|
1. Total business operating revenue
|
633,104
|
756,153
|
812,609
|
869,111
|
913,574
|
|
2. Deductions of revenue
|
21,914
|
1,237
|
993
|
700
|
53,171
|
|
3. Net revenues (1)-(2)
|
611,190
|
754,916
|
811,616
|
868,412
|
860,402
|
|
4. Cost of goods sold
|
427,644
|
505,082
|
502,000
|
522,419
|
521,937
|
|
5. Gross profit (3)-(4)
|
183,546
|
249,834
|
309,616
|
345,992
|
338,465
|
|
6. Revenue of financial operations
|
32,322
|
5,261
|
4,524
|
8,517
|
6,839
|
|
7. Financial expense
|
24,941
|
27,553
|
49,685
|
40,726
|
42,957
|
|
-In which: Loan interest expenses
|
23,361
|
26,218
|
39,536
|
40,109
|
40,661
|
|
8. Profit or loss from joint ventures, associated companies
|
4,165
|
4,432
|
902
|
0
|
0
|
|
9. Cost of sales
|
137,103
|
162,367
|
192,257
|
236,552
|
229,876
|
|
10. Enterprise administration expenses
|
36,608
|
53,024
|
50,319
|
60,183
|
63,731
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
21,381
|
16,583
|
22,781
|
17,048
|
8,740
|
|
12. Other income
|
623
|
32,055
|
2,569
|
6,390
|
15,378
|
|
13. Other expenses
|
197
|
405
|
2,238
|
2,909
|
242
|
|
14. Other profit (12)-(13)
|
426
|
31,650
|
331
|
3,481
|
15,135
|
|
15. Total accounting profit before tax (11)+(14)
|
21,806
|
48,234
|
23,112
|
20,530
|
23,875
|
|
16. Costs of current corporate income tax
|
5,936
|
12,178
|
11,070
|
9,879
|
10,276
|
|
17. Costs of deferred corporate income tax
|
-1,422
|
-2,230
|
-4,701
|
-3,043
|
-612
|
|
18. Costs of corporate income tax (16)+(17)
|
4,513
|
9,948
|
6,368
|
6,836
|
9,664
|
|
19. Profit after corporate income tax (15)-(18)
|
17,293
|
38,286
|
16,744
|
13,693
|
14,211
|
|
20. Interest after tax of shareholders who not control
|
-794
|
1,637
|
1,271
|
-1,581
|
176
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
18,087
|
36,649
|
15,472
|
15,275
|
14,034
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
