|
1. Total business operating revenue
|
83,235
|
67,420
|
76,031
|
74,971
|
80,075
|
|
2. Deductions of revenue
|
0
|
|
|
|
|
|
3. Net revenues (1)-(2)
|
83,235
|
67,420
|
76,031
|
74,971
|
80,075
|
|
4. Cost of goods sold
|
73,512
|
59,526
|
67,829
|
67,096
|
72,510
|
|
5. Gross profit (3)-(4)
|
9,723
|
7,894
|
8,202
|
7,876
|
7,565
|
|
6. Revenue of financial operations
|
149
|
55
|
313
|
63
|
283
|
|
7. Financial expense
|
6
|
19
|
18
|
0
|
2
|
|
-In which: Loan interest expenses
|
0
|
|
14
|
|
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
|
|
|
|
|
9. Cost of sales
|
1,452
|
1,253
|
1,305
|
1,187
|
1,181
|
|
10. Enterprise administration expenses
|
4,222
|
2,968
|
2,897
|
2,915
|
2,403
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
4,192
|
3,710
|
4,296
|
3,837
|
4,262
|
|
12. Other income
|
53
|
133
|
62
|
49
|
38
|
|
13. Other expenses
|
16
|
0
|
96
|
0
|
3
|
|
14. Other profit (12)-(13)
|
37
|
133
|
-34
|
49
|
35
|
|
15. Total accounting profit before tax (11)+(14)
|
4,229
|
3,843
|
4,262
|
3,885
|
4,297
|
|
16. Costs of current corporate income tax
|
1,216
|
821
|
968
|
841
|
960
|
|
17. Costs of deferred corporate income tax
|
11
|
|
|
|
|
|
18. Costs of corporate income tax (16)+(17)
|
1,227
|
821
|
968
|
841
|
960
|
|
19. Profit after corporate income tax (15)-(18)
|
3,002
|
3,022
|
3,294
|
3,044
|
3,337
|
|
20. Interest after tax of shareholders who not control
|
-35
|
87
|
71
|
6
|
33
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
3,037
|
2,935
|
3,223
|
3,038
|
3,304
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|