1. Total business operating revenue
|
1,330,960
|
1,678,315
|
1,864,677
|
1,230,895
|
1,723,894
|
2. Deductions of revenue
|
|
|
|
|
|
3. Net revenues (1)-(2)
|
1,330,960
|
1,678,315
|
1,864,677
|
1,230,895
|
1,723,894
|
4. Cost of goods sold
|
1,173,870
|
1,575,131
|
1,750,973
|
1,242,288
|
1,542,297
|
5. Gross profit (3)-(4)
|
157,090
|
103,185
|
113,703
|
-11,392
|
181,596
|
6. Revenue of financial operations
|
395
|
404
|
415
|
434
|
427
|
7. Financial expense
|
13,324
|
10,474
|
11,437
|
10,239
|
11,760
|
-In which: Loan interest expenses
|
13,324
|
10,474
|
11,437
|
10,239
|
11,760
|
8. Profit or loss from joint ventures, associated companies
|
|
|
|
|
|
9. Cost of sales
|
3,117
|
3,842
|
3,914
|
2,771
|
4,786
|
10. Enterprise administration expenses
|
61,549
|
48,876
|
54,397
|
47,406
|
60,473
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
79,496
|
40,396
|
44,371
|
-71,374
|
105,004
|
12. Other income
|
320
|
2,116
|
596
|
760
|
39
|
13. Other expenses
|
1,717
|
-15
|
999
|
727
|
834
|
14. Other profit (12)-(13)
|
-1,397
|
2,132
|
-403
|
33
|
-795
|
15. Total accounting profit before tax (11)+(14)
|
78,099
|
42,528
|
43,968
|
-71,340
|
104,209
|
16. Costs of current corporate income tax
|
9,983
|
8,555
|
8,989
|
-13,998
|
13,809
|
17. Costs of deferred corporate income tax
|
7,220
|
|
|
|
7,917
|
18. Costs of corporate income tax (16)+(17)
|
17,203
|
8,555
|
8,989
|
-13,998
|
21,726
|
19. Profit after corporate income tax (15)-(18)
|
60,896
|
33,973
|
34,978
|
-57,343
|
82,483
|
20. Interest after tax of shareholders who not control
|
|
|
|
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
60,896
|
33,973
|
34,978
|
-57,343
|
82,483
|
Number of outstanding shares
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|