|
1. Total business operating revenue
|
1,400,585
|
2,581,294
|
2,906,582
|
3,315,595
|
3,315,595
|
|
2. Deductions of revenue
|
329
|
422
|
404
|
74
|
74
|
|
3. Net revenues (1)-(2)
|
1,400,256
|
2,580,872
|
2,906,177
|
3,315,521
|
3,315,521
|
|
4. Cost of goods sold
|
665,974
|
1,184,568
|
1,187,119
|
1,228,054
|
1,227,883
|
|
5. Gross profit (3)-(4)
|
734,282
|
1,396,304
|
1,719,059
|
2,087,467
|
2,087,638
|
|
6. Revenue of financial operations
|
89,733
|
170,369
|
162,986
|
198,000
|
198,000
|
|
7. Financial expense
|
-3,624
|
13,268
|
41,960
|
15,956
|
15,956
|
|
-In which: Loan interest expenses
|
91
|
0
|
0
|
0
|
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
0
|
0
|
0
|
|
|
9. Cost of sales
|
404,168
|
858,746
|
953,357
|
1,017,550
|
1,017,588
|
|
10. Enterprise administration expenses
|
199,060
|
371,319
|
399,864
|
375,553
|
375,686
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
224,412
|
323,341
|
486,863
|
876,408
|
876,408
|
|
12. Other income
|
6,686
|
10,537
|
17,857
|
21,407
|
21,407
|
|
13. Other expenses
|
1,229
|
128
|
758
|
54,050
|
54,050
|
|
14. Other profit (12)-(13)
|
5,457
|
10,409
|
17,099
|
-32,643
|
-32,643
|
|
15. Total accounting profit before tax (11)+(14)
|
229,869
|
333,750
|
503,962
|
843,764
|
843,764
|
|
16. Costs of current corporate income tax
|
19,705
|
48,228
|
79,871
|
145,412
|
145,412
|
|
17. Costs of deferred corporate income tax
|
153
|
-8,430
|
-5,721
|
2,858
|
2,858
|
|
18. Costs of corporate income tax (16)+(17)
|
19,858
|
39,799
|
74,150
|
148,270
|
148,270
|
|
19. Profit after corporate income tax (15)-(18)
|
210,011
|
293,951
|
429,812
|
695,494
|
695,494
|
|
20. Interest after tax of shareholders who not control
|
0
|
0
|
0
|
0
|
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
210,011
|
293,951
|
429,812
|
695,494
|
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
