0.28
1 605.6
2 976
1 775.5
1 200.5
—
268.2
245.3
955.2
61.5
3
1 019.5
190.1
629.2
0.37
1 714.5
2 745.1
1 756.4
988.7
—
184.6
184.5
804.2
-10.9
-4.8
788.5
131.9
469.2
0.29
1 615.2
2 642.7
1 797.6
845.1
—
142.2
63.7
781.4
-95.1
11.9
698.2
66.2
488.3
0.4
1 236.2
2 772.7
1 967.4
805.3
—
297.7
304.3
501
-86
4
389.8
37.5
263.5
0.29
913.7
2 785.6
1 966.1
819.5
—
207.2
206.6
612.9
-146.8
1.7
467.8
43.5
297.8
0.33
913.7
2 350.7
1 813.9
536.8
—
61.8
62.1
474.7
-78.8
3.3
399.2
75.9
206.6
0.23
913.7
2 061.8
1 648.8
413
—
170.7
170.4
242.6
-101.1
2.9
144.3
29.5
88.6
0.1
913.7
1 647.7
1 373.3
274.4
—
179.4
180.7
93.7
-51.5
7.1
49.3
24.9
10.6
0.01
913.7