|
1. Total business operating revenue
|
547,586
|
491,315
|
467,914
|
534,394
|
596,008
|
|
2. Deductions of revenue
|
0
|
0
|
0
|
0
|
0
|
|
3. Net revenues (1)-(2)
|
547,586
|
491,315
|
467,914
|
534,394
|
596,008
|
|
4. Cost of goods sold
|
279,262
|
258,195
|
267,361
|
279,559
|
340,410
|
|
5. Gross profit (3)-(4)
|
268,324
|
233,120
|
200,553
|
254,835
|
255,598
|
|
6. Revenue of financial operations
|
31,073
|
29,155
|
21,024
|
23,871
|
27,806
|
|
7. Financial expense
|
6,808
|
10,675
|
15,688
|
17,290
|
29,951
|
|
-In which: Loan interest expenses
|
0
|
6,419
|
11,665
|
12,131
|
29,950
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
0
|
0
|
0
|
0
|
|
9. Cost of sales
|
48,789
|
42,546
|
37,486
|
36,409
|
35,218
|
|
10. Enterprise administration expenses
|
44,856
|
54,548
|
42,315
|
47,239
|
46,151
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
198,945
|
154,506
|
126,089
|
177,768
|
172,085
|
|
12. Other income
|
9,578
|
7,928
|
11,566
|
2,554
|
3,048
|
|
13. Other expenses
|
364
|
19
|
893
|
611
|
413
|
|
14. Other profit (12)-(13)
|
9,215
|
7,909
|
10,673
|
1,944
|
2,636
|
|
15. Total accounting profit before tax (11)+(14)
|
208,159
|
162,415
|
136,762
|
179,712
|
174,720
|
|
16. Costs of current corporate income tax
|
43,772
|
34,128
|
27,582
|
18,999
|
19,891
|
|
17. Costs of deferred corporate income tax
|
0
|
-10
|
-10
|
-3
|
7
|
|
18. Costs of corporate income tax (16)+(17)
|
43,772
|
34,117
|
27,572
|
18,995
|
19,898
|
|
19. Profit after corporate income tax (15)-(18)
|
164,387
|
128,298
|
109,190
|
160,717
|
154,822
|
|
20. Interest after tax of shareholders who not control
|
0
|
0
|
0
|
0
|
0
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
164,387
|
128,298
|
109,190
|
160,717
|
154,822
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
