|
1. Total business operating revenue
|
887,771
|
820,010
|
816,356
|
1,352,029
|
1,177,924
|
|
2. Deductions of revenue
|
20,178
|
20,727
|
22,342
|
53,718
|
47,232
|
|
3. Net revenues (1)-(2)
|
867,592
|
799,282
|
794,014
|
1,298,311
|
1,130,691
|
|
4. Cost of goods sold
|
780,445
|
706,446
|
675,686
|
1,128,933
|
1,000,925
|
|
5. Gross profit (3)-(4)
|
87,147
|
92,837
|
118,327
|
169,378
|
129,767
|
|
6. Revenue of financial operations
|
1,767
|
1,698
|
1,227
|
1,745
|
4,525
|
|
7. Financial expense
|
9,556
|
6,749
|
6,433
|
17,048
|
13,971
|
|
-In which: Loan interest expenses
|
6,534
|
6,704
|
6,432
|
11,394
|
11,467
|
|
8. Profit or loss from joint ventures, associated companies
|
2,752
|
3,420
|
6,161
|
12,226
|
5,192
|
|
9. Cost of sales
|
53,723
|
57,155
|
54,442
|
56,808
|
56,615
|
|
10. Enterprise administration expenses
|
22,515
|
23,409
|
21,589
|
22,706
|
22,145
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
5,872
|
10,642
|
43,252
|
86,787
|
46,752
|
|
12. Other income
|
13,240
|
2,213
|
4,500
|
1,639
|
1,564
|
|
13. Other expenses
|
484
|
2,474
|
374
|
1,109
|
3,698
|
|
14. Other profit (12)-(13)
|
12,756
|
-262
|
4,125
|
530
|
-2,135
|
|
15. Total accounting profit before tax (11)+(14)
|
18,628
|
10,380
|
47,377
|
87,317
|
44,617
|
|
16. Costs of current corporate income tax
|
1,269
|
1,495
|
1,146
|
20,070
|
6,285
|
|
17. Costs of deferred corporate income tax
|
2,065
|
-2,944
|
19
|
19
|
19
|
|
18. Costs of corporate income tax (16)+(17)
|
3,334
|
-1,449
|
1,165
|
20,089
|
6,304
|
|
19. Profit after corporate income tax (15)-(18)
|
15,294
|
11,829
|
46,212
|
67,228
|
38,312
|
|
20. Interest after tax of shareholders who not control
|
203
|
218
|
415
|
589
|
396
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
15,091
|
11,611
|
45,797
|
66,639
|
37,916
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
