|
1. Total business operating revenue
|
2,759,622
|
3,454,215
|
4,115,868
|
3,801,717
|
3,335,628
|
|
2. Deductions of revenue
|
53,234
|
61,495
|
33,551
|
83,491
|
29,289
|
|
3. Net revenues (1)-(2)
|
2,706,388
|
3,392,721
|
4,082,317
|
3,718,226
|
3,306,339
|
|
4. Cost of goods sold
|
2,265,274
|
2,936,599
|
3,692,170
|
3,324,109
|
2,982,396
|
|
5. Gross profit (3)-(4)
|
441,114
|
456,122
|
390,147
|
394,116
|
323,944
|
|
6. Revenue of financial operations
|
495,233
|
14,504
|
10,995
|
16,063
|
15,097
|
|
7. Financial expense
|
392,154
|
20,991
|
55,657
|
55,952
|
48,034
|
|
-In which: Loan interest expenses
|
27,540
|
18,208
|
34,718
|
39,512
|
25,174
|
|
8. Profit or loss from joint ventures, associated companies
|
6,622
|
7,302
|
3,693
|
-579
|
3,466
|
|
9. Cost of sales
|
339,316
|
328,988
|
279,935
|
281,085
|
227,347
|
|
10. Enterprise administration expenses
|
156,506
|
108,073
|
110,404
|
122,068
|
75,562
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
54,992
|
19,876
|
-41,162
|
-49,505
|
-8,436
|
|
12. Other income
|
16,150
|
19,746
|
65,016
|
78,907
|
11,054
|
|
13. Other expenses
|
23,405
|
2,842
|
967
|
12,281
|
2,732
|
|
14. Other profit (12)-(13)
|
-7,254
|
16,905
|
64,048
|
66,626
|
8,322
|
|
15. Total accounting profit before tax (11)+(14)
|
47,738
|
36,781
|
22,887
|
17,121
|
-115
|
|
16. Costs of current corporate income tax
|
15,749
|
4,523
|
13,390
|
6,341
|
0
|
|
17. Costs of deferred corporate income tax
|
37
|
-512
|
-4,334
|
6,395
|
-3,524
|
|
18. Costs of corporate income tax (16)+(17)
|
15,785
|
4,011
|
9,056
|
12,736
|
-3,524
|
|
19. Profit after corporate income tax (15)-(18)
|
31,953
|
32,769
|
13,831
|
4,385
|
3,410
|
|
20. Interest after tax of shareholders who not control
|
-1,469
|
400
|
12,277
|
-248
|
-1,182
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
33,422
|
32,369
|
1,553
|
4,633
|
4,592
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
