|
1. Total business operating revenue
|
1,337,752
|
1,200,804
|
1,071,872
|
1,035,895
|
1,048,112
|
|
2. Deductions of revenue
|
0
|
0
|
0
|
0
|
0
|
|
3. Net revenues (1)-(2)
|
1,337,752
|
1,200,804
|
1,071,872
|
1,035,895
|
1,048,112
|
|
4. Cost of goods sold
|
1,278,143
|
1,155,960
|
1,038,359
|
998,029
|
1,006,008
|
|
5. Gross profit (3)-(4)
|
59,610
|
44,844
|
33,512
|
37,866
|
42,104
|
|
6. Revenue of financial operations
|
476
|
2,010
|
347
|
7,875
|
15,669
|
|
7. Financial expense
|
16,366
|
8,205
|
14,081
|
7,744
|
8,368
|
|
-In which: Loan interest expenses
|
15,506
|
8,134
|
8,601
|
6,831
|
8,301
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
0
|
0
|
0
|
0
|
|
9. Cost of sales
|
0
|
0
|
0
|
0
|
0
|
|
10. Enterprise administration expenses
|
25,083
|
17,105
|
9,277
|
19,532
|
21,645
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
18,637
|
21,544
|
10,502
|
18,464
|
27,759
|
|
12. Other income
|
3,680
|
2,621
|
9,532
|
1,678
|
4,626
|
|
13. Other expenses
|
238
|
1,951
|
213
|
489
|
2,361
|
|
14. Other profit (12)-(13)
|
3,442
|
670
|
9,319
|
1,190
|
2,264
|
|
15. Total accounting profit before tax (11)+(14)
|
22,079
|
22,213
|
19,822
|
19,654
|
30,024
|
|
16. Costs of current corporate income tax
|
4,576
|
4,134
|
5,165
|
3,034
|
4,115
|
|
17. Costs of deferred corporate income tax
|
0
|
0
|
0
|
0
|
0
|
|
18. Costs of corporate income tax (16)+(17)
|
4,576
|
4,134
|
5,165
|
3,034
|
4,115
|
|
19. Profit after corporate income tax (15)-(18)
|
17,503
|
18,079
|
14,657
|
16,620
|
25,909
|
|
20. Interest after tax of shareholders who not control
|
0
|
0
|
0
|
0
|
0
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
17,503
|
18,079
|
14,657
|
16,620
|
25,909
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
