|
1. Total business operating revenue
|
1,031,209
|
1,218,109
|
1,215,696
|
1,394,638
|
1,533,975
|
|
2. Deductions of revenue
|
1,014
|
1,194
|
257
|
6
|
490
|
|
3. Net revenues (1)-(2)
|
1,030,195
|
1,216,915
|
1,215,439
|
1,394,631
|
1,533,485
|
|
4. Cost of goods sold
|
855,903
|
1,051,216
|
977,075
|
1,126,186
|
1,235,912
|
|
5. Gross profit (3)-(4)
|
174,292
|
165,699
|
238,364
|
268,446
|
297,574
|
|
6. Revenue of financial operations
|
16,440
|
15,234
|
13,499
|
14,813
|
17,695
|
|
7. Financial expense
|
24,511
|
40,384
|
42,438
|
40,725
|
38,141
|
|
-In which: Loan interest expenses
|
22,287
|
23,728
|
35,295
|
37,487
|
34,154
|
|
8. Profit or loss from joint ventures, associated companies
|
-2,226
|
-7,154
|
5,514
|
-694
|
7,143
|
|
9. Cost of sales
|
64,258
|
67,827
|
76,381
|
80,294
|
81,888
|
|
10. Enterprise administration expenses
|
24,702
|
25,932
|
36,773
|
42,419
|
47,227
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
75,035
|
39,637
|
101,786
|
119,127
|
155,155
|
|
12. Other income
|
771
|
373
|
1,407
|
1,603
|
985
|
|
13. Other expenses
|
279
|
118
|
907
|
1,593
|
1,889
|
|
14. Other profit (12)-(13)
|
492
|
255
|
500
|
9
|
-904
|
|
15. Total accounting profit before tax (11)+(14)
|
75,527
|
39,892
|
102,286
|
119,137
|
154,251
|
|
16. Costs of current corporate income tax
|
4,300
|
6,809
|
9,332
|
12,434
|
16,545
|
|
17. Costs of deferred corporate income tax
|
|
|
|
|
|
|
18. Costs of corporate income tax (16)+(17)
|
4,300
|
6,809
|
9,332
|
12,434
|
16,545
|
|
19. Profit after corporate income tax (15)-(18)
|
71,228
|
33,083
|
92,954
|
106,703
|
137,706
|
|
20. Interest after tax of shareholders who not control
|
4,337
|
340
|
2,657
|
2,824
|
3,242
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
66,891
|
32,744
|
90,297
|
103,879
|
134,464
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
