|
1. Total business operating revenue
|
802,278
|
638,232
|
515,893
|
571,795
|
494,116
|
|
2. Deductions of revenue
|
165
|
13
|
0
|
32
|
0
|
|
3. Net revenues (1)-(2)
|
802,113
|
638,219
|
515,893
|
571,763
|
494,116
|
|
4. Cost of goods sold
|
677,427
|
512,513
|
450,186
|
500,180
|
446,661
|
|
5. Gross profit (3)-(4)
|
124,686
|
125,706
|
65,707
|
71,584
|
47,455
|
|
6. Revenue of financial operations
|
13,339
|
16,407
|
58,660
|
7,767
|
7,783
|
|
7. Financial expense
|
13,567
|
18,004
|
13,395
|
21,653
|
14,860
|
|
-In which: Loan interest expenses
|
13,565
|
17,779
|
12,288
|
15,213
|
18,080
|
|
8. Profit or loss from joint ventures, associated companies
|
6,711
|
7,243
|
12,142
|
7,941
|
4,669
|
|
9. Cost of sales
|
28,876
|
35,152
|
24,842
|
22,088
|
27,785
|
|
10. Enterprise administration expenses
|
21,573
|
4,057
|
21,906
|
17,356
|
16,823
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
80,721
|
92,144
|
76,366
|
26,194
|
439
|
|
12. Other income
|
11,816
|
8,674
|
9,729
|
6,298
|
1,522
|
|
13. Other expenses
|
866
|
163
|
1,949
|
1,421
|
285
|
|
14. Other profit (12)-(13)
|
10,950
|
8,511
|
7,780
|
4,878
|
1,237
|
|
15. Total accounting profit before tax (11)+(14)
|
91,671
|
100,655
|
84,146
|
31,072
|
1,676
|
|
16. Costs of current corporate income tax
|
10,902
|
16,731
|
13,048
|
4,769
|
0
|
|
17. Costs of deferred corporate income tax
|
5,238
|
611
|
0
|
0
|
0
|
|
18. Costs of corporate income tax (16)+(17)
|
16,141
|
17,341
|
13,048
|
4,769
|
0
|
|
19. Profit after corporate income tax (15)-(18)
|
75,530
|
83,313
|
71,098
|
26,303
|
1,676
|
|
20. Interest after tax of shareholders who not control
|
-33
|
-1
|
-1
|
1
|
2
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
75,563
|
83,315
|
71,099
|
26,302
|
1,675
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
