Operating revenue |
901,884 |
963,198 |
907,735 |
989,049 |
1,005,836 |
Operating cost |
708,435 |
761,492 |
742,940 |
795,146 |
808,685 |
|
Operating gross profit |
193,448 |
201,705 |
164,795 |
193,903 |
197,151 |
Selling, general and administrative expenses |
113,243 |
122,393 |
108,277 |
110,085 |
86,740 |
|
Operating profit |
80,205 |
79,312 |
56,517 |
83,817 |
110,410 |
Total non-operating income |
2,392 |
1,439 |
3,780 |
3,284 |
2,637 |
|
Interest income |
139 |
190 |
226 |
244 |
200 |
Dividends income |
712 |
491 |
774 |
317 |
326 |
Foreign exchange gains |
- |
- |
349 |
108 |
191 |
Equity in earnings of affiliates |
204 |
57 |
87 |
144 |
- |
Other |
1,336 |
700 |
2,343 |
2,470 |
1,919 |
Total non-operating expenses |
11,852 |
13,251 |
13,742 |
14,268 |
13,489 |
|
Interest expenses |
9,291 |
10,273 |
11,896 |
11,087 |
10,748 |
Equity in loss of affiliates |
- |
- |
- |
- |
560 |
Other |
2,560 |
2,978 |
1,845 |
3,180 |
2,180 |
|
Ordinary profit |
70,744 |
67,499 |
46,555 |
72,834 |
99,558 |
Total extraordinary income |
117 |
78 |
7,278 |
7,058 |
1,862 |
|
Gain on sales of noncurrent assets |
117 |
78 |
78 |
1,897 |
271 |
Gain on sales of investment securities |
- |
- |
4,586 |
2 |
56 |
Gain on sales of investment in affiliates |
- |
- |
- |
4,047 |
1,535 |
Other |
- |
- |
2,614 |
1,100 |
- |
Total extraordinary losses |
9,644 |
4,576 |
11,993 |
24,017 |
31,270 |
|
Impairment loss |
7,768 |
3,537 |
2,531 |
22,273 |
31,107 |
Other |
1,875 |
1,039 |
9,462 |
1,744 |
163 |
Income before income taxes |
61,218 |
63,001 |
41,840 |
55,874 |
70,151 |
Income taxes-current |
24,063 |
26,880 |
19,167 |
34,579 |
22,613 |
Income taxes-deferred |
(198) |
(2,466) |
1,039 |
(14,687) |
(778) |
Profit |
37,353 |
38,587 |
21,634 |
35,981 |
48,315 |
Profit (loss) attributable to non-controlling interests |
(105) |
(24) |
(34) |
848 |
88 |
Profit attributable to owners of parent |
37,459 |
38,611 |
21,668 |
35,133 |
48,227 |