|
1. Total business operating revenue
|
142,176
|
133,956
|
188,859
|
699,722
|
166,038
|
|
2. Deductions of revenue
|
4,983
|
5,593
|
10,648
|
36,564
|
5,517
|
|
3. Net revenues (1)-(2)
|
137,192
|
128,364
|
178,211
|
663,157
|
160,520
|
|
4. Cost of goods sold
|
94,619
|
93,676
|
113,225
|
267,129
|
107,817
|
|
5. Gross profit (3)-(4)
|
42,573
|
34,688
|
64,986
|
396,028
|
52,703
|
|
6. Revenue of financial operations
|
5,758
|
2,193
|
2,882
|
3,371
|
5,011
|
|
7. Financial expense
|
27,965
|
26,762
|
27,201
|
28,119
|
25,996
|
|
-In which: Loan interest expenses
|
27,878
|
26,760
|
27,198
|
28,117
|
25,993
|
|
8. Profit or loss from joint ventures, associated companies
|
2,254
|
|
0
|
|
|
|
9. Cost of sales
|
28,166
|
26,347
|
27,813
|
125,642
|
29,104
|
|
10. Enterprise administration expenses
|
40,467
|
24,047
|
27,839
|
32,469
|
25,432
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
-46,013
|
-40,276
|
-14,985
|
213,169
|
-22,818
|
|
12. Other income
|
100,158
|
5
|
21
|
83
|
11,978
|
|
13. Other expenses
|
6,024
|
2,715
|
3,089
|
2,884
|
3,340
|
|
14. Other profit (12)-(13)
|
94,135
|
-2,710
|
-3,068
|
-2,801
|
8,638
|
|
15. Total accounting profit before tax (11)+(14)
|
48,122
|
-42,986
|
-18,053
|
210,369
|
-14,180
|
|
16. Costs of current corporate income tax
|
7,655
|
969
|
4,564
|
28,643
|
799
|
|
17. Costs of deferred corporate income tax
|
-133
|
-19
|
388
|
-22
|
-23
|
|
18. Costs of corporate income tax (16)+(17)
|
7,522
|
950
|
4,952
|
28,621
|
776
|
|
19. Profit after corporate income tax (15)-(18)
|
40,600
|
-43,936
|
-23,005
|
181,748
|
-14,956
|
|
20. Interest after tax of shareholders who not control
|
-21,957
|
-22,747
|
-8,768
|
62,985
|
-8,207
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
62,557
|
-21,189
|
-14,237
|
118,763
|
-6,749
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
