|
1. Total business operating revenue
|
1,308,317
|
1,747,292
|
1,476,556
|
1,624,835
|
1,355,231
|
|
2. Deductions of revenue
|
15,588
|
85,928
|
122,991
|
66,562
|
13,056
|
|
3. Net revenues (1)-(2)
|
1,292,729
|
1,661,364
|
1,353,566
|
1,558,273
|
1,342,175
|
|
4. Cost of goods sold
|
1,129,760
|
1,432,893
|
1,216,483
|
1,388,767
|
1,214,675
|
|
5. Gross profit (3)-(4)
|
162,969
|
228,471
|
137,082
|
169,506
|
127,500
|
|
6. Revenue of financial operations
|
6,322
|
19,180
|
8,005
|
7,244
|
26,897
|
|
7. Financial expense
|
24,644
|
30,995
|
19,753
|
25,007
|
28,596
|
|
-In which: Loan interest expenses
|
14,889
|
17,731
|
19,624
|
20,100
|
25,850
|
|
8. Profit or loss from joint ventures, associated companies
|
6,669
|
1,354
|
0
|
0
|
0
|
|
9. Cost of sales
|
26,080
|
51,619
|
44,301
|
46,300
|
33,145
|
|
10. Enterprise administration expenses
|
42,490
|
64,730
|
50,594
|
45,664
|
65,043
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
82,747
|
101,661
|
30,440
|
59,779
|
27,613
|
|
12. Other income
|
2,453
|
16,449
|
982
|
4,843
|
2,002
|
|
13. Other expenses
|
142
|
829
|
203
|
337
|
94
|
|
14. Other profit (12)-(13)
|
2,310
|
15,621
|
779
|
4,506
|
1,908
|
|
15. Total accounting profit before tax (11)+(14)
|
85,057
|
117,282
|
31,218
|
64,285
|
29,521
|
|
16. Costs of current corporate income tax
|
15,547
|
19,979
|
6,345
|
13,356
|
6,224
|
|
17. Costs of deferred corporate income tax
|
-11
|
34
|
-396
|
37
|
330
|
|
18. Costs of corporate income tax (16)+(17)
|
15,536
|
20,012
|
5,949
|
13,393
|
6,554
|
|
19. Profit after corporate income tax (15)-(18)
|
69,521
|
97,270
|
25,269
|
50,892
|
22,967
|
|
20. Interest after tax of shareholders who not control
|
30,811
|
31,819
|
8,294
|
16,171
|
1,060
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
38,710
|
65,451
|
16,975
|
34,721
|
21,906
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
