|
1. Total business operating revenue
|
1,850,250
|
1,658,270
|
2,341,838
|
3,914,409
|
2,958,187
|
|
2. Deductions of revenue
|
1,117
|
71
|
74
|
841
|
826
|
|
3. Net revenues (1)-(2)
|
1,849,133
|
1,658,199
|
2,341,765
|
3,913,568
|
2,957,361
|
|
4. Cost of goods sold
|
1,715,926
|
1,545,694
|
2,103,855
|
3,461,995
|
2,738,814
|
|
5. Gross profit (3)-(4)
|
133,208
|
112,506
|
237,910
|
451,573
|
218,547
|
|
6. Revenue of financial operations
|
6,122
|
7,730
|
5,192
|
7,563
|
5,396
|
|
7. Financial expense
|
6,607
|
53,024
|
8,028
|
12,866
|
10,627
|
|
-In which: Loan interest expenses
|
6,073
|
6,374
|
6,796
|
12,083
|
8,267
|
|
8. Profit or loss from joint ventures, associated companies
|
2,708
|
-1,111
|
2,820
|
8,520
|
2,817
|
|
9. Cost of sales
|
75,544
|
82,065
|
132,173
|
238,662
|
146,712
|
|
10. Enterprise administration expenses
|
18,966
|
13,668
|
18,477
|
24,717
|
19,406
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
40,922
|
-29,632
|
87,245
|
191,410
|
50,015
|
|
12. Other income
|
1,250
|
2,021
|
163
|
1,030
|
658
|
|
13. Other expenses
|
0
|
13
|
0
|
53
|
50
|
|
14. Other profit (12)-(13)
|
1,250
|
2,008
|
162
|
977
|
608
|
|
15. Total accounting profit before tax (11)+(14)
|
42,171
|
-27,624
|
87,407
|
192,387
|
50,622
|
|
16. Costs of current corporate income tax
|
5,137
|
16,498
|
9,770
|
30,299
|
9,158
|
|
17. Costs of deferred corporate income tax
|
|
-2,769
|
|
6
|
16
|
|
18. Costs of corporate income tax (16)+(17)
|
5,137
|
13,729
|
9,770
|
30,305
|
9,174
|
|
19. Profit after corporate income tax (15)-(18)
|
37,035
|
-41,352
|
77,636
|
162,082
|
41,448
|
|
20. Interest after tax of shareholders who not control
|
116
|
54
|
1,839
|
-1,296
|
121
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
36,919
|
-41,406
|
75,798
|
163,379
|
41,328
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
