|
1. Total business operating revenue
|
548,693
|
415,093
|
488,601
|
584,179
|
513,374
|
|
2. Deductions of revenue
|
588
|
|
641
|
|
585
|
|
3. Net revenues (1)-(2)
|
548,105
|
415,093
|
487,960
|
584,179
|
512,789
|
|
4. Cost of goods sold
|
464,019
|
359,980
|
381,122
|
468,510
|
449,995
|
|
5. Gross profit (3)-(4)
|
84,086
|
55,113
|
106,838
|
115,668
|
62,794
|
|
6. Revenue of financial operations
|
33,322
|
31,771
|
107,572
|
31,389
|
35,292
|
|
7. Financial expense
|
1,726
|
1,919
|
3,226
|
2,122
|
-1,591
|
|
-In which: Loan interest expenses
|
1,402
|
1,547
|
2,131
|
2,008
|
2,124
|
|
8. Profit or loss from joint ventures, associated companies
|
61,542
|
73,491
|
46,984
|
88,196
|
59,735
|
|
9. Cost of sales
|
12,586
|
6,833
|
15,268
|
10,130
|
10,110
|
|
10. Enterprise administration expenses
|
70,334
|
43,771
|
109,547
|
52,948
|
44,414
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
94,303
|
107,852
|
133,354
|
170,053
|
104,887
|
|
12. Other income
|
1,769
|
2,107
|
13,528
|
941
|
6,700
|
|
13. Other expenses
|
1,573
|
765
|
1,990
|
1,024
|
4,050
|
|
14. Other profit (12)-(13)
|
196
|
1,342
|
11,538
|
-83
|
2,650
|
|
15. Total accounting profit before tax (11)+(14)
|
94,499
|
109,194
|
144,892
|
169,970
|
107,537
|
|
16. Costs of current corporate income tax
|
5,295
|
9,243
|
24,038
|
6,950
|
7,755
|
|
17. Costs of deferred corporate income tax
|
-398
|
-2,785
|
-4,283
|
48
|
-999
|
|
18. Costs of corporate income tax (16)+(17)
|
4,897
|
6,458
|
19,755
|
6,998
|
6,756
|
|
19. Profit after corporate income tax (15)-(18)
|
89,601
|
102,736
|
125,137
|
162,972
|
100,781
|
|
20. Interest after tax of shareholders who not control
|
1,529
|
351
|
1,015
|
2,214
|
810
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
88,072
|
102,384
|
124,121
|
160,758
|
99,971
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
