Chn Energy Statements
00
Chn 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
3 752.71
100
3 294.83
87.8
457.88
12.2
14.461
0.4
37.81
1
49.657
1.3
408.22
10.9
-74.39
-2
2.748
0.07
336.59
9
65.525
1.7
261.22
7
0.095
2 747.87
2 997.73
100
2 664.72
88.9
333.02
11.1
4.347
0.1
45.68
1.5
48.236
1.6
284.78
9.5
-71.148
-2.4
4.933
0.2
218.78
7.3
43.186
1.4
159.39
5.3
0.058
2 750.79
3 923.4
100
3 487.23
88.9
436.17
11.1
0.064
0.002
27.702
0.7
26.085
0.7
410.09
10.5
-84.224
-2.1
1.142
0.03
327.01
8.3
100.45
2.6
221.49
5.6
0.081
2 749.33
3 688.52
100
3 773.03
102.3
-84.509
-2.3
12.406
0.3
9.668
0.3
67.502
1.8
-152.01
-4.1
-59.859
-1.6
19.577
0.5
-142.83
-3.9
-3.192
-0.09
-137.02
-3.7
-0.049
2 800.21
4 580.56
100
4 225.89
92.3
354.67
7.7
1.254
0.03
42.372
0.9
41.74
0.9
312.93
6.8
-68.06
-1.5
1.653
0.04
247.17
5.4
84.914
1.9
162.41
3.5
0.052
3 095.38
2 723.49
100
2 616.27
96.1
107.23
3.9
—
0
11.614
0.4
8.204
0.3
99.021
3.6
-78.792
-2.9
4.818
0.2
25.034
0.9
9.63
0.4
17.465
0.6
0.007
2 352.39
3 669.33
100
3 422.68
93.3
246.65
6.7
2.589
0.07
26.095
0.7
27.141
0.7
219.51
6
-86.065
-2.3
1.386
0.04
134.83
3.7
53.617
1.5
79.978
2.2
0.029
2 749.33
3 218.88
100
3 615.41
112.3
-396.53
-12.3
10.304
0.3
36.271
1.1
46.737
1.5
-443.26
-13.8
14.748
0.5
3.526
0.1
-423.93
-13.2
-111.83
-3.5
-306.13
-9.5
-0.118
2 591.86
3 015.57
100
3 089.86
102.5
-74.294
-2.5
0.03
0.001
12.496
0.4
5.482
0.2
-79.776
-2.6
54.671
1.8
0.495
0.02
-3.774
-0.1
-23.252
-0.8
22.559
0.7
0.009
2 552.53
4 140.06
100
3 808.01
92
332.06
8
0.344
0.008
36.427
0.9
38.778
0.9
293.28
7.1
-107.43
-2.6
26.237
0.6
215.06
5.2
70.059
1.7
146.74
3.5
0.058
2 549.07
1 789.5
100
1 566.3
87.5
223.2
12.5
—
0
26.9
1.5
26.4
1.5
196.7
11
-37.5
-2.1
0.5
0.03
159.7
8.9
45
2.5
111.5
6.2
0.1
1 108.3
1 709.7
100
1 622.2
94.9
87.5
5.1
3.7
0.2
28.7
1.7
53.2
3.1
34.3
2
103.2
6
-7
-0.4
130.5
7.6
9.6
0.6
126.8
7.4
0.11
1 108.3
1 467.1
100
1 267.5
86.4
199.6
13.6
1
0.07
23.8
1.6
21.2
1.4
178.4
12.2
-39
-2.7
7
0.5
146.5
10
51.8
3.5
94.3
6.4
0.09
1 108.3
1 327.3
100
1 124.3
84.7
203
15.3
0.5
0.04
17.4
1.3
16.1
1.2
186.8
14.1
-34.5
-2.6
2.8
0.2
155.3
11.7
54.6
4.1
102.2
7.7
0.09
1 108.3
1 218
100
1 086.7
89.2
131.3
10.8
—
0
26.3
2.2
26.2
2.2
105.2
8.6
-40.7
-3.3
1.1
0.09
65.6
5.4
26.3
2.2
30.9
2.5
0.03
1 108.3
1 859.9
100
1 662.1
89.4
197.8
10.6
0.4
0.02
16.9
0.9
29.1
1.6
168.6
9.1
-55.3
-3
5.1
0.3
116.7
6.3
36.9
2
78.2
4.2
0.07
1 108.3
2 103
100
1 671.3
79.5
431.7
20.5
0.6
0.03
25.3
1.2
24.9
1.2
406.8
19.3
-50.5
-2.4
0.4
0.02
356.7
17
102.9
4.9
240.1
11.4
0.22
1 108.3
1 353.5
100
1 252.9
92.6
100.6
7.4
0.6
0.04
18.7
1.4
16.8
1.2
83.8
6.2
-44.6
-3.3
10.5
0.8
50.1
3.7
25.5
1.9
32.9
2.4
0.03
1 108.3
2 049.8
100
1 666.3
81.3
383.5
18.7
0.3
0.01
22.7
1.1
24.3
1.2
359.2
17.5
-50.5
-2.5
2.5
0.1
311.2
15.2
78.2
3.8
221.8
10.8
0.2
1 108.3
1 836.9
100
1 719.3
93.6
117.6
