1. Total business operating revenue
|
1,218,704
|
1,362,585
|
1,990,299
|
2,039,517
|
1,645,405
|
2. Deductions of revenue
|
1,027
|
607
|
1,022
|
4,434
|
1,734
|
3. Net revenues (1)-(2)
|
1,217,677
|
1,361,978
|
1,989,277
|
2,035,083
|
1,643,671
|
4. Cost of goods sold
|
1,045,749
|
1,108,133
|
1,649,492
|
1,758,697
|
1,486,342
|
5. Gross profit (3)-(4)
|
171,928
|
253,845
|
339,785
|
276,385
|
157,329
|
6. Revenue of financial operations
|
684
|
1,262
|
2,302
|
6,751
|
5,004
|
7. Financial expense
|
30,118
|
20,066
|
21,841
|
33,250
|
30,828
|
-In which: Loan interest expenses
|
25,983
|
19,477
|
20,762
|
24,856
|
28,399
|
8. Profit or loss from joint ventures, associated companies
|
0
|
|
|
|
|
9. Cost of sales
|
26,964
|
27,296
|
33,991
|
35,630
|
31,927
|
10. Enterprise administration expenses
|
25,364
|
28,369
|
33,100
|
34,715
|
40,071
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
90,166
|
179,376
|
253,155
|
179,541
|
59,507
|
12. Other income
|
1,082
|
1,180
|
2,544
|
586
|
722
|
13. Other expenses
|
895
|
1,278
|
1,532
|
61
|
311
|
14. Other profit (12)-(13)
|
187
|
-98
|
1,013
|
524
|
411
|
15. Total accounting profit before tax (11)+(14)
|
90,353
|
179,278
|
254,168
|
180,065
|
59,918
|
16. Costs of current corporate income tax
|
18,392
|
35,871
|
50,952
|
36,056
|
12,509
|
17. Costs of deferred corporate income tax
|
0
|
|
|
|
|
18. Costs of corporate income tax (16)+(17)
|
18,392
|
35,871
|
50,952
|
36,056
|
12,509
|
19. Profit after corporate income tax (15)-(18)
|
71,961
|
143,407
|
203,216
|
144,009
|
47,409
|
20. Interest after tax of shareholders who not control
|
0
|
|
|
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
71,961
|
143,407
|
203,216
|
144,009
|
47,409
|
Number of outstanding shares
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|