|
1. Total business operating revenue
|
929,907
|
884,248
|
318,700
|
349,362
|
386,331
|
|
2. Deductions of revenue
|
866
|
3,857
|
9,300
|
1,230
|
5,727
|
|
3. Net revenues (1)-(2)
|
929,041
|
880,392
|
309,400
|
348,132
|
380,604
|
|
4. Cost of goods sold
|
763,658
|
711,888
|
269,301
|
279,903
|
288,916
|
|
5. Gross profit (3)-(4)
|
165,383
|
168,504
|
40,099
|
68,229
|
91,688
|
|
6. Revenue of financial operations
|
8,415
|
6,688
|
4,170
|
2,487
|
4,581
|
|
7. Financial expense
|
19,418
|
28,022
|
12,555
|
11,355
|
8,390
|
|
-In which: Loan interest expenses
|
15,525
|
10,079
|
8,819
|
7,899
|
5,288
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
0
|
0
|
0
|
0
|
|
9. Cost of sales
|
40,716
|
31,036
|
12,895
|
9,638
|
9,764
|
|
10. Enterprise administration expenses
|
56,288
|
49,414
|
41,166
|
39,516
|
27,306
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
57,377
|
66,719
|
-22,347
|
10,206
|
50,810
|
|
12. Other income
|
5,006
|
8,861
|
3,984
|
3,769
|
23,678
|
|
13. Other expenses
|
1,448
|
2,244
|
3,863
|
7,826
|
30,528
|
|
14. Other profit (12)-(13)
|
3,558
|
6,617
|
121
|
-4,057
|
-6,850
|
|
15. Total accounting profit before tax (11)+(14)
|
60,935
|
73,337
|
-22,227
|
6,149
|
43,959
|
|
16. Costs of current corporate income tax
|
8,486
|
8,746
|
2,037
|
2,754
|
12,779
|
|
17. Costs of deferred corporate income tax
|
-1,642
|
-1,663
|
-3,370
|
-3,553
|
-2,898
|
|
18. Costs of corporate income tax (16)+(17)
|
6,844
|
7,084
|
-1,333
|
-799
|
9,881
|
|
19. Profit after corporate income tax (15)-(18)
|
54,091
|
66,253
|
-20,894
|
6,948
|
34,079
|
|
20. Interest after tax of shareholders who not control
|
2,681
|
-2,824
|
-21,394
|
-13,710
|
-10,101
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
51,410
|
69,077
|
500
|
20,658
|
44,179
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
