1. Total business operating revenue
|
338,365
|
281,404
|
269,620
|
256,146
|
245,851
|
2. Deductions of revenue
|
0
|
5,819
|
18,383
|
10,922
|
12,552
|
3. Net revenues (1)-(2)
|
338,365
|
275,585
|
251,237
|
245,224
|
233,299
|
4. Cost of goods sold
|
316,175
|
271,164
|
245,080
|
239,185
|
227,847
|
5. Gross profit (3)-(4)
|
22,189
|
4,421
|
6,157
|
6,039
|
5,451
|
6. Revenue of financial operations
|
47,832
|
26,443
|
35,632
|
25,629
|
25,952
|
7. Financial expense
|
3,243
|
101
|
-10,023
|
-7,865
|
8,963
|
-In which: Loan interest expenses
|
25
|
0
|
|
|
0
|
8. Profit or loss from joint ventures, associated companies
|
17,399
|
30,942
|
|
|
0
|
9. Cost of sales
|
235
|
153
|
509
|
507
|
744
|
10. Enterprise administration expenses
|
6,279
|
9,789
|
7,073
|
6,443
|
7,537
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
77,662
|
51,763
|
44,231
|
32,583
|
14,159
|
12. Other income
|
633
|
3,555
|
|
|
0
|
13. Other expenses
|
542
|
495
|
385
|
385
|
385
|
14. Other profit (12)-(13)
|
91
|
3,060
|
-385
|
-385
|
-385
|
15. Total accounting profit before tax (11)+(14)
|
77,753
|
54,823
|
43,846
|
32,198
|
13,774
|
16. Costs of current corporate income tax
|
13,871
|
11,265
|
8,850
|
6,529
|
2,844
|
17. Costs of deferred corporate income tax
|
-3,572
|
-5,787
|
|
|
0
|
18. Costs of corporate income tax (16)+(17)
|
10,299
|
5,478
|
8,850
|
6,529
|
2,844
|
19. Profit after corporate income tax (15)-(18)
|
67,454
|
49,345
|
34,996
|
25,670
|
10,930
|
20. Interest after tax of shareholders who not control
|
10,321
|
5,738
|
|
|
0
|
21. Profit after tax of parent company shareholders (19)-(20)
|
57,133
|
43,607
|
34,996
|
25,670
|
10,930
|
Number of outstanding shares
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|