|
1. Total business operating revenue
|
1,033,254
|
1,041,504
|
1,217,876
|
1,222,837
|
1,019,476
|
|
2. Deductions of revenue
|
175
|
376
|
3,269
|
809
|
789
|
|
3. Net revenues (1)-(2)
|
1,033,079
|
1,041,128
|
1,214,607
|
1,222,028
|
1,018,687
|
|
4. Cost of goods sold
|
752,098
|
752,378
|
781,616
|
858,375
|
744,293
|
|
5. Gross profit (3)-(4)
|
280,981
|
288,750
|
432,991
|
363,653
|
274,394
|
|
6. Revenue of financial operations
|
63,411
|
69,996
|
60,113
|
67,793
|
120,201
|
|
7. Financial expense
|
23,269
|
15,248
|
6,824
|
2,028
|
5,784
|
|
-In which: Loan interest expenses
|
18,240
|
17,211
|
4,762
|
947
|
0
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
0
|
0
|
0
|
0
|
|
9. Cost of sales
|
19,293
|
21,176
|
31,321
|
26,064
|
21,837
|
|
10. Enterprise administration expenses
|
81,220
|
81,038
|
86,832
|
94,600
|
92,362
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
220,611
|
241,284
|
368,128
|
308,753
|
274,612
|
|
12. Other income
|
37,216
|
25,751
|
261,011
|
52,743
|
52,626
|
|
13. Other expenses
|
8,763
|
8,409
|
35,073
|
13,300
|
24,998
|
|
14. Other profit (12)-(13)
|
28,453
|
17,343
|
225,938
|
39,443
|
27,628
|
|
15. Total accounting profit before tax (11)+(14)
|
249,064
|
258,627
|
594,066
|
348,196
|
302,240
|
|
16. Costs of current corporate income tax
|
53,702
|
54,478
|
105,721
|
68,392
|
49,572
|
|
17. Costs of deferred corporate income tax
|
440
|
-63
|
-2,507
|
1,054
|
296
|
|
18. Costs of corporate income tax (16)+(17)
|
54,142
|
54,415
|
103,214
|
69,446
|
49,867
|
|
19. Profit after corporate income tax (15)-(18)
|
194,922
|
204,212
|
490,852
|
278,750
|
252,372
|
|
20. Interest after tax of shareholders who not control
|
11,979
|
12,253
|
42,347
|
39,143
|
46,228
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
182,943
|
191,959
|
448,504
|
239,607
|
206,144
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
