|
1. Total business operating revenue
|
466,011
|
510,409
|
527,895
|
472,554
|
445,062
|
|
2. Deductions of revenue
|
979
|
4,138
|
11,477
|
13,366
|
19,380
|
|
3. Net revenues (1)-(2)
|
465,032
|
506,271
|
516,418
|
459,188
|
425,682
|
|
4. Cost of goods sold
|
310,991
|
305,159
|
338,324
|
298,736
|
286,590
|
|
5. Gross profit (3)-(4)
|
154,041
|
201,112
|
178,094
|
160,453
|
139,092
|
|
6. Revenue of financial operations
|
1,665
|
899
|
757
|
2,566
|
2,542
|
|
7. Financial expense
|
7,855
|
10,344
|
17,408
|
19,950
|
17,321
|
|
-In which: Loan interest expenses
|
7,589
|
10,059
|
16,675
|
18,172
|
-1,507
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
0
|
0
|
0
|
0
|
|
9. Cost of sales
|
36,770
|
59,207
|
68,214
|
76,737
|
65,653
|
|
10. Enterprise administration expenses
|
44,680
|
45,224
|
47,158
|
48,496
|
50,019
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
66,401
|
87,237
|
46,071
|
17,834
|
8,641
|
|
12. Other income
|
220
|
756
|
17,664
|
37
|
2,859
|
|
13. Other expenses
|
3
|
3,634
|
3
|
0
|
88
|
|
14. Other profit (12)-(13)
|
217
|
-2,878
|
17,661
|
37
|
2,771
|
|
15. Total accounting profit before tax (11)+(14)
|
66,618
|
84,359
|
63,732
|
17,871
|
11,412
|
|
16. Costs of current corporate income tax
|
11,439
|
17,175
|
12,863
|
3,880
|
4,485
|
|
17. Costs of deferred corporate income tax
|
-1,451
|
-823
|
-1,516
|
920
|
195
|
|
18. Costs of corporate income tax (16)+(17)
|
9,988
|
16,352
|
11,347
|
4,800
|
4,680
|
|
19. Profit after corporate income tax (15)-(18)
|
56,629
|
68,007
|
52,385
|
13,071
|
6,732
|
|
20. Interest after tax of shareholders who not control
|
0
|
0
|
0
|
0
|
0
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
56,629
|
68,007
|
52,385
|
13,071
|
6,732
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
