|
1. Total business operating revenue
|
388,069
|
556,185
|
520,914
|
90,285
|
224,605
|
|
2. Deductions of revenue
|
|
0
|
|
0
|
|
|
3. Net revenues (1)-(2)
|
388,069
|
556,185
|
520,914
|
90,285
|
224,605
|
|
4. Cost of goods sold
|
325,457
|
464,511
|
441,724
|
8,846
|
147,070
|
|
5. Gross profit (3)-(4)
|
62,612
|
91,674
|
79,190
|
81,439
|
77,535
|
|
6. Revenue of financial operations
|
6,022
|
28,331
|
26,495
|
26,032
|
2,427
|
|
7. Financial expense
|
38,191
|
50,979
|
44,232
|
37,002
|
29,644
|
|
-In which: Loan interest expenses
|
34,358
|
39,629
|
39,472
|
33,013
|
27,193
|
|
8. Profit or loss from joint ventures, associated companies
|
|
0
|
|
0
|
|
|
9. Cost of sales
|
|
0
|
|
0
|
|
|
10. Enterprise administration expenses
|
20,116
|
21,552
|
19,924
|
26,278
|
30,663
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
10,326
|
47,474
|
41,529
|
44,190
|
19,655
|
|
12. Other income
|
1,033
|
608
|
3,013
|
1,291
|
0
|
|
13. Other expenses
|
1,365
|
1,488
|
4,292
|
-1,032
|
919
|
|
14. Other profit (12)-(13)
|
-332
|
-881
|
-1,279
|
2,323
|
-919
|
|
15. Total accounting profit before tax (11)+(14)
|
9,994
|
46,593
|
40,250
|
46,513
|
18,736
|
|
16. Costs of current corporate income tax
|
2,708
|
5,304
|
3,542
|
13,129
|
7,394
|
|
17. Costs of deferred corporate income tax
|
-307
|
101
|
649
|
4,574
|
-3,443
|
|
18. Costs of corporate income tax (16)+(17)
|
2,401
|
5,406
|
4,191
|
17,703
|
3,952
|
|
19. Profit after corporate income tax (15)-(18)
|
7,593
|
41,187
|
36,059
|
28,811
|
14,784
|
|
20. Interest after tax of shareholders who not control
|
-1,139
|
4,582
|
4,054
|
0
|
2,700
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
8,733
|
36,605
|
32,005
|
28,811
|
12,084
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|