|
1. Total business operating revenue
|
537,380
|
514,341
|
202,225
|
216,115
|
97,728
|
|
2. Deductions of revenue
|
|
0
|
0
|
|
|
|
3. Net revenues (1)-(2)
|
537,380
|
514,341
|
202,225
|
216,115
|
97,728
|
|
4. Cost of goods sold
|
298,908
|
299,535
|
144,106
|
189,128
|
63,748
|
|
5. Gross profit (3)-(4)
|
238,472
|
214,806
|
58,119
|
26,987
|
33,980
|
|
6. Revenue of financial operations
|
10,316
|
15,725
|
23,164
|
49,692
|
9,545
|
|
7. Financial expense
|
4,892
|
9,222
|
4,737
|
10,617
|
11,495
|
|
-In which: Loan interest expenses
|
3,304
|
6,977
|
2,119
|
9,871
|
4,183
|
|
8. Profit or loss from joint ventures, associated companies
|
-43
|
49
|
485
|
234
|
|
|
9. Cost of sales
|
30,174
|
53,632
|
15,127
|
11,319
|
1,774
|
|
10. Enterprise administration expenses
|
8,129
|
10,804
|
9,091
|
14,120
|
6,832
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
205,551
|
156,921
|
52,813
|
40,856
|
23,424
|
|
12. Other income
|
867
|
1,469
|
1,794
|
903
|
318
|
|
13. Other expenses
|
286
|
559
|
2,192
|
322
|
113
|
|
14. Other profit (12)-(13)
|
581
|
910
|
-398
|
581
|
206
|
|
15. Total accounting profit before tax (11)+(14)
|
206,132
|
157,830
|
52,415
|
41,438
|
23,630
|
|
16. Costs of current corporate income tax
|
41,710
|
31,587
|
10,896
|
3,988
|
5,607
|
|
17. Costs of deferred corporate income tax
|
-22
|
309
|
-21
|
-957
|
-794
|
|
18. Costs of corporate income tax (16)+(17)
|
41,688
|
31,896
|
10,875
|
3,031
|
4,812
|
|
19. Profit after corporate income tax (15)-(18)
|
164,443
|
125,934
|
41,540
|
38,406
|
18,817
|
|
20. Interest after tax of shareholders who not control
|
15,820
|
12,731
|
4,599
|
6,338
|
1,063
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
148,624
|
113,203
|
36,941
|
32,069
|
17,755
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
0
|
