|
1. Total business operating revenue
|
1,730,842
|
1,992,000
|
1,884,676
|
1,880,820
|
2,120,643
|
|
2. Deductions of revenue
|
|
|
0
|
|
0
|
|
3. Net revenues (1)-(2)
|
1,730,842
|
1,992,000
|
1,884,676
|
1,880,820
|
2,120,643
|
|
4. Cost of goods sold
|
1,482,918
|
1,789,852
|
1,601,607
|
1,386,834
|
1,766,137
|
|
5. Gross profit (3)-(4)
|
247,924
|
202,148
|
283,069
|
493,987
|
354,506
|
|
6. Revenue of financial operations
|
15,779
|
13,085
|
23,664
|
17,500
|
34,763
|
|
7. Financial expense
|
26,644
|
28,346
|
32,641
|
37,351
|
33,683
|
|
-In which: Loan interest expenses
|
24,657
|
25,474
|
28,000
|
33,892
|
30,848
|
|
8. Profit or loss from joint ventures, associated companies
|
|
|
0
|
|
0
|
|
9. Cost of sales
|
147,766
|
193,636
|
177,371
|
142,039
|
178,258
|
|
10. Enterprise administration expenses
|
48,359
|
60,185
|
69,298
|
122,216
|
59,628
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
40,933
|
-66,933
|
27,421
|
209,881
|
117,700
|
|
12. Other income
|
51
|
1,947
|
323
|
1,975
|
218
|
|
13. Other expenses
|
163
|
673
|
666
|
1,544
|
1,585
|
|
14. Other profit (12)-(13)
|
-112
|
1,274
|
-343
|
431
|
-1,367
|
|
15. Total accounting profit before tax (11)+(14)
|
40,822
|
-65,659
|
27,079
|
210,312
|
116,333
|
|
16. Costs of current corporate income tax
|
8,919
|
-2,284
|
9,083
|
28,348
|
25,195
|
|
17. Costs of deferred corporate income tax
|
149
|
21,795
|
8,010
|
-1,907
|
20,199
|
|
18. Costs of corporate income tax (16)+(17)
|
9,068
|
19,511
|
17,092
|
26,440
|
45,394
|
|
19. Profit after corporate income tax (15)-(18)
|
31,754
|
-85,170
|
9,986
|
183,871
|
70,939
|
|
20. Interest after tax of shareholders who not control
|
|
|
0
|
|
0
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
31,754
|
-85,170
|
9,986
|
183,871
|
70,939
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|