|
1. Total business operating revenue
|
463,403
|
323,362
|
271,949
|
411,711
|
627,894
|
|
2. Deductions of revenue
|
2,331
|
|
|
|
1,826
|
|
3. Net revenues (1)-(2)
|
461,072
|
323,362
|
271,949
|
411,711
|
626,068
|
|
4. Cost of goods sold
|
372,961
|
250,888
|
214,416
|
328,931
|
416,343
|
|
5. Gross profit (3)-(4)
|
88,111
|
72,474
|
57,533
|
82,780
|
209,725
|
|
6. Revenue of financial operations
|
44,071
|
29,518
|
34,929
|
46,715
|
77,114
|
|
7. Financial expense
|
7,592
|
4,409
|
6,793
|
4,935
|
2,262
|
|
-In which: Loan interest expenses
|
4,573
|
4,013
|
5,651
|
3,332
|
1,073
|
|
8. Profit or loss from joint ventures, associated companies
|
22,361
|
21,493
|
21,288
|
21,083
|
-7,901
|
|
9. Cost of sales
|
10,934
|
8,318
|
4,821
|
9,849
|
14,493
|
|
10. Enterprise administration expenses
|
34,842
|
20,648
|
22,666
|
20,516
|
55,523
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
101,175
|
90,109
|
79,471
|
115,278
|
206,659
|
|
12. Other income
|
87,959
|
364
|
3,961
|
2,317
|
64,391
|
|
13. Other expenses
|
2,361
|
202
|
2,284
|
1,525
|
2,729
|
|
14. Other profit (12)-(13)
|
85,599
|
162
|
1,678
|
792
|
61,662
|
|
15. Total accounting profit before tax (11)+(14)
|
186,774
|
90,272
|
81,149
|
116,070
|
268,321
|
|
16. Costs of current corporate income tax
|
25,787
|
9,269
|
11,804
|
13,055
|
34,882
|
|
17. Costs of deferred corporate income tax
|
2,503
|
2,564
|
-986
|
-1,167
|
-8,563
|
|
18. Costs of corporate income tax (16)+(17)
|
28,290
|
11,833
|
10,818
|
11,889
|
26,318
|
|
19. Profit after corporate income tax (15)-(18)
|
158,484
|
78,438
|
70,331
|
104,181
|
242,003
|
|
20. Interest after tax of shareholders who not control
|
7,198
|
5,361
|
5,705
|
5,904
|
8,543
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
151,287
|
73,077
|
64,626
|
98,277
|
233,461
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
