|
1. Total business operating revenue
|
366,361
|
389,045
|
410,255
|
428,501
|
456,084
|
|
2. Deductions of revenue
|
0
|
0
|
0
|
0
|
0
|
|
3. Net revenues (1)-(2)
|
366,361
|
389,045
|
410,255
|
428,501
|
456,084
|
|
4. Cost of goods sold
|
254,714
|
264,125
|
274,885
|
285,852
|
315,329
|
|
5. Gross profit (3)-(4)
|
111,647
|
124,920
|
135,370
|
142,649
|
140,755
|
|
6. Revenue of financial operations
|
5,715
|
3,830
|
2,120
|
2,977
|
1,304
|
|
7. Financial expense
|
17,524
|
14,944
|
16,492
|
13,457
|
9,823
|
|
-In which: Loan interest expenses
|
8,903
|
7,704
|
0
|
0
|
0
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
0
|
0
|
0
|
0
|
|
9. Cost of sales
|
28,738
|
31,483
|
36,158
|
40,669
|
39,073
|
|
10. Enterprise administration expenses
|
24,760
|
34,626
|
38,744
|
31,099
|
27,133
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
46,340
|
47,699
|
46,096
|
60,401
|
66,031
|
|
12. Other income
|
3,809
|
3,399
|
7,435
|
331
|
11,297
|
|
13. Other expenses
|
89
|
36
|
31
|
122
|
7,828
|
|
14. Other profit (12)-(13)
|
3,720
|
3,363
|
7,404
|
208
|
3,469
|
|
15. Total accounting profit before tax (11)+(14)
|
50,060
|
51,062
|
53,500
|
60,609
|
69,500
|
|
16. Costs of current corporate income tax
|
10,205
|
10,365
|
10,776
|
13,040
|
6,980
|
|
17. Costs of deferred corporate income tax
|
0
|
0
|
0
|
0
|
0
|
|
18. Costs of corporate income tax (16)+(17)
|
10,205
|
10,365
|
10,776
|
13,040
|
6,980
|
|
19. Profit after corporate income tax (15)-(18)
|
39,855
|
40,697
|
42,724
|
47,569
|
62,520
|
|
20. Interest after tax of shareholders who not control
|
0
|
0
|
0
|
0
|
0
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
39,855
|
40,697
|
42,724
|
47,569
|
62,520
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
