158 154 148 42 41 40 39 38 37 127 124 121 118 115 111 13 12 12 12 12 11 114 112 109 106 104 100 114 112 109 106 104 100 169 165 162 158 154 148 318 314 310 306 302 297 利润和利润分配表 计算期 9 10 11 12 13 2 2 550 546 542 539 535 531 142 138 134 130 126 122 142 138 134 130 126 122 35 34 33 32 32 31 106 103 100 97 95 92 11 10 10 10 9 9 96 93 90 88 85 82 96 93 90 88 85 82 142 138 134 130 126 122 290 42.49 43.34 42.36 41.37 40.38 39.4 38.41 -117 -114 -112 -109 -106 -104 117.03 114.37 111.7 109.04 106.37 103.71 117 114 112 109 106 104 206.89 206.08 205.28 204.47 203.66 202.85 207 413 618 823 1026

551,718 7,513,610 7,667,080 7,628,453 7,589,999 7,551,718 7,513,610 91,189,868 98,818,320 106,408,319 113,960,037 121,473,647 23 24 25 89.65% 89.25% 88.84% 12,652,263