|
1. Total business operating revenue
|
455,734
|
596,884
|
519,402
|
518,134
|
514,049
|
|
2. Deductions of revenue
|
38
|
561
|
379
|
216
|
248
|
|
3. Net revenues (1)-(2)
|
455,696
|
596,324
|
519,023
|
517,918
|
513,801
|
|
4. Cost of goods sold
|
316,079
|
453,303
|
373,685
|
358,987
|
351,091
|
|
5. Gross profit (3)-(4)
|
139,617
|
143,021
|
145,338
|
158,931
|
162,710
|
|
6. Revenue of financial operations
|
7,454
|
5,634
|
9,714
|
9,877
|
12,448
|
|
7. Financial expense
|
4,510
|
5,319
|
4,324
|
3,621
|
2,402
|
|
-In which: Loan interest expenses
|
4,309
|
3,573
|
3,426
|
1,977
|
1,283
|
|
8. Profit or loss from joint ventures, associated companies
|
103,204
|
117,679
|
118,556
|
126,572
|
133,465
|
|
9. Cost of sales
|
12,121
|
11,941
|
11,152
|
12,033
|
12,647
|
|
10. Enterprise administration expenses
|
49,584
|
53,041
|
58,628
|
61,317
|
60,312
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
184,060
|
196,034
|
199,505
|
218,410
|
233,262
|
|
12. Other income
|
437
|
4,818
|
915
|
1,318
|
1,646
|
|
13. Other expenses
|
29
|
109
|
0
|
37
|
554
|
|
14. Other profit (12)-(13)
|
408
|
4,709
|
915
|
1,281
|
1,092
|
|
15. Total accounting profit before tax (11)+(14)
|
184,469
|
200,743
|
200,420
|
219,691
|
234,354
|
|
16. Costs of current corporate income tax
|
18,208
|
19,695
|
19,737
|
21,770
|
23,157
|
|
17. Costs of deferred corporate income tax
|
207
|
207
|
207
|
207
|
207
|
|
18. Costs of corporate income tax (16)+(17)
|
18,414
|
19,902
|
19,943
|
21,977
|
23,364
|
|
19. Profit after corporate income tax (15)-(18)
|
166,054
|
180,841
|
180,477
|
197,714
|
210,990
|
|
20. Interest after tax of shareholders who not control
|
311
|
299
|
295
|
318
|
341
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
165,743
|
180,542
|
180,182
|
197,396
|
210,649
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
