1. Total business operating revenue
|
2,263,875
|
2,513,046
|
3,219,870
|
3,411,894
|
3,721,508
|
2. Deductions of revenue
|
545
|
4,445
|
831
|
1,519
|
4,270
|
3. Net revenues (1)-(2)
|
2,263,329
|
2,508,601
|
3,219,039
|
3,410,375
|
3,717,238
|
4. Cost of goods sold
|
1,615,195
|
1,834,808
|
2,332,750
|
2,509,269
|
2,674,272
|
5. Gross profit (3)-(4)
|
648,135
|
673,793
|
886,289
|
901,106
|
1,042,966
|
6. Revenue of financial operations
|
17,829
|
22,736
|
35,103
|
41,458
|
39,540
|
7. Financial expense
|
6,175
|
2,115
|
7,080
|
11,183
|
12,194
|
-In which: Loan interest expenses
|
5,551
|
2,267
|
3,446
|
8,588
|
4,979
|
8. Profit or loss from joint ventures, associated companies
|
0
|
|
|
|
|
9. Cost of sales
|
306,168
|
347,961
|
494,781
|
474,560
|
571,746
|
10. Enterprise administration expenses
|
133,803
|
117,815
|
144,517
|
168,607
|
185,309
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
219,817
|
228,638
|
275,015
|
288,214
|
313,258
|
12. Other income
|
5,035
|
4,210
|
2,605
|
1,385
|
7,640
|
13. Other expenses
|
1,530
|
364
|
555
|
117
|
5,075
|
14. Other profit (12)-(13)
|
3,505
|
3,847
|
2,051
|
1,268
|
2,565
|
15. Total accounting profit before tax (11)+(14)
|
223,322
|
232,484
|
277,065
|
289,482
|
315,823
|
16. Costs of current corporate income tax
|
44,696
|
46,497
|
55,413
|
57,896
|
65,717
|
17. Costs of deferred corporate income tax
|
|
|
|
|
|
18. Costs of corporate income tax (16)+(17)
|
44,696
|
46,497
|
55,413
|
57,896
|
65,717
|
19. Profit after corporate income tax (15)-(18)
|
178,626
|
185,987
|
221,652
|
231,585
|
250,106
|
20. Interest after tax of shareholders who not control
|
|
|
|
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
178,626
|
185,987
|
221,652
|
231,585
|
250,106
|
Number of outstanding shares
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|