|
1. Total business operating revenue
|
1,046,266
|
1,245,217
|
1,619,710
|
1,272,366
|
1,163,384
|
|
2. Deductions of revenue
|
0
|
0
|
0
|
0
|
0
|
|
3. Net revenues (1)-(2)
|
1,046,266
|
1,245,217
|
1,619,710
|
1,272,366
|
1,163,384
|
|
4. Cost of goods sold
|
958,877
|
1,115,286
|
1,346,556
|
1,179,963
|
1,085,684
|
|
5. Gross profit (3)-(4)
|
87,389
|
129,931
|
273,154
|
92,403
|
77,700
|
|
6. Revenue of financial operations
|
3,234
|
4,187
|
13,763
|
31,197
|
19,816
|
|
7. Financial expense
|
15,231
|
12,146
|
8,135
|
4,505
|
3,147
|
|
-In which: Loan interest expenses
|
14,987
|
12,053
|
7,186
|
4,377
|
2,801
|
|
8. Profit or loss from joint ventures, associated companies
|
242
|
-551
|
3,232
|
-18
|
0
|
|
9. Cost of sales
|
45
|
0
|
0
|
0
|
0
|
|
10. Enterprise administration expenses
|
58,657
|
61,060
|
72,364
|
59,211
|
58,847
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
16,932
|
60,361
|
209,650
|
59,866
|
35,522
|
|
12. Other income
|
4,934
|
2,171
|
31,618
|
3,132
|
7,310
|
|
13. Other expenses
|
8,012
|
3,610
|
5,103
|
5,055
|
5,969
|
|
14. Other profit (12)-(13)
|
-3,078
|
-1,440
|
26,515
|
-1,923
|
1,341
|
|
15. Total accounting profit before tax (11)+(14)
|
13,854
|
58,922
|
236,165
|
57,943
|
36,863
|
|
16. Costs of current corporate income tax
|
4,167
|
11,499
|
47,719
|
13,351
|
10,390
|
|
17. Costs of deferred corporate income tax
|
174
|
-7
|
1,606
|
671
|
1,128
|
|
18. Costs of corporate income tax (16)+(17)
|
4,340
|
11,493
|
49,325
|
14,022
|
11,518
|
|
19. Profit after corporate income tax (15)-(18)
|
9,513
|
47,429
|
186,839
|
43,921
|
25,345
|
|
20. Interest after tax of shareholders who not control
|
3,047
|
12,824
|
41,772
|
617
|
8
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
6,466
|
34,605
|
145,067
|
43,472
|
25,337
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
