1. Total business operating revenue
|
1,404,732
|
1,235,464
|
1,482,271
|
1,546,392
|
1,581,554
|
2. Deductions of revenue
|
|
|
|
|
|
3. Net revenues (1)-(2)
|
1,404,732
|
1,235,464
|
1,482,271
|
1,546,392
|
1,581,554
|
4. Cost of goods sold
|
1,387,477
|
1,222,694
|
1,474,117
|
1,536,279
|
1,570,777
|
5. Gross profit (3)-(4)
|
17,256
|
12,770
|
8,154
|
10,113
|
10,776
|
6. Revenue of financial operations
|
1
|
1
|
0
|
0
|
1
|
7. Financial expense
|
7,995
|
7,776
|
6,890
|
6,167
|
5,480
|
-In which: Loan interest expenses
|
7,968
|
7,771
|
6,890
|
6,167
|
5,480
|
8. Profit or loss from joint ventures, associated companies
|
|
|
|
|
|
9. Cost of sales
|
62
|
58
|
55
|
83
|
61
|
10. Enterprise administration expenses
|
3,047
|
2,628
|
2,918
|
3,084
|
3,504
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
6,152
|
2,309
|
-1,710
|
779
|
1,732
|
12. Other income
|
572
|
1,030
|
16
|
13
|
10
|
13. Other expenses
|
23
|
1
|
5
|
62
|
320
|
14. Other profit (12)-(13)
|
549
|
1,029
|
11
|
-49
|
-310
|
15. Total accounting profit before tax (11)+(14)
|
6,702
|
3,338
|
-1,699
|
730
|
1,421
|
16. Costs of current corporate income tax
|
1,314
|
678
|
-326
|
161
|
353
|
17. Costs of deferred corporate income tax
|
|
|
|
|
|
18. Costs of corporate income tax (16)+(17)
|
1,314
|
678
|
-326
|
161
|
353
|
19. Profit after corporate income tax (15)-(18)
|
5,388
|
2,660
|
-1,373
|
569
|
1,069
|
20. Interest after tax of shareholders who not control
|
|
|
|
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
5,388
|
2,660
|
-1,373
|
569
|
1,069
|
Number of outstanding shares
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|