|
1. Total business operating revenue
|
58,279
|
62,344
|
68,427
|
71,622
|
93,831
|
|
2. Deductions of revenue
|
|
|
385
|
0
|
|
|
3. Net revenues (1)-(2)
|
58,279
|
62,344
|
68,042
|
71,622
|
93,831
|
|
4. Cost of goods sold
|
42,443
|
45,916
|
49,410
|
51,473
|
72,235
|
|
5. Gross profit (3)-(4)
|
15,836
|
16,428
|
18,631
|
20,149
|
21,595
|
|
6. Revenue of financial operations
|
316
|
288
|
262
|
265
|
301
|
|
7. Financial expense
|
943
|
1,310
|
1,098
|
1,012
|
658
|
|
-In which: Loan interest expenses
|
848
|
767
|
713
|
714
|
658
|
|
8. Profit or loss from joint ventures, associated companies
|
|
|
|
0
|
|
|
9. Cost of sales
|
7,622
|
7,660
|
8,703
|
9,311
|
9,886
|
|
10. Enterprise administration expenses
|
4,385
|
4,423
|
5,171
|
6,174
|
7,584
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
3,202
|
3,323
|
3,921
|
3,917
|
3,769
|
|
12. Other income
|
0
|
146
|
102
|
1
|
1
|
|
13. Other expenses
|
140
|
63
|
117
|
396
|
435
|
|
14. Other profit (12)-(13)
|
-140
|
82
|
-15
|
-395
|
-434
|
|
15. Total accounting profit before tax (11)+(14)
|
3,062
|
3,406
|
3,906
|
3,521
|
3,335
|
|
16. Costs of current corporate income tax
|
647
|
581
|
772
|
629
|
759
|
|
17. Costs of deferred corporate income tax
|
|
|
|
0
|
|
|
18. Costs of corporate income tax (16)+(17)
|
647
|
581
|
772
|
629
|
759
|
|
19. Profit after corporate income tax (15)-(18)
|
2,415
|
2,825
|
3,134
|
2,892
|
2,576
|
|
20. Interest after tax of shareholders who not control
|
|
|
|
0
|
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
2,415
|
2,825
|
3,134
|
2,892
|
2,576
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|