|
1. Total business operating revenue
|
1,155,676
|
1,255,127
|
1,304,825
|
1,303,898
|
1,276,460
|
|
2. Deductions of revenue
|
1,229
|
665
|
412
|
449
|
409
|
|
3. Net revenues (1)-(2)
|
1,154,447
|
1,254,462
|
1,304,413
|
1,303,449
|
1,276,051
|
|
4. Cost of goods sold
|
1,042,229
|
1,122,391
|
1,137,225
|
1,107,486
|
1,074,721
|
|
5. Gross profit (3)-(4)
|
112,217
|
132,071
|
167,188
|
195,963
|
201,331
|
|
6. Revenue of financial operations
|
5,439
|
6,806
|
13,390
|
6,392
|
5,386
|
|
7. Financial expense
|
3,706
|
4,607
|
7,574
|
6,152
|
6,111
|
|
-In which: Loan interest expenses
|
3,706
|
4,607
|
7,574
|
6,152
|
6,111
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
0
|
0
|
0
|
0
|
|
9. Cost of sales
|
32,651
|
33,090
|
37,068
|
38,669
|
39,770
|
|
10. Enterprise administration expenses
|
50,696
|
65,797
|
75,690
|
90,810
|
91,449
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
30,604
|
35,383
|
60,246
|
66,724
|
69,388
|
|
12. Other income
|
5,095
|
4,606
|
2,584
|
3,174
|
5,541
|
|
13. Other expenses
|
1,257
|
1,924
|
3,940
|
2,893
|
3,811
|
|
14. Other profit (12)-(13)
|
3,838
|
2,682
|
-1,356
|
281
|
1,730
|
|
15. Total accounting profit before tax (11)+(14)
|
34,442
|
38,065
|
58,891
|
67,005
|
71,118
|
|
16. Costs of current corporate income tax
|
6,538
|
11,399
|
17,865
|
14,755
|
14,630
|
|
17. Costs of deferred corporate income tax
|
63
|
-3,486
|
-5,531
|
-1,197
|
-244
|
|
18. Costs of corporate income tax (16)+(17)
|
6,602
|
7,914
|
12,334
|
13,558
|
14,385
|
|
19. Profit after corporate income tax (15)-(18)
|
27,841
|
30,151
|
46,556
|
53,447
|
56,733
|
|
20. Interest after tax of shareholders who not control
|
0
|
0
|
0
|
0
|
0
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
27,841
|
30,151
|
46,556
|
53,447
|
56,733
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
