|
1. Total business operating revenue
|
1,771,393
|
1,195,975
|
1,536,003
|
1,223,360
|
1,579,789
|
|
2. Deductions of revenue
|
5,867
|
1,136
|
2,161
|
3,675
|
1,719
|
|
3. Net revenues (1)-(2)
|
1,765,526
|
1,194,839
|
1,533,842
|
1,219,685
|
1,578,071
|
|
4. Cost of goods sold
|
1,604,880
|
1,040,566
|
1,377,652
|
1,090,585
|
1,401,862
|
|
5. Gross profit (3)-(4)
|
160,646
|
154,273
|
156,190
|
129,100
|
176,209
|
|
6. Revenue of financial operations
|
77,972
|
29,354
|
156,320
|
33,369
|
39,059
|
|
7. Financial expense
|
55,925
|
22,083
|
7,656
|
36,629
|
38,605
|
|
-In which: Loan interest expenses
|
16,382
|
14,034
|
1,233
|
12,908
|
14,271
|
|
8. Profit or loss from joint ventures, associated companies
|
28,290
|
39,668
|
69,219
|
28,357
|
22,439
|
|
9. Cost of sales
|
68,628
|
62,079
|
62,454
|
63,629
|
82,484
|
|
10. Enterprise administration expenses
|
51,298
|
33,273
|
44,315
|
27,461
|
47,801
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
91,057
|
105,860
|
267,305
|
63,109
|
68,818
|
|
12. Other income
|
2,158
|
376
|
823
|
29,445
|
1,777
|
|
13. Other expenses
|
411
|
207
|
689
|
206
|
1,836
|
|
14. Other profit (12)-(13)
|
1,747
|
170
|
133
|
29,238
|
-59
|
|
15. Total accounting profit before tax (11)+(14)
|
92,804
|
106,030
|
267,438
|
92,347
|
68,759
|
|
16. Costs of current corporate income tax
|
13,773
|
11,609
|
9,328
|
8,074
|
14,146
|
|
17. Costs of deferred corporate income tax
|
-3,879
|
|
1,293
|
5,172
|
|
|
18. Costs of corporate income tax (16)+(17)
|
9,894
|
11,609
|
10,621
|
13,246
|
14,146
|
|
19. Profit after corporate income tax (15)-(18)
|
82,911
|
94,421
|
259,403
|
79,101
|
54,613
|
|
20. Interest after tax of shareholders who not control
|
12,221
|
13,762
|
10,392
|
19,070
|
10,487
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
70,690
|
80,658
|
249,012
|
60,031
|
44,127
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
