|
1. Total business operating revenue
|
624,803
|
566,473
|
707,254
|
447,034
|
555,557
|
|
2. Deductions of revenue
|
|
0
|
|
|
|
|
3. Net revenues (1)-(2)
|
624,803
|
566,473
|
707,254
|
447,034
|
555,557
|
|
4. Cost of goods sold
|
493,873
|
430,602
|
568,022
|
344,820
|
437,630
|
|
5. Gross profit (3)-(4)
|
130,930
|
135,871
|
139,232
|
102,214
|
117,927
|
|
6. Revenue of financial operations
|
1,569
|
1,380
|
1,759
|
2,062
|
1,978
|
|
7. Financial expense
|
6,384
|
6,598
|
6,643
|
7,378
|
7,511
|
|
-In which: Loan interest expenses
|
6,289
|
6,472
|
6,608
|
7,324
|
7,405
|
|
8. Profit or loss from joint ventures, associated companies
|
59
|
13
|
22
|
-8
|
22
|
|
9. Cost of sales
|
56,291
|
58,084
|
56,223
|
43,622
|
60,991
|
|
10. Enterprise administration expenses
|
17,958
|
15,070
|
24,025
|
14,135
|
18,111
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
51,924
|
57,512
|
54,122
|
39,134
|
33,313
|
|
12. Other income
|
1,026
|
663
|
344
|
307
|
320
|
|
13. Other expenses
|
759
|
1,284
|
135
|
61
|
68
|
|
14. Other profit (12)-(13)
|
267
|
-621
|
208
|
246
|
252
|
|
15. Total accounting profit before tax (11)+(14)
|
52,191
|
56,891
|
54,331
|
39,380
|
33,566
|
|
16. Costs of current corporate income tax
|
13,458
|
11,443
|
19,968
|
7,997
|
5,366
|
|
17. Costs of deferred corporate income tax
|
-2,811
|
-796
|
-10,118
|
-760
|
-313
|
|
18. Costs of corporate income tax (16)+(17)
|
10,646
|
10,647
|
9,850
|
7,237
|
5,052
|
|
19. Profit after corporate income tax (15)-(18)
|
41,545
|
46,244
|
44,480
|
32,143
|
28,513
|
|
20. Interest after tax of shareholders who not control
|
826
|
999
|
945
|
133
|
504
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
40,719
|
45,245
|
43,535
|
32,010
|
28,010
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
0
|
|
