|
1. Total business operating revenue
|
1,162,863
|
1,074,680
|
1,175,186
|
973,299
|
1,122,014
|
|
2. Deductions of revenue
|
9,090
|
792
|
956
|
1,682
|
19,679
|
|
3. Net revenues (1)-(2)
|
1,153,773
|
1,073,888
|
1,174,230
|
971,618
|
1,102,336
|
|
4. Cost of goods sold
|
813,030
|
784,304
|
836,801
|
707,245
|
815,629
|
|
5. Gross profit (3)-(4)
|
340,743
|
289,584
|
337,429
|
264,373
|
286,707
|
|
6. Revenue of financial operations
|
23,706
|
18,597
|
43,270
|
15,802
|
24,824
|
|
7. Financial expense
|
21,618
|
11,514
|
13,572
|
20,935
|
16,348
|
|
-In which: Loan interest expenses
|
13,544
|
10,427
|
7,731
|
7,617
|
8,811
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
|
|
|
0
|
|
9. Cost of sales
|
44,468
|
37,837
|
50,639
|
52,000
|
51,179
|
|
10. Enterprise administration expenses
|
15,018
|
14,006
|
17,449
|
14,811
|
19,649
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
283,345
|
244,824
|
299,039
|
192,429
|
224,355
|
|
12. Other income
|
61
|
167
|
327
|
271
|
88
|
|
13. Other expenses
|
1,933
|
1,420
|
1,447
|
3,468
|
1,820
|
|
14. Other profit (12)-(13)
|
-1,872
|
-1,253
|
-1,121
|
-3,197
|
-1,732
|
|
15. Total accounting profit before tax (11)+(14)
|
281,473
|
243,571
|
297,919
|
189,232
|
222,623
|
|
16. Costs of current corporate income tax
|
44,467
|
38,499
|
48,848
|
27,076
|
32,940
|
|
17. Costs of deferred corporate income tax
|
124
|
327
|
-2,167
|
207
|
493
|
|
18. Costs of corporate income tax (16)+(17)
|
44,591
|
38,826
|
46,681
|
27,283
|
33,433
|
|
19. Profit after corporate income tax (15)-(18)
|
236,882
|
204,745
|
251,238
|
161,950
|
189,190
|
|
20. Interest after tax of shareholders who not control
|
0
|
|
|
|
0
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
236,882
|
204,745
|
251,238
|
161,950
|
189,190
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
