|
1. Total business operating revenue
|
836,193
|
761,478
|
909,660
|
821,752
|
871,245
|
|
2. Deductions of revenue
|
1,090
|
1,127
|
1,745
|
624
|
816
|
|
3. Net revenues (1)-(2)
|
835,103
|
760,351
|
907,915
|
821,128
|
870,429
|
|
4. Cost of goods sold
|
629,020
|
593,714
|
733,125
|
633,811
|
677,139
|
|
5. Gross profit (3)-(4)
|
206,083
|
166,637
|
174,791
|
187,316
|
193,290
|
|
6. Revenue of financial operations
|
50,332
|
45,996
|
47,457
|
46,709
|
53,104
|
|
7. Financial expense
|
2,170
|
1,697
|
906
|
384
|
211
|
|
-In which: Loan interest expenses
|
1,981
|
1,692
|
868
|
341
|
|
|
8. Profit or loss from joint ventures, associated companies
|
254
|
1,553
|
-654
|
-155
|
1
|
|
9. Cost of sales
|
177,254
|
191,583
|
166,940
|
150,056
|
171,860
|
|
10. Enterprise administration expenses
|
40,062
|
40,234
|
41,882
|
36,831
|
38,932
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
37,183
|
-19,327
|
11,865
|
46,600
|
35,392
|
|
12. Other income
|
3,023
|
2,618
|
8,279
|
1,492
|
1,600
|
|
13. Other expenses
|
3,442
|
3,851
|
7,577
|
1,659
|
1,617
|
|
14. Other profit (12)-(13)
|
-419
|
-1,233
|
702
|
-167
|
-16
|
|
15. Total accounting profit before tax (11)+(14)
|
36,764
|
-20,560
|
12,567
|
46,432
|
35,376
|
|
16. Costs of current corporate income tax
|
11,677
|
6,767
|
9,622
|
10,598
|
30,110
|
|
17. Costs of deferred corporate income tax
|
-4,571
|
-3,394
|
-3,373
|
-2,842
|
-22,588
|
|
18. Costs of corporate income tax (16)+(17)
|
7,106
|
3,373
|
6,248
|
7,756
|
7,522
|
|
19. Profit after corporate income tax (15)-(18)
|
29,658
|
-23,933
|
6,319
|
38,677
|
27,854
|
|
20. Interest after tax of shareholders who not control
|
14,707
|
-7,832
|
5,591
|
18,783
|
12,421
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
14,951
|
-16,102
|
728
|
19,894
|
15,433
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
