|
1. Total business operating revenue
|
918,009
|
760,354
|
868,647
|
742,441
|
820,589
|
|
2. Deductions of revenue
|
4,470
|
7,642
|
9,517
|
4,567
|
17,003
|
|
3. Net revenues (1)-(2)
|
913,539
|
752,712
|
859,130
|
737,874
|
803,586
|
|
4. Cost of goods sold
|
762,231
|
636,092
|
734,120
|
583,041
|
680,816
|
|
5. Gross profit (3)-(4)
|
151,308
|
116,620
|
125,010
|
154,833
|
122,771
|
|
6. Revenue of financial operations
|
10,198
|
9,854
|
11,448
|
11,255
|
10,076
|
|
7. Financial expense
|
24,490
|
28,462
|
34,957
|
31,022
|
35,590
|
|
-In which: Loan interest expenses
|
20,647
|
26,723
|
32,490
|
28,435
|
33,107
|
|
8. Profit or loss from joint ventures, associated companies
|
|
|
|
0
|
|
|
9. Cost of sales
|
78,741
|
64,521
|
48,867
|
65,113
|
71,085
|
|
10. Enterprise administration expenses
|
31,119
|
21,491
|
22,069
|
21,916
|
24,238
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
27,156
|
11,999
|
30,565
|
48,037
|
1,934
|
|
12. Other income
|
277
|
162
|
618
|
0
|
198,045
|
|
13. Other expenses
|
1,787
|
2,014
|
4
|
-1,367
|
884
|
|
14. Other profit (12)-(13)
|
-1,510
|
-1,851
|
614
|
1,367
|
197,162
|
|
15. Total accounting profit before tax (11)+(14)
|
25,645
|
10,148
|
31,179
|
49,404
|
199,095
|
|
16. Costs of current corporate income tax
|
5,860
|
3,974
|
6,265
|
9,586
|
39,928
|
|
17. Costs of deferred corporate income tax
|
|
|
|
0
|
|
|
18. Costs of corporate income tax (16)+(17)
|
5,860
|
3,974
|
6,265
|
9,586
|
39,928
|
|
19. Profit after corporate income tax (15)-(18)
|
19,785
|
6,173
|
24,914
|
39,818
|
159,167
|
|
20. Interest after tax of shareholders who not control
|
|
|
|
0
|
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
19,785
|
6,173
|
24,914
|
39,818
|
159,167
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|