|
1. Total business operating revenue
|
757,579
|
489,252
|
629,843
|
518,217
|
585,183
|
|
2. Deductions of revenue
|
0
|
|
|
0
|
0
|
|
3. Net revenues (1)-(2)
|
757,579
|
489,252
|
629,843
|
518,217
|
585,183
|
|
4. Cost of goods sold
|
304,831
|
215,056
|
264,647
|
245,749
|
236,841
|
|
5. Gross profit (3)-(4)
|
452,748
|
274,196
|
365,196
|
272,468
|
348,341
|
|
6. Revenue of financial operations
|
15,929
|
2,219
|
20,050
|
5,875
|
12,780
|
|
7. Financial expense
|
-33,536
|
57,283
|
58,172
|
10,128
|
9,294
|
|
-In which: Loan interest expenses
|
11,179
|
10,660
|
10,945
|
10,024
|
9,294
|
|
8. Profit or loss from joint ventures, associated companies
|
10,250
|
20,441
|
-1,451
|
4,860
|
21,236
|
|
9. Cost of sales
|
0
|
|
|
0
|
0
|
|
10. Enterprise administration expenses
|
17,706
|
15,783
|
13,987
|
13,479
|
14,447
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
494,758
|
223,790
|
311,636
|
259,595
|
358,616
|
|
12. Other income
|
106
|
|
|
351
|
0
|
|
13. Other expenses
|
-84
|
|
10
|
18
|
0
|
|
14. Other profit (12)-(13)
|
190
|
|
-10
|
333
|
0
|
|
15. Total accounting profit before tax (11)+(14)
|
494,948
|
223,790
|
311,625
|
259,928
|
358,616
|
|
16. Costs of current corporate income tax
|
91,361
|
38,989
|
61,162
|
50,213
|
65,103
|
|
17. Costs of deferred corporate income tax
|
0
|
|
|
0
|
0
|
|
18. Costs of corporate income tax (16)+(17)
|
91,361
|
38,989
|
61,162
|
50,213
|
65,103
|
|
19. Profit after corporate income tax (15)-(18)
|
403,587
|
184,801
|
250,464
|
209,715
|
293,514
|
|
20. Interest after tax of shareholders who not control
|
2,230
|
2,179
|
2,803
|
147
|
1,492
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
401,357
|
182,622
|
247,661
|
209,568
|
292,022
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|