|
1. Total business operating revenue
|
402,959
|
587,913
|
966,456
|
918,211
|
555,415
|
|
2. Deductions of revenue
|
5,895
|
7,360
|
3,497
|
18,363
|
3,501
|
|
3. Net revenues (1)-(2)
|
397,064
|
580,553
|
962,959
|
899,848
|
551,914
|
|
4. Cost of goods sold
|
349,839
|
532,294
|
879,408
|
797,811
|
490,019
|
|
5. Gross profit (3)-(4)
|
47,224
|
48,259
|
83,551
|
102,036
|
61,895
|
|
6. Revenue of financial operations
|
9,182
|
10,297
|
1,398
|
5,315
|
1,625
|
|
7. Financial expense
|
15,765
|
21,192
|
18,465
|
29,173
|
19,635
|
|
-In which: Loan interest expenses
|
1,459
|
18,102
|
13,493
|
19,483
|
16,059
|
|
8. Profit or loss from joint ventures, associated companies
|
-4,306
|
2,904
|
649
|
169
|
72
|
|
9. Cost of sales
|
22,560
|
31,555
|
36,555
|
47,060
|
29,049
|
|
10. Enterprise administration expenses
|
11,344
|
2,925
|
10,357
|
14,870
|
11,313
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
2,431
|
5,789
|
20,223
|
16,416
|
3,595
|
|
12. Other income
|
3,545
|
-2,790
|
63
|
88
|
125
|
|
13. Other expenses
|
1,699
|
390
|
561
|
306
|
542
|
|
14. Other profit (12)-(13)
|
1,846
|
-3,181
|
-498
|
-218
|
-417
|
|
15. Total accounting profit before tax (11)+(14)
|
4,277
|
2,608
|
19,725
|
16,198
|
3,178
|
|
16. Costs of current corporate income tax
|
2,235
|
858
|
7,822
|
4,302
|
-2,010
|
|
17. Costs of deferred corporate income tax
|
694
|
-592
|
-1,781
|
-357
|
709
|
|
18. Costs of corporate income tax (16)+(17)
|
2,929
|
266
|
6,041
|
3,945
|
-1,301
|
|
19. Profit after corporate income tax (15)-(18)
|
1,348
|
2,342
|
13,684
|
12,254
|
4,480
|
|
20. Interest after tax of shareholders who not control
|
-1,924
|
454
|
-3,149
|
-1,269
|
5,280
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
3,272
|
1,888
|
16,832
|
13,523
|
-801
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
