|
1. Total business operating revenue
|
1,194,000
|
1,936,703
|
1,863,202
|
1,993,616
|
1,676,558
|
|
2. Deductions of revenue
|
1,847
|
484
|
363
|
471
|
411
|
|
3. Net revenues (1)-(2)
|
1,192,153
|
1,936,219
|
1,862,839
|
1,993,146
|
1,676,147
|
|
4. Cost of goods sold
|
1,020,072
|
1,732,446
|
1,703,816
|
1,845,556
|
1,548,089
|
|
5. Gross profit (3)-(4)
|
172,081
|
203,772
|
159,023
|
147,590
|
128,057
|
|
6. Revenue of financial operations
|
30,091
|
28,266
|
19,991
|
8,943
|
1,959
|
|
7. Financial expense
|
11,335
|
16,927
|
28,614
|
6,977
|
3,163
|
|
-In which: Loan interest expenses
|
10,390
|
16,509
|
20,294
|
6,620
|
3,100
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
0
|
0
|
0
|
0
|
|
9. Cost of sales
|
8,523
|
7,777
|
8,590
|
12,964
|
11,005
|
|
10. Enterprise administration expenses
|
12,238
|
14,573
|
14,926
|
11,491
|
13,217
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
170,076
|
192,760
|
126,883
|
125,101
|
102,632
|
|
12. Other income
|
4,215
|
3,097
|
1,594
|
1,249
|
1,683
|
|
13. Other expenses
|
2,710
|
3,347
|
838
|
944
|
953
|
|
14. Other profit (12)-(13)
|
1,506
|
-250
|
756
|
305
|
731
|
|
15. Total accounting profit before tax (11)+(14)
|
171,581
|
192,511
|
127,639
|
125,405
|
103,362
|
|
16. Costs of current corporate income tax
|
13,355
|
21,701
|
28,395
|
25,790
|
23,794
|
|
17. Costs of deferred corporate income tax
|
-144
|
173
|
-1,470
|
-416
|
-594
|
|
18. Costs of corporate income tax (16)+(17)
|
13,211
|
21,874
|
26,925
|
25,375
|
23,201
|
|
19. Profit after corporate income tax (15)-(18)
|
158,371
|
170,636
|
100,714
|
100,030
|
80,162
|
|
20. Interest after tax of shareholders who not control
|
0
|
0
|
0
|
0
|
0
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
158,371
|
170,636
|
100,714
|
100,030
|
80,162
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
