|
1. Total business operating revenue
|
1,310,017
|
1,210,775
|
1,538,796
|
1,710,686
|
1,533,266
|
|
2. Deductions of revenue
|
488
|
712
|
2,373
|
483
|
1,111
|
|
3. Net revenues (1)-(2)
|
1,309,529
|
1,210,063
|
1,536,424
|
1,710,202
|
1,532,155
|
|
4. Cost of goods sold
|
1,073,852
|
1,029,380
|
1,316,827
|
1,447,833
|
1,255,491
|
|
5. Gross profit (3)-(4)
|
235,677
|
180,683
|
219,596
|
262,370
|
276,665
|
|
6. Revenue of financial operations
|
3,243
|
3,222
|
2,434
|
2,286
|
10,606
|
|
7. Financial expense
|
3,935
|
5,464
|
6,440
|
9,719
|
3,010
|
|
-In which: Loan interest expenses
|
3,924
|
5,414
|
6,436
|
8,850
|
2,882
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
0
|
0
|
0
|
0
|
|
9. Cost of sales
|
40,886
|
34,265
|
49,532
|
52,625
|
57,339
|
|
10. Enterprise administration expenses
|
90,195
|
62,821
|
85,742
|
100,741
|
115,415
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
103,904
|
81,354
|
80,317
|
101,571
|
111,506
|
|
12. Other income
|
3,449
|
2,551
|
8,328
|
5,739
|
1,652
|
|
13. Other expenses
|
0
|
262
|
23
|
4,121
|
57
|
|
14. Other profit (12)-(13)
|
3,449
|
2,289
|
8,305
|
1,618
|
1,595
|
|
15. Total accounting profit before tax (11)+(14)
|
107,353
|
83,643
|
88,621
|
103,189
|
113,101
|
|
16. Costs of current corporate income tax
|
21,471
|
16,563
|
17,724
|
20,638
|
13,860
|
|
17. Costs of deferred corporate income tax
|
0
|
0
|
0
|
0
|
0
|
|
18. Costs of corporate income tax (16)+(17)
|
21,471
|
16,563
|
17,724
|
20,638
|
13,860
|
|
19. Profit after corporate income tax (15)-(18)
|
85,883
|
67,080
|
70,897
|
82,552
|
99,241
|
|
20. Interest after tax of shareholders who not control
|
0
|
0
|
0
|
0
|
0
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
85,883
|
67,080
|
70,897
|
82,552
|
99,241
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
