|
1. Total business operating revenue
|
871,938
|
1,163,691
|
1,403,786
|
1,540,113
|
2,018,603
|
|
2. Deductions of revenue
|
10,916
|
22
|
24
|
1
|
137
|
|
3. Net revenues (1)-(2)
|
861,022
|
1,163,668
|
1,403,762
|
1,540,111
|
2,018,466
|
|
4. Cost of goods sold
|
821,004
|
1,116,531
|
1,349,046
|
1,480,978
|
1,970,462
|
|
5. Gross profit (3)-(4)
|
40,018
|
47,137
|
54,716
|
59,134
|
48,004
|
|
6. Revenue of financial operations
|
34,057
|
15,935
|
30,633
|
25,288
|
83,622
|
|
7. Financial expense
|
21,635
|
17,819
|
22,338
|
20,546
|
24,725
|
|
-In which: Loan interest expenses
|
13,759
|
15,315
|
20,705
|
18,789
|
24,035
|
|
8. Profit or loss from joint ventures, associated companies
|
28,356
|
2,241
|
11,797
|
-2,729
|
-11,556
|
|
9. Cost of sales
|
14,292
|
13,908
|
15,882
|
18,226
|
13,363
|
|
10. Enterprise administration expenses
|
25,449
|
19,161
|
20,155
|
22,750
|
24,175
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
41,055
|
14,424
|
38,770
|
20,171
|
57,806
|
|
12. Other income
|
1,896
|
81
|
239
|
1,236
|
4,955
|
|
13. Other expenses
|
26,908
|
1,822
|
824
|
1,228
|
1,134
|
|
14. Other profit (12)-(13)
|
-25,012
|
-1,741
|
-586
|
7
|
3,820
|
|
15. Total accounting profit before tax (11)+(14)
|
16,043
|
12,683
|
38,184
|
20,179
|
61,626
|
|
16. Costs of current corporate income tax
|
5,892
|
6,779
|
6,120
|
4,614
|
11,312
|
|
17. Costs of deferred corporate income tax
|
-2,107
|
248
|
-1,793
|
39
|
2,969
|
|
18. Costs of corporate income tax (16)+(17)
|
3,785
|
7,027
|
4,327
|
4,653
|
14,281
|
|
19. Profit after corporate income tax (15)-(18)
|
12,258
|
5,655
|
33,857
|
15,526
|
47,345
|
|
20. Interest after tax of shareholders who not control
|
-5,865
|
2,138
|
2,744
|
3,266
|
1,344
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
18,123
|
3,517
|
31,113
|
12,260
|
46,001
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
