|
1. Total business operating revenue
|
5,989,925
|
5,165,948
|
3,896,330
|
3,978,058
|
4,261,012
|
|
2. Deductions of revenue
|
3,874
|
3,333
|
8,257
|
1,466
|
4,106
|
|
3. Net revenues (1)-(2)
|
5,986,051
|
5,162,615
|
3,888,073
|
3,976,592
|
4,256,905
|
|
4. Cost of goods sold
|
5,441,070
|
4,788,848
|
3,704,399
|
3,694,136
|
3,919,410
|
|
5. Gross profit (3)-(4)
|
544,981
|
373,767
|
183,674
|
282,456
|
337,495
|
|
6. Revenue of financial operations
|
130,550
|
86,454
|
138,342
|
63,137
|
100,508
|
|
7. Financial expense
|
106,346
|
92,493
|
92,743
|
80,690
|
125,691
|
|
-In which: Loan interest expenses
|
66,801
|
52,805
|
70,739
|
60,158
|
76,951
|
|
8. Profit or loss from joint ventures, associated companies
|
|
|
0
|
|
0
|
|
9. Cost of sales
|
329,783
|
280,551
|
191,518
|
164,015
|
175,217
|
|
10. Enterprise administration expenses
|
25,904
|
22,515
|
41,888
|
21,290
|
30,354
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
213,498
|
64,662
|
-4,132
|
79,597
|
106,740
|
|
12. Other income
|
3,073
|
3,129
|
30,702
|
2,915
|
2,133
|
|
13. Other expenses
|
1,792
|
638
|
644
|
907
|
797
|
|
14. Other profit (12)-(13)
|
1,281
|
2,491
|
30,057
|
2,008
|
1,336
|
|
15. Total accounting profit before tax (11)+(14)
|
214,779
|
67,153
|
25,925
|
81,605
|
108,077
|
|
16. Costs of current corporate income tax
|
56,306
|
-3,395
|
21,857
|
2,380
|
8,995
|
|
17. Costs of deferred corporate income tax
|
-12,869
|
16,849
|
-17,245
|
16,534
|
11,405
|
|
18. Costs of corporate income tax (16)+(17)
|
43,436
|
13,453
|
4,612
|
18,914
|
20,400
|
|
19. Profit after corporate income tax (15)-(18)
|
171,343
|
53,699
|
21,313
|
62,691
|
87,677
|
|
20. Interest after tax of shareholders who not control
|
-78
|
-6
|
-5
|
-2
|
-2
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
171,421
|
53,705
|
21,318
|
62,692
|
87,679
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
