|
1. Total business operating revenue
|
3,844,194
|
3,857,615
|
2,310,908
|
2,371,755
|
2,193,501
|
|
2. Deductions of revenue
|
1,550
|
1,207
|
934
|
2,281
|
1,210
|
|
3. Net revenues (1)-(2)
|
3,842,645
|
3,856,408
|
2,309,974
|
2,369,474
|
2,192,291
|
|
4. Cost of goods sold
|
3,389,271
|
3,392,694
|
1,955,835
|
2,021,866
|
1,864,920
|
|
5. Gross profit (3)-(4)
|
453,374
|
463,715
|
354,140
|
347,608
|
327,371
|
|
6. Revenue of financial operations
|
91,697
|
37,648
|
73,339
|
27,050
|
34,877
|
|
7. Financial expense
|
77,485
|
162,271
|
10,925
|
27,957
|
41,039
|
|
-In which: Loan interest expenses
|
49,795
|
37,860
|
36,639
|
24,230
|
35,104
|
|
8. Profit or loss from joint ventures, associated companies
|
3,972
|
4,307
|
15,957
|
19,522
|
5,268
|
|
9. Cost of sales
|
234,308
|
181,532
|
127,034
|
114,912
|
118,504
|
|
10. Enterprise administration expenses
|
141,317
|
98,239
|
100,544
|
93,375
|
109,884
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
95,931
|
63,627
|
204,932
|
157,936
|
98,088
|
|
12. Other income
|
4,019
|
11,199
|
-513
|
2,348
|
7,224
|
|
13. Other expenses
|
9,271
|
6,335
|
2,613
|
4,106
|
3,760
|
|
14. Other profit (12)-(13)
|
-5,252
|
4,864
|
-3,126
|
-1,758
|
3,464
|
|
15. Total accounting profit before tax (11)+(14)
|
90,679
|
68,490
|
201,806
|
156,178
|
101,553
|
|
16. Costs of current corporate income tax
|
38,623
|
13,540
|
24,331
|
29,234
|
44,065
|
|
17. Costs of deferred corporate income tax
|
-1,965
|
-562
|
5,709
|
1,516
|
-4,535
|
|
18. Costs of corporate income tax (16)+(17)
|
36,659
|
12,978
|
30,040
|
30,751
|
39,531
|
|
19. Profit after corporate income tax (15)-(18)
|
54,021
|
55,512
|
171,766
|
125,427
|
62,022
|
|
20. Interest after tax of shareholders who not control
|
-15,419
|
10,273
|
50,417
|
7,872
|
-16,407
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
69,440
|
45,240
|
121,349
|
117,554
|
78,429
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|