|
1. Total business operating revenue
|
903,667
|
744,738
|
732,208
|
811,115
|
721,288
|
|
2. Deductions of revenue
|
25,612
|
45,558
|
25,649
|
54,465
|
25,664
|
|
3. Net revenues (1)-(2)
|
878,055
|
699,180
|
706,560
|
756,650
|
695,623
|
|
4. Cost of goods sold
|
406,602
|
285,880
|
287,622
|
367,463
|
270,936
|
|
5. Gross profit (3)-(4)
|
471,453
|
413,300
|
418,938
|
389,187
|
424,687
|
|
6. Revenue of financial operations
|
532,310
|
233,791
|
179,203
|
187,803
|
170,166
|
|
7. Financial expense
|
450,842
|
364,198
|
347,350
|
357,817
|
345,197
|
|
-In which: Loan interest expenses
|
376,604
|
292,557
|
314,192
|
315,233
|
298,671
|
|
8. Profit or loss from joint ventures, associated companies
|
121
|
|
|
|
0
|
|
9. Cost of sales
|
24,460
|
17,108
|
19,536
|
22,657
|
21,487
|
|
10. Enterprise administration expenses
|
186,612
|
117,829
|
96,951
|
145,067
|
99,414
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
341,968
|
147,955
|
134,304
|
51,449
|
128,754
|
|
12. Other income
|
11
|
9,623
|
3,096
|
762
|
154
|
|
13. Other expenses
|
2,335
|
15,561
|
21,592
|
21,452
|
18,814
|
|
14. Other profit (12)-(13)
|
-2,324
|
-5,938
|
-18,496
|
-20,690
|
-18,661
|
|
15. Total accounting profit before tax (11)+(14)
|
339,644
|
142,018
|
115,808
|
30,759
|
110,094
|
|
16. Costs of current corporate income tax
|
12,343
|
25,118
|
26,138
|
15,111
|
22,091
|
|
17. Costs of deferred corporate income tax
|
4,421
|
-12,387
|
-5,798
|
-84,185
|
-7,602
|
|
18. Costs of corporate income tax (16)+(17)
|
16,764
|
12,730
|
20,341
|
-69,074
|
14,489
|
|
19. Profit after corporate income tax (15)-(18)
|
322,880
|
129,287
|
95,467
|
99,834
|
95,605
|
|
20. Interest after tax of shareholders who not control
|
63,449
|
114,365
|
89,517
|
93,887
|
77,531
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
259,431
|
14,922
|
5,950
|
5,947
|
18,074
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
