|
1. Total business operating revenue
|
1,010,140
|
1,330,749
|
1,451,744
|
1,508,289
|
1,156,164
|
|
2. Deductions of revenue
|
2,223
|
1,408
|
959
|
1,419
|
788
|
|
3. Net revenues (1)-(2)
|
1,007,917
|
1,329,341
|
1,450,786
|
1,506,870
|
1,155,376
|
|
4. Cost of goods sold
|
813,766
|
1,106,060
|
1,199,626
|
1,208,225
|
949,853
|
|
5. Gross profit (3)-(4)
|
194,151
|
223,282
|
251,160
|
298,645
|
205,523
|
|
6. Revenue of financial operations
|
15,389
|
15,081
|
16,695
|
10,903
|
17,552
|
|
7. Financial expense
|
24,938
|
30,478
|
32,240
|
49,361
|
27,312
|
|
-In which: Loan interest expenses
|
19,934
|
19,751
|
19,299
|
19,896
|
22,336
|
|
8. Profit or loss from joint ventures, associated companies
|
1,110
|
1,420
|
1,309
|
2,871
|
756
|
|
9. Cost of sales
|
60,022
|
73,957
|
66,515
|
80,985
|
57,571
|
|
10. Enterprise administration expenses
|
86,527
|
92,894
|
98,112
|
119,248
|
89,950
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
39,163
|
42,454
|
72,295
|
62,826
|
48,998
|
|
12. Other income
|
5,936
|
12,182
|
10,685
|
8,447
|
10,536
|
|
13. Other expenses
|
1,967
|
1,920
|
1,679
|
1,567
|
1,213
|
|
14. Other profit (12)-(13)
|
3,969
|
10,262
|
9,005
|
6,880
|
9,323
|
|
15. Total accounting profit before tax (11)+(14)
|
43,132
|
52,716
|
81,301
|
69,705
|
58,321
|
|
16. Costs of current corporate income tax
|
7,966
|
9,396
|
14,692
|
11,942
|
10,937
|
|
17. Costs of deferred corporate income tax
|
|
0
|
|
|
|
|
18. Costs of corporate income tax (16)+(17)
|
7,966
|
9,396
|
14,692
|
11,942
|
10,937
|
|
19. Profit after corporate income tax (15)-(18)
|
35,166
|
43,320
|
66,609
|
57,763
|
47,385
|
|
20. Interest after tax of shareholders who not control
|
11,618
|
18,482
|
21,559
|
17,935
|
15,121
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
23,548
|
24,838
|
45,050
|
39,828
|
32,263
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
