|
1. Total business operating revenue
|
145,236
|
279,093
|
281,274
|
547,959
|
842,841
|
|
2. Deductions of revenue
|
0
|
0
|
0
|
0
|
1
|
|
3. Net revenues (1)-(2)
|
145,236
|
279,093
|
281,274
|
547,959
|
842,840
|
|
4. Cost of goods sold
|
125,952
|
155,960
|
142,969
|
355,275
|
695,753
|
|
5. Gross profit (3)-(4)
|
19,284
|
123,133
|
138,304
|
192,685
|
147,087
|
|
6. Revenue of financial operations
|
56,938
|
71,837
|
71,453
|
25,896
|
55,459
|
|
7. Financial expense
|
39,436
|
115,686
|
128,827
|
129,081
|
60,334
|
|
-In which: Loan interest expenses
|
32,936
|
113,083
|
108,234
|
71,983
|
62,226
|
|
8. Profit or loss from joint ventures, associated companies
|
10,617
|
25,496
|
20,353
|
24,149
|
34,454
|
|
9. Cost of sales
|
1,038
|
1,267
|
1,243
|
5,661
|
9,989
|
|
10. Enterprise administration expenses
|
5,197
|
27,412
|
28,899
|
67,870
|
115,119
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
41,166
|
76,101
|
71,140
|
40,118
|
51,559
|
|
12. Other income
|
1,939
|
31
|
2,319
|
-1,688
|
315
|
|
13. Other expenses
|
337
|
844
|
1,021
|
133
|
366
|
|
14. Other profit (12)-(13)
|
1,602
|
-814
|
1,298
|
-1,821
|
-51
|
|
15. Total accounting profit before tax (11)+(14)
|
42,768
|
75,288
|
72,438
|
38,297
|
51,508
|
|
16. Costs of current corporate income tax
|
5,050
|
1,395
|
1,208
|
5,162
|
6,162
|
|
17. Costs of deferred corporate income tax
|
0
|
13
|
0
|
0
|
0
|
|
18. Costs of corporate income tax (16)+(17)
|
5,050
|
1,408
|
1,208
|
5,162
|
6,162
|
|
19. Profit after corporate income tax (15)-(18)
|
37,719
|
73,879
|
71,230
|
33,135
|
45,346
|
|
20. Interest after tax of shareholders who not control
|
2,076
|
26,485
|
28,801
|
31,739
|
41,834
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
35,643
|
47,395
|
42,429
|
1,396
|
3,512
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
