|
1. Total business operating revenue
|
2,371,755
|
2,193,501
|
2,224,692
|
2,456,803
|
2,823,918
|
|
2. Deductions of revenue
|
2,281
|
1,210
|
626
|
-38
|
571
|
|
3. Net revenues (1)-(2)
|
2,369,474
|
2,192,291
|
2,224,065
|
2,456,841
|
2,823,347
|
|
4. Cost of goods sold
|
2,021,866
|
1,864,920
|
1,864,255
|
2,096,856
|
2,332,989
|
|
5. Gross profit (3)-(4)
|
347,608
|
327,371
|
359,811
|
359,985
|
490,358
|
|
6. Revenue of financial operations
|
27,050
|
34,877
|
27,382
|
29,552
|
26,642
|
|
7. Financial expense
|
27,957
|
41,039
|
36,782
|
51,702
|
65,035
|
|
-In which: Loan interest expenses
|
24,230
|
35,104
|
30,230
|
46,710
|
58,111
|
|
8. Profit or loss from joint ventures, associated companies
|
19,522
|
5,268
|
37,684
|
74,630
|
21,446
|
|
9. Cost of sales
|
114,912
|
118,504
|
108,101
|
146,028
|
152,799
|
|
10. Enterprise administration expenses
|
93,375
|
109,884
|
83,965
|
89,329
|
99,620
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
157,936
|
98,088
|
196,030
|
177,109
|
220,992
|
|
12. Other income
|
2,348
|
7,224
|
3,482
|
52,713
|
-11,662
|
|
13. Other expenses
|
4,106
|
3,760
|
2,363
|
4,685
|
5,873
|
|
14. Other profit (12)-(13)
|
-1,758
|
3,464
|
1,120
|
48,028
|
-17,535
|
|
15. Total accounting profit before tax (11)+(14)
|
156,178
|
101,553
|
197,149
|
225,137
|
203,457
|
|
16. Costs of current corporate income tax
|
29,234
|
44,065
|
33,658
|
29,779
|
39,089
|
|
17. Costs of deferred corporate income tax
|
1,516
|
-4,535
|
892
|
-6,923
|
4,511
|
|
18. Costs of corporate income tax (16)+(17)
|
30,751
|
39,531
|
34,550
|
22,856
|
43,600
|
|
19. Profit after corporate income tax (15)-(18)
|
125,427
|
62,022
|
162,599
|
202,281
|
159,857
|
|
20. Interest after tax of shareholders who not control
|
7,872
|
-16,407
|
8,931
|
7,389
|
5,943
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
117,554
|
78,429
|
153,668
|
194,892
|
153,914
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|