|
1. Total business operating revenue
|
1,649,223
|
1,793,656
|
2,184,512
|
2,305,750
|
1,881,442
|
|
2. Deductions of revenue
|
181
|
213
|
|
2,587
|
|
|
3. Net revenues (1)-(2)
|
1,649,042
|
1,793,444
|
2,184,512
|
2,303,163
|
1,881,442
|
|
4. Cost of goods sold
|
1,316,177
|
1,453,960
|
1,856,568
|
1,857,152
|
1,507,756
|
|
5. Gross profit (3)-(4)
|
332,865
|
339,483
|
327,944
|
446,011
|
373,686
|
|
6. Revenue of financial operations
|
27,771
|
26,612
|
33,857
|
21,292
|
36,597
|
|
7. Financial expense
|
19,995
|
23,447
|
25,642
|
36,655
|
21,755
|
|
-In which: Loan interest expenses
|
16,073
|
18,210
|
20,327
|
24,295
|
16,745
|
|
8. Profit or loss from joint ventures, associated companies
|
9,189
|
8,941
|
10,137
|
6,784
|
13,504
|
|
9. Cost of sales
|
140,705
|
120,247
|
131,288
|
134,001
|
131,507
|
|
10. Enterprise administration expenses
|
134,600
|
116,967
|
126,303
|
124,961
|
146,435
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
74,525
|
114,375
|
88,704
|
178,469
|
124,090
|
|
12. Other income
|
3,502
|
1,080
|
2,076
|
2,061
|
5,532
|
|
13. Other expenses
|
960
|
2,931
|
1,881
|
5,603
|
1,446
|
|
14. Other profit (12)-(13)
|
2,541
|
-1,851
|
195
|
-3,542
|
4,086
|
|
15. Total accounting profit before tax (11)+(14)
|
77,066
|
112,524
|
88,899
|
174,927
|
128,176
|
|
16. Costs of current corporate income tax
|
16,753
|
15,367
|
11,354
|
24,080
|
24,157
|
|
17. Costs of deferred corporate income tax
|
-118
|
-109
|
-197
|
-193
|
-139
|
|
18. Costs of corporate income tax (16)+(17)
|
16,635
|
15,258
|
11,157
|
23,887
|
24,019
|
|
19. Profit after corporate income tax (15)-(18)
|
60,432
|
97,266
|
77,741
|
151,039
|
104,157
|
|
20. Interest after tax of shareholders who not control
|
16,953
|
14,040
|
16,691
|
24,468
|
23,359
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
43,479
|
83,226
|
61,051
|
126,571
|
80,799
|
|
Number of outstanding shares
|
0
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
