|
1. Total business operating revenue
|
1,450,869
|
1,320,567
|
1,488,022
|
1,425,281
|
1,111,472
|
|
2. Deductions of revenue
|
0
|
0
|
0
|
0
|
0
|
|
3. Net revenues (1)-(2)
|
1,450,869
|
1,320,567
|
1,488,022
|
1,425,281
|
1,111,472
|
|
4. Cost of goods sold
|
1,256,357
|
1,243,659
|
1,506,262
|
1,400,932
|
1,036,675
|
|
5. Gross profit (3)-(4)
|
194,512
|
76,908
|
-18,240
|
24,349
|
74,797
|
|
6. Revenue of financial operations
|
25,106
|
59,391
|
38,685
|
31,606
|
31,093
|
|
7. Financial expense
|
49,568
|
85,423
|
97,765
|
82,715
|
60,736
|
|
-In which: Loan interest expenses
|
38,855
|
36,292
|
60,594
|
52,159
|
44,553
|
|
8. Profit or loss from joint ventures, associated companies
|
13,262
|
15,501
|
3,664
|
2,410
|
4,404
|
|
9. Cost of sales
|
20,725
|
21,865
|
17,351
|
18,905
|
13,098
|
|
10. Enterprise administration expenses
|
71,944
|
27,112
|
40,543
|
48,559
|
30,873
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
90,643
|
17,400
|
-131,550
|
-91,813
|
5,587
|
|
12. Other income
|
1,816
|
1,348
|
1,523
|
3,202
|
1,340
|
|
13. Other expenses
|
289
|
1,688
|
565
|
342
|
217
|
|
14. Other profit (12)-(13)
|
1,527
|
-341
|
958
|
2,860
|
1,123
|
|
15. Total accounting profit before tax (11)+(14)
|
92,170
|
17,059
|
-130,592
|
-88,953
|
6,710
|
|
16. Costs of current corporate income tax
|
15,912
|
860
|
514
|
569
|
501
|
|
17. Costs of deferred corporate income tax
|
-221
|
42
|
0
|
0
|
0
|
|
18. Costs of corporate income tax (16)+(17)
|
15,691
|
903
|
514
|
569
|
501
|
|
19. Profit after corporate income tax (15)-(18)
|
76,479
|
16,157
|
-131,107
|
-89,522
|
6,210
|
|
20. Interest after tax of shareholders who not control
|
1,597
|
4,075
|
2,389
|
-4,748
|
2,625
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
74,882
|
12,081
|
-133,496
|
-88,898
|
3,584
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
