|
1. Total business operating revenue
|
586,382
|
595,737
|
628,042
|
670,180
|
668,511
|
|
2. Deductions of revenue
|
0
|
0
|
0
|
0
|
0
|
|
3. Net revenues (1)-(2)
|
586,382
|
595,737
|
628,042
|
670,180
|
668,511
|
|
4. Cost of goods sold
|
410,833
|
373,958
|
370,222
|
379,149
|
376,095
|
|
5. Gross profit (3)-(4)
|
175,549
|
221,779
|
257,819
|
291,031
|
292,416
|
|
6. Revenue of financial operations
|
11,760
|
9,813
|
10,182
|
5,863
|
6,324
|
|
7. Financial expense
|
8,683
|
45,312
|
59,165
|
72,149
|
54,982
|
|
-In which: Loan interest expenses
|
8,683
|
29,005
|
41,044
|
44,800
|
36,474
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
0
|
0
|
0
|
0
|
|
9. Cost of sales
|
27,933
|
21,809
|
21,656
|
23,116
|
23,834
|
|
10. Enterprise administration expenses
|
28,370
|
29,080
|
52,537
|
58,755
|
59,640
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
122,323
|
135,390
|
134,643
|
142,874
|
160,285
|
|
12. Other income
|
923
|
1,190
|
23,177
|
14,041
|
1,729
|
|
13. Other expenses
|
133
|
1,538
|
11,205
|
2,228
|
1,960
|
|
14. Other profit (12)-(13)
|
790
|
-348
|
11,972
|
11,813
|
-231
|
|
15. Total accounting profit before tax (11)+(14)
|
123,114
|
135,042
|
146,615
|
154,688
|
160,054
|
|
16. Costs of current corporate income tax
|
24,644
|
24,936
|
19,758
|
19,794
|
18,151
|
|
17. Costs of deferred corporate income tax
|
0
|
0
|
0
|
0
|
0
|
|
18. Costs of corporate income tax (16)+(17)
|
24,644
|
24,936
|
19,758
|
19,794
|
18,151
|
|
19. Profit after corporate income tax (15)-(18)
|
98,469
|
110,105
|
126,857
|
134,894
|
141,903
|
|
20. Interest after tax of shareholders who not control
|
0
|
0
|
0
|
0
|
0
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
98,469
|
110,105
|
126,857
|
134,894
|
141,903
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
