|
1. Total business operating revenue
|
233,264
|
285,017
|
308,145
|
286,397
|
247,707
|
|
2. Deductions of revenue
|
0
|
0
|
0
|
|
0
|
|
3. Net revenues (1)-(2)
|
233,264
|
285,017
|
308,145
|
286,397
|
247,707
|
|
4. Cost of goods sold
|
99,899
|
107,964
|
111,493
|
113,597
|
111,620
|
|
5. Gross profit (3)-(4)
|
133,365
|
177,053
|
196,652
|
172,800
|
136,087
|
|
6. Revenue of financial operations
|
2,190
|
3,960
|
1,484
|
2,043
|
4,496
|
|
7. Financial expense
|
37,713
|
28,765
|
28,827
|
24,582
|
38,447
|
|
-In which: Loan interest expenses
|
36,397
|
28,765
|
22,612
|
20,547
|
32,632
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
0
|
0
|
|
0
|
|
9. Cost of sales
|
0
|
0
|
0
|
|
0
|
|
10. Enterprise administration expenses
|
7,230
|
7,440
|
8,939
|
8,187
|
7,129
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
90,612
|
144,807
|
160,369
|
142,074
|
95,007
|
|
12. Other income
|
0
|
5,389
|
26,598
|
3,365
|
3,326
|
|
13. Other expenses
|
1
|
1,217
|
23
|
115
|
28
|
|
14. Other profit (12)-(13)
|
-1
|
4,173
|
26,575
|
3,250
|
3,298
|
|
15. Total accounting profit before tax (11)+(14)
|
90,611
|
148,980
|
186,944
|
145,325
|
98,305
|
|
16. Costs of current corporate income tax
|
4,683
|
8,366
|
13,419
|
7,833
|
10,216
|
|
17. Costs of deferred corporate income tax
|
0
|
0
|
0
|
|
0
|
|
18. Costs of corporate income tax (16)+(17)
|
4,683
|
8,366
|
13,419
|
7,833
|
10,216
|
|
19. Profit after corporate income tax (15)-(18)
|
85,928
|
140,614
|
173,525
|
137,491
|
88,089
|
|
20. Interest after tax of shareholders who not control
|
0
|
0
|
0
|
|
0
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
85,928
|
140,614
|
173,525
|
137,491
|
88,089
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