6.4
1.8
0.1
23.6
1.3
45.1
2.5
72.5
3.9
-4.9
-0.3
-17.4
-0.9
50.9
2.8
10.3
0.6
39
2.1
0.04
1 108.3
1 835.1
100
1 570.9
85.6
264.2
14.4
—
0
19.8
1.1
18.4
1
245.9
13.4
-57.3
-3.1
4.1
0.2
192.6
10.5
40.8
2.2
145.5
7.9
0.13
1 108.3
1 228.3
100
1 183.3
96.3
45
3.7
1.3
0.1
22.6
1.8
23.7
1.9
21.2
1.7
-53.1
-4.3
0.6
0.05
-30.7
-2.5
4.8
0.4
-28.3
-2.3
-0.03
1 108.3
1 662.2
100
1 507.4
90.7
154.8
9.3
—
0
17.1
1
18.7
1.1
136.1
8.2
-52.3
-3.1
1.5
0.09
85.3
5.1
26.5
1.6
52.5
3.2
0.05
1 108.3
1 390.2
100
1 524
109.6
-133.8
-9.6
2.7
0.2
17.4
1.3
24.8
1.8
-158.6
-11.4
2.5
0.2
-56.8
-4.09
-213.6
-15.4
-23.1
-1.7
-179.3
-12.9
-0.16
1 108.3
1 609.1
100
1 397.9
86.9
211.2
13.1
—
0
15.5
1
14.7
0.9
196.5
12.2
-50.9
-3.2
65.3
4.1
210.9
13.1
41.9
2.6
147.9
9.2
0.13
1 108.3
855.1
100
989.6
115.7
-134.5
-15.7
—
0
16.4
1.9
16.6
1.9
-151
-17.7
-50.6
-5.9
1
0.1
-201.4
-23.6
-46.5
-5.4
-139.4
-16.3
-0.13
1 108.3
1 609.6
100
1 462.9
90.9
146.7
9.1
—
0
19.3
1.2
19.6
1.2
127.1
7.9
-46.3
-2.9
0.8
0.05
81.6
5.1
26.9
1.7
49.3
3.1
0.04
1 108.3
1 493.3
100
1 609.6
107.8
-116.3
-7.8
—
0
21.8
1.5
81.4
5.5
-197.7
-13.2
-2.9
-0.2
4.5
0.3
-195.2
-13.07
-37.7
-2.5
-133.2
-8.9
-0.12
1 108.3
1 618.5
100
1 244.7
76.9
373.8
23.1
—
0
14.5
0.9
14.5
0.9
359.3
22.2
-46.9
-2.9
-1
-0.06
311.4
19.2
79.1
4.9
226.3
14
0.2
1 108.3
839.4
100
746
88.9
93.4
11.1
—
0
15
1.8
17.1
2
76.4
9.1
-44.1
-5.3
2.9
0.3
35.2
4.2
16.7
2
12.9
1.5
0.01
1 108.3
1 426.4
100
902.6
63.3
523.8
36.7
—
0
21
1.5
50.5
3.5
473.4
33.2
-52.4
-3.7
1.7
0.1
422.7
29.6
119
8.3
292.7
20.5
0.26
1 108.3
1 613.5
100
1 116
69.2
497.5
30.8
—
0
25
1.5
401.5
24.9
96.1
6
-31.7
-2
153.4
9.5
217.8
13.5
78.5
4.9
174.3
10.8
0.16
1 108.3
1 955.9
100
1 273.9
65.1
682
34.9
—
0
14.5
0.7
14.6
0.7
667.4
34.1
-79.1
-4.04
0.8
0.04
589.1
30.1
115.6
5.9
447.1
22.9
0.4
1 108.3
961.7
100
772.1
80.3
189.6
19.7
—
0
16.8
1.7
16
1.7
173.7
18.1
-77.9
-8.1
3.7
0.4
99.4
10.3
40.4
4.2
63.2
6.6
0.06
1 108.3
1 590.1
100
1 065.3
67
524.8
33
—
0
16
1
47.7
3
477.1
30
-77.9
-4.9
1.7
0.1
401
25.2
120.1
7.6
267.7
16.8
0.24
1 108.3
1 585.9
100
1 280.8
80.8
305.1
19.2
—
0
22.5
1.4
123.8
7.8
181.3
11.4
-57.7
-3.6
-17.6
-1.1
106
6.7
44.9
2.8
68.3
4.3
0.06
1 108.3
1 757.3
100
1 287.5
73.3
469.8
26.7
—
0
17.2
1
15.9
0.9
453.9
25.8
-79.3
-4.5
2.1
0.1
376.7
21.4
25.4
1.4
300.6
17.1
0.27
1 108.4
1 619.6
100
1 243.9
76.8
375.7
23.2
—
0
21
1.3
41.4
2.6
334.3
20.6
-99.7
-6.2
-0.1
-0.006
234.5
14.5
46.8
2.9
150.6
9.3
0.14
1 108.3
1 633.1
100
1 262.7
77.3
370.4
22.7
—
0
22
1.3
22.2
1.4
348.2
21.3
-110.8
-6.8
0.9
0.06
238.3
14.6
49.1
3
170.7
10.5
0.15
1 108.3
1 811.7
100
1 533.9
84.7
277.8
15.3
—
0
22
1.2
76
4.2
201.8
11.1
-32.2
-1.8
-476.9
-26.3
-307.3
-17
-9.8
-0.5
-248.8
-13.7
-0.22
1 108.3
2 286
100
1 707.2
74.7
578.8
25.3
—
0
19.6
0.9
19.3
0.8
559.5
24.5
-132.5
-5.8
0.6
0.03
427.6
18.7
51.5
2.3
311.3
13.6
0.28
1 108.3