|
1. Total business operating revenue
|
2,163,562
|
2,612,874
|
1,978,966
|
1,515,067
|
1,026,711
|
|
2. Deductions of revenue
|
21,527
|
11,370
|
10,240
|
21,354
|
6,074
|
|
3. Net revenues (1)-(2)
|
2,142,035
|
2,601,504
|
1,968,726
|
1,493,713
|
1,020,637
|
|
4. Cost of goods sold
|
1,478,849
|
1,613,593
|
1,157,507
|
842,928
|
561,455
|
|
5. Gross profit (3)-(4)
|
663,186
|
987,911
|
811,218
|
650,785
|
459,182
|
|
6. Revenue of financial operations
|
2,619
|
7,042
|
3,797
|
4,448
|
4,241
|
|
7. Financial expense
|
130,787
|
105,769
|
77,036
|
71,507
|
54,763
|
|
-In which: Loan interest expenses
|
104,795
|
102,804
|
71,264
|
70,041
|
46,487
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
0
|
0
|
0
|
122,780
|
|
9. Cost of sales
|
38,340
|
41,682
|
40,207
|
35,616
|
36,844
|
|
10. Enterprise administration expenses
|
52,816
|
68,588
|
65,690
|
65,030
|
72,533
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
443,862
|
778,915
|
632,083
|
483,079
|
422,063
|
|
12. Other income
|
22,917
|
18,639
|
29,968
|
28,330
|
24,395
|
|
13. Other expenses
|
17,153
|
15,430
|
15,635
|
16,990
|
30,046
|
|
14. Other profit (12)-(13)
|
5,764
|
3,209
|
14,334
|
11,341
|
-5,651
|
|
15. Total accounting profit before tax (11)+(14)
|
449,626
|
782,124
|
646,417
|
494,419
|
416,412
|
|
16. Costs of current corporate income tax
|
85,160
|
157,354
|
130,627
|
99,381
|
60,955
|
|
17. Costs of deferred corporate income tax
|
-4,240
|
4,240
|
0
|
0
|
0
|
|
18. Costs of corporate income tax (16)+(17)
|
80,920
|
161,595
|
130,627
|
99,381
|
60,955
|
|
19. Profit after corporate income tax (15)-(18)
|
368,706
|
620,529
|
515,790
|
395,039
|
355,457
|
|
20. Interest after tax of shareholders who not control
|
0
|
0
|
0
|
0
|
0
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
368,706
|
620,529
|
515,790
|
395,039
|
355,457
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
