|
1. Total business operating revenue
|
1,243,929
|
1,407,614
|
1,333,192
|
1,706,574
|
1,239,024
|
|
2. Deductions of revenue
|
1,011
|
8,804
|
6,246
|
15,312
|
1,586
|
|
3. Net revenues (1)-(2)
|
1,242,918
|
1,398,810
|
1,326,946
|
1,691,262
|
1,237,438
|
|
4. Cost of goods sold
|
1,104,454
|
1,263,332
|
1,201,059
|
1,544,699
|
1,099,524
|
|
5. Gross profit (3)-(4)
|
138,463
|
135,478
|
125,887
|
146,563
|
137,915
|
|
6. Revenue of financial operations
|
34,640
|
159,636
|
38,795
|
32,642
|
22,414
|
|
7. Financial expense
|
12,913
|
37,651
|
28,012
|
37,610
|
-7,766
|
|
-In which: Loan interest expenses
|
14,938
|
15,834
|
16,814
|
19,748
|
23,956
|
|
8. Profit or loss from joint ventures, associated companies
|
24,239
|
-937
|
29,347
|
333,430
|
82,597
|
|
9. Cost of sales
|
60,407
|
68,722
|
66,572
|
89,662
|
65,877
|
|
10. Enterprise administration expenses
|
28,180
|
33,292
|
31,205
|
40,282
|
22,320
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
95,842
|
154,511
|
68,240
|
345,083
|
162,495
|
|
12. Other income
|
189
|
4,245
|
40,147
|
-1,065
|
49
|
|
13. Other expenses
|
462
|
1,298
|
328
|
1,659
|
165
|
|
14. Other profit (12)-(13)
|
-273
|
2,946
|
39,818
|
-2,724
|
-116
|
|
15. Total accounting profit before tax (11)+(14)
|
95,569
|
157,457
|
108,058
|
342,358
|
162,378
|
|
16. Costs of current corporate income tax
|
9,729
|
8,364
|
10,507
|
3,952
|
8,632
|
|
17. Costs of deferred corporate income tax
|
|
-1,385
|
5,283
|
-1,812
|
|
|
18. Costs of corporate income tax (16)+(17)
|
9,729
|
6,979
|
15,790
|
2,140
|
8,632
|
|
19. Profit after corporate income tax (15)-(18)
|
85,839
|
150,478
|
92,268
|
340,218
|
153,747
|
|
20. Interest after tax of shareholders who not control
|
13,208
|
9,699
|
19,704
|
8,672
|
11,711
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
72,631
|
140,780
|
72,563
|
331,546
|
142,035
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
0
|
