1. Total business operating revenue
|
29,921,698
|
35,633,001
|
44,030,782
|
52,625,175
|
62,962,652
|
2. Deductions of revenue
|
91,298
|
-24,261
|
13,483
|
7,274
|
113,858
|
3. Net revenues (1)-(2)
|
29,830,401
|
35,657,263
|
44,017,299
|
52,617,901
|
62,848,794
|
4. Cost of goods sold
|
18,014,568
|
21,977,258
|
26,620,530
|
32,287,965
|
39,049,042
|
5. Gross profit (3)-(4)
|
11,815,832
|
13,680,005
|
17,396,769
|
20,329,936
|
23,799,752
|
6. Revenue of financial operations
|
821,896
|
1,270,789
|
1,997,974
|
2,336,069
|
1,929,473
|
7. Financial expense
|
548,165
|
1,142,740
|
1,662,722
|
1,718,298
|
1,811,547
|
-In which: Loan interest expenses
|
385,338
|
482,548
|
645,726
|
832,649
|
551,639
|
8. Profit or loss from joint ventures, associated companies
|
312,194
|
685,330
|
484,396
|
76,051
|
393,451
|
9. Cost of sales
|
2,712,633
|
3,712,000
|
4,633,659
|
5,090,499
|
6,205,378
|
10. Enterprise administration expenses
|
4,500,944
|
4,554,907
|
6,001,968
|
6,821,500
|
7,079,498
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
5,188,180
|
6,226,478
|
7,580,790
|
9,111,759
|
11,026,253
|
12. Other income
|
131,401
|
133,219
|
184,486
|
201,227
|
147,905
|
13. Other expenses
|
58,599
|
24,507
|
111,331
|
109,966
|
103,320
|
14. Other profit (12)-(13)
|
72,802
|
108,712
|
73,156
|
91,261
|
44,586
|
15. Total accounting profit before tax (11)+(14)
|
5,260,982
|
6,335,191
|
7,653,946
|
9,203,020
|
11,070,839
|
16. Costs of current corporate income tax
|
936,883
|
956,801
|
1,190,689
|
1,415,812
|
1,928,633
|
17. Costs of deferred corporate income tax
|
-98,306
|
33,591
|
-12,765
|
-5,284
|
-277,872
|
18. Costs of corporate income tax (16)+(17)
|
838,577
|
990,392
|
1,177,924
|
1,410,528
|
1,650,760
|
19. Profit after corporate income tax (15)-(18)
|
4,422,405
|
5,344,799
|
6,476,022
|
7,792,492
|
9,420,079
|
20. Interest after tax of shareholders who not control
|
884,857
|
1,012,264
|
1,181,005
|
1,321,969
|
1,571,043
|
21. Profit after tax of parent company shareholders (19)-(20)
|
3,537,547
|
4,332,535
|
5,295,017
|
6,470,522
|
7,849,035
|
Number of outstanding shares
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|