|
1. Total business operating revenue
|
3,375,904
|
3,223,256
|
2,867,154
|
2,719,883
|
3,360,030
|
|
2. Deductions of revenue
|
186
|
3,991
|
893
|
4,778
|
5,637
|
|
3. Net revenues (1)-(2)
|
3,375,718
|
3,219,265
|
2,866,261
|
2,715,104
|
3,354,393
|
|
4. Cost of goods sold
|
2,982,793
|
2,874,589
|
2,547,147
|
2,408,954
|
2,951,658
|
|
5. Gross profit (3)-(4)
|
392,925
|
344,676
|
319,114
|
306,150
|
402,735
|
|
6. Revenue of financial operations
|
50,960
|
38,664
|
80,758
|
42,367
|
68,069
|
|
7. Financial expense
|
195,069
|
175,142
|
205,100
|
174,777
|
267,793
|
|
-In which: Loan interest expenses
|
173,563
|
164,351
|
180,337
|
154,482
|
20,333
|
|
8. Profit or loss from joint ventures, associated companies
|
|
|
0
|
|
|
|
9. Cost of sales
|
54,394
|
56,435
|
63,477
|
44,735
|
50,028
|
|
10. Enterprise administration expenses
|
71,492
|
56,206
|
96,752
|
85,262
|
88,902
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
122,930
|
95,557
|
34,543
|
43,744
|
64,081
|
|
12. Other income
|
5,036
|
2,206
|
3,556
|
9,979
|
-5,680
|
|
13. Other expenses
|
5,082
|
9,904
|
19,218
|
4,194
|
7,113
|
|
14. Other profit (12)-(13)
|
-46
|
-7,698
|
-15,662
|
5,785
|
-12,793
|
|
15. Total accounting profit before tax (11)+(14)
|
122,884
|
87,859
|
18,882
|
49,529
|
51,288
|
|
16. Costs of current corporate income tax
|
17,813
|
16,496
|
18,217
|
11,164
|
11,968
|
|
17. Costs of deferred corporate income tax
|
501
|
144
|
148
|
463
|
|
|
18. Costs of corporate income tax (16)+(17)
|
18,315
|
16,640
|
18,365
|
11,627
|
11,968
|
|
19. Profit after corporate income tax (15)-(18)
|
104,569
|
71,219
|
516
|
37,903
|
39,320
|
|
20. Interest after tax of shareholders who not control
|
16,748
|
21,869
|
13,895
|
22,031
|
23,863
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
87,821
|
49,350
|
-13,378
|
15,872
|
15,457
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
