|
1. Total business operating revenue
|
758,141
|
844,992
|
1,058,473
|
1,417,827
|
1,122,351
|
|
2. Deductions of revenue
|
573
|
372
|
212
|
766
|
537
|
|
3. Net revenues (1)-(2)
|
757,568
|
844,620
|
1,058,261
|
1,417,061
|
1,121,814
|
|
4. Cost of goods sold
|
607,376
|
658,345
|
853,018
|
1,138,888
|
842,884
|
|
5. Gross profit (3)-(4)
|
150,192
|
186,274
|
205,244
|
278,172
|
278,930
|
|
6. Revenue of financial operations
|
2,027
|
2,833
|
1,793
|
2,912
|
5,900
|
|
7. Financial expense
|
415
|
290
|
557
|
1,170
|
4,657
|
|
-In which: Loan interest expenses
|
299
|
78
|
85
|
990
|
4,370
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
0
|
0
|
0
|
0
|
|
9. Cost of sales
|
4,084
|
2,339
|
2,664
|
3,342
|
3,162
|
|
10. Enterprise administration expenses
|
64,854
|
76,632
|
100,433
|
126,890
|
120,502
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
82,866
|
109,847
|
103,382
|
149,682
|
156,509
|
|
12. Other income
|
18,620
|
2,187
|
8,784
|
8,551
|
18,494
|
|
13. Other expenses
|
2,593
|
1,505
|
2,384
|
5,836
|
13,098
|
|
14. Other profit (12)-(13)
|
16,027
|
682
|
6,400
|
2,715
|
5,397
|
|
15. Total accounting profit before tax (11)+(14)
|
98,893
|
110,529
|
109,782
|
152,397
|
161,905
|
|
16. Costs of current corporate income tax
|
21,185
|
19,060
|
19,604
|
31,036
|
34,934
|
|
17. Costs of deferred corporate income tax
|
-340
|
968
|
-1,349
|
-497
|
948
|
|
18. Costs of corporate income tax (16)+(17)
|
20,845
|
20,028
|
18,255
|
30,539
|
35,881
|
|
19. Profit after corporate income tax (15)-(18)
|
78,048
|
90,502
|
91,527
|
121,858
|
126,024
|
|
20. Interest after tax of shareholders who not control
|
26,692
|
28,538
|
30,142
|
42,904
|
44,406
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
51,356
|
61,963
|
61,385
|
78,954
|
81,618
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
