|
1. Total business operating revenue
|
3,746,555
|
3,437,816
|
5,696,721
|
7,109,677
|
4,220,982
|
|
2. Deductions of revenue
|
17,793
|
23,453
|
73,522
|
123,919
|
93,024
|
|
3. Net revenues (1)-(2)
|
3,728,762
|
3,414,363
|
5,623,198
|
6,985,758
|
4,127,958
|
|
4. Cost of goods sold
|
3,010,157
|
2,746,001
|
4,682,081
|
5,321,078
|
3,546,823
|
|
5. Gross profit (3)-(4)
|
718,605
|
668,362
|
941,117
|
1,664,680
|
581,135
|
|
6. Revenue of financial operations
|
116,969
|
239,645
|
82,334
|
187,205
|
66,894
|
|
7. Financial expense
|
44,773
|
52,083
|
44,970
|
36,232
|
51,137
|
|
-In which: Loan interest expenses
|
34,338
|
49,409
|
43,600
|
36,734
|
50,921
|
|
8. Profit or loss from joint ventures, associated companies
|
|
1,912
|
|
1,332
|
|
|
9. Cost of sales
|
230,847
|
267,290
|
281,206
|
312,276
|
278,501
|
|
10. Enterprise administration expenses
|
209,611
|
356,178
|
182,850
|
413,643
|
223,582
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
350,343
|
234,368
|
514,425
|
1,091,065
|
94,809
|
|
12. Other income
|
3,947
|
13,737
|
659
|
25,611
|
8,793
|
|
13. Other expenses
|
989
|
2,652
|
529
|
669
|
261
|
|
14. Other profit (12)-(13)
|
2,958
|
11,085
|
129
|
24,942
|
8,532
|
|
15. Total accounting profit before tax (11)+(14)
|
353,300
|
245,453
|
514,554
|
1,116,007
|
103,341
|
|
16. Costs of current corporate income tax
|
114,549
|
68,065
|
103,718
|
193,337
|
58,403
|
|
17. Costs of deferred corporate income tax
|
|
-55,322
|
|
7,136
|
|
|
18. Costs of corporate income tax (16)+(17)
|
114,549
|
12,743
|
103,718
|
200,473
|
58,403
|
|
19. Profit after corporate income tax (15)-(18)
|
238,751
|
232,709
|
410,836
|
915,534
|
44,938
|
|
20. Interest after tax of shareholders who not control
|
2,360
|
3,179
|
9,031
|
9,606
|
4,552
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
236,391
|
229,530
|
401,805
|
905,928
|
40,386
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|