|
1. Total business operating revenue
|
532,656
|
207,445
|
444,037
|
194,245
|
4,629
|
|
2. Deductions of revenue
|
0
|
196
|
0
|
0
|
0
|
|
3. Net revenues (1)-(2)
|
532,656
|
207,249
|
444,037
|
194,245
|
4,629
|
|
4. Cost of goods sold
|
340,693
|
40,891
|
34,722
|
40,082
|
163
|
|
5. Gross profit (3)-(4)
|
191,963
|
166,358
|
409,315
|
154,163
|
4,466
|
|
6. Revenue of financial operations
|
4,819
|
465
|
20
|
25,607
|
1
|
|
7. Financial expense
|
5,919
|
4,903
|
10,358
|
64,123
|
55,215
|
|
-In which: Loan interest expenses
|
5,237
|
4,903
|
10,163
|
64,123
|
49,301
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
0
|
0
|
998
|
1,377
|
|
9. Cost of sales
|
44,043
|
57,629
|
73,363
|
15,090
|
0
|
|
10. Enterprise administration expenses
|
42,626
|
57,441
|
84,406
|
68,510
|
-9,916
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
104,194
|
46,850
|
241,207
|
33,044
|
-39,455
|
|
12. Other income
|
11,205
|
28,104
|
32,642
|
4,377
|
83,316
|
|
13. Other expenses
|
1,574
|
4,756
|
14,593
|
12,716
|
4,158
|
|
14. Other profit (12)-(13)
|
9,632
|
23,347
|
18,049
|
-8,339
|
79,158
|
|
15. Total accounting profit before tax (11)+(14)
|
113,826
|
70,197
|
259,256
|
24,705
|
39,703
|
|
16. Costs of current corporate income tax
|
24,286
|
10,396
|
64,464
|
15,980
|
18,442
|
|
17. Costs of deferred corporate income tax
|
-775
|
0
|
0
|
2,400
|
9,006
|
|
18. Costs of corporate income tax (16)+(17)
|
23,511
|
10,396
|
64,464
|
18,380
|
27,448
|
|
19. Profit after corporate income tax (15)-(18)
|
90,315
|
59,801
|
194,792
|
6,325
|
12,254
|
|
20. Interest after tax of shareholders who not control
|
3,716
|
74
|
-2,818
|
-289
|
-30
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
86,599
|
59,726
|
197,610
|
6,613
|
12,284
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
