|
1. Total business operating revenue
|
443,211
|
748,342
|
1,070,404
|
853,974
|
763,633
|
|
2. Deductions of revenue
|
0
|
0
|
0
|
0
|
0
|
|
3. Net revenues (1)-(2)
|
443,211
|
748,342
|
1,070,404
|
853,974
|
763,633
|
|
4. Cost of goods sold
|
214,840
|
283,879
|
330,917
|
316,265
|
324,214
|
|
5. Gross profit (3)-(4)
|
228,371
|
464,463
|
739,486
|
537,709
|
439,419
|
|
6. Revenue of financial operations
|
45,962
|
35,536
|
49,996
|
87,311
|
37,981
|
|
7. Financial expense
|
8,626
|
33,030
|
35,242
|
35,180
|
24,547
|
|
-In which: Loan interest expenses
|
8,626
|
33,030
|
35,242
|
35,180
|
24,547
|
|
8. Profit or loss from joint ventures, associated companies
|
-7,525
|
24,752
|
20,074
|
20,660
|
29,621
|
|
9. Cost of sales
|
0
|
0
|
0
|
0
|
0
|
|
10. Enterprise administration expenses
|
32,368
|
58,356
|
66,993
|
75,503
|
57,088
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
225,814
|
433,365
|
707,321
|
534,997
|
425,386
|
|
12. Other income
|
59
|
368
|
4,630
|
370
|
52
|
|
13. Other expenses
|
0
|
11
|
0
|
0
|
0
|
|
14. Other profit (12)-(13)
|
59
|
357
|
4,630
|
370
|
52
|
|
15. Total accounting profit before tax (11)+(14)
|
225,873
|
433,722
|
711,951
|
535,367
|
425,438
|
|
16. Costs of current corporate income tax
|
43,389
|
70,536
|
129,080
|
89,407
|
70,169
|
|
17. Costs of deferred corporate income tax
|
130
|
130
|
130
|
-132
|
218
|
|
18. Costs of corporate income tax (16)+(17)
|
43,519
|
70,667
|
129,210
|
89,275
|
70,388
|
|
19. Profit after corporate income tax (15)-(18)
|
182,354
|
363,056
|
582,741
|
446,092
|
355,050
|
|
20. Interest after tax of shareholders who not control
|
4,694
|
6,696
|
6,715
|
5,183
|
4,800
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
177,660
|
356,359
|
576,026
|
440,909
|
350,250
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
