|
1. Total business operating revenue
|
1,016,129
|
896,446
|
874,058
|
826,088
|
880,980
|
|
2. Deductions of revenue
|
60
|
42
|
815
|
30
|
284
|
|
3. Net revenues (1)-(2)
|
1,016,069
|
896,405
|
873,243
|
826,058
|
880,696
|
|
4. Cost of goods sold
|
905,942
|
782,330
|
775,538
|
710,518
|
746,677
|
|
5. Gross profit (3)-(4)
|
110,127
|
114,074
|
97,706
|
115,539
|
134,019
|
|
6. Revenue of financial operations
|
4,546
|
15,846
|
9,713
|
15,877
|
13,996
|
|
7. Financial expense
|
10,281
|
6,332
|
13,082
|
8,699
|
11,757
|
|
-In which: Loan interest expenses
|
4,952
|
6,267
|
6,404
|
7,114
|
8,777
|
|
8. Profit or loss from joint ventures, associated companies
|
697
|
57
|
121
|
317
|
-470
|
|
9. Cost of sales
|
28,621
|
28,410
|
28,136
|
28,732
|
30,922
|
|
10. Enterprise administration expenses
|
9,275
|
9,441
|
11,024
|
9,246
|
10,219
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
67,193
|
85,795
|
55,297
|
85,056
|
94,646
|
|
12. Other income
|
2,735
|
4,082
|
834
|
3,141
|
1,742
|
|
13. Other expenses
|
19
|
123
|
1
|
0
|
12
|
|
14. Other profit (12)-(13)
|
2,715
|
3,958
|
832
|
3,141
|
1,729
|
|
15. Total accounting profit before tax (11)+(14)
|
69,908
|
89,753
|
56,129
|
88,198
|
96,376
|
|
16. Costs of current corporate income tax
|
9,468
|
12,734
|
7,065
|
12,645
|
13,363
|
|
17. Costs of deferred corporate income tax
|
-65
|
-23
|
16
|
-168
|
47
|
|
18. Costs of corporate income tax (16)+(17)
|
9,403
|
12,711
|
7,081
|
12,476
|
13,410
|
|
19. Profit after corporate income tax (15)-(18)
|
60,505
|
77,042
|
49,048
|
75,721
|
82,966
|
|
20. Interest after tax of shareholders who not control
|
109
|
16
|
5
|
22
|
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
60,396
|
77,027
|
49,043
|
75,699
|
82,966
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
