|
1. Total business operating revenue
|
1,904,728
|
1,637,169
|
1,623,132
|
1,229,280
|
1,148,292
|
|
2. Deductions of revenue
|
6,419
|
149
|
0
|
0
|
0
|
|
3. Net revenues (1)-(2)
|
1,898,309
|
1,637,020
|
1,623,132
|
1,229,280
|
1,148,292
|
|
4. Cost of goods sold
|
1,567,912
|
1,383,479
|
1,425,158
|
1,114,525
|
1,021,509
|
|
5. Gross profit (3)-(4)
|
330,396
|
253,541
|
197,974
|
114,755
|
126,783
|
|
6. Revenue of financial operations
|
4,934
|
2,011
|
1,979
|
751
|
1,663
|
|
7. Financial expense
|
19,356
|
18,292
|
12,188
|
11,006
|
5,451
|
|
-In which: Loan interest expenses
|
19,254
|
16,622
|
11,548
|
10,668
|
4,776
|
|
8. Profit or loss from joint ventures, associated companies
|
6,802
|
1,696
|
-6,758
|
-22,120
|
-20,462
|
|
9. Cost of sales
|
166,823
|
130,447
|
123,050
|
100,074
|
96,923
|
|
10. Enterprise administration expenses
|
59,295
|
55,818
|
47,966
|
46,556
|
45,074
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
96,659
|
52,691
|
9,990
|
-64,250
|
-39,462
|
|
12. Other income
|
12,741
|
3,706
|
3,419
|
2,112
|
1,574
|
|
13. Other expenses
|
4,391
|
398
|
4,701
|
2,354
|
22,877
|
|
14. Other profit (12)-(13)
|
8,349
|
3,308
|
-1,282
|
-242
|
-21,303
|
|
15. Total accounting profit before tax (11)+(14)
|
105,008
|
55,999
|
8,709
|
-64,492
|
-60,766
|
|
16. Costs of current corporate income tax
|
22,363
|
11,118
|
7,460
|
597
|
1,307
|
|
17. Costs of deferred corporate income tax
|
-1,512
|
1,190
|
1,079
|
4,389
|
4,364
|
|
18. Costs of corporate income tax (16)+(17)
|
20,851
|
12,309
|
8,539
|
4,986
|
5,671
|
|
19. Profit after corporate income tax (15)-(18)
|
84,157
|
43,690
|
170
|
-69,478
|
-66,437
|
|
20. Interest after tax of shareholders who not control
|
0
|
0
|
0
|
0
|
0
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
84,157
|
43,690
|
170
|
-69,478
|
-66,437
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
