|
1. Total business operating revenue
|
3,467,970
|
4,548,704
|
4,139,738
|
4,660,199
|
5,011,093
|
|
2. Deductions of revenue
|
371
|
479
|
620
|
13,561
|
30
|
|
3. Net revenues (1)-(2)
|
3,467,599
|
4,548,225
|
4,139,118
|
4,646,638
|
5,011,063
|
|
4. Cost of goods sold
|
3,058,572
|
4,052,777
|
3,702,491
|
4,092,283
|
4,471,926
|
|
5. Gross profit (3)-(4)
|
409,027
|
495,448
|
436,627
|
554,355
|
539,136
|
|
6. Revenue of financial operations
|
44,377
|
119,841
|
114,051
|
120,825
|
114,982
|
|
7. Financial expense
|
29,148
|
108,961
|
93,624
|
87,048
|
74,144
|
|
-In which: Loan interest expenses
|
13,164
|
19,100
|
32,388
|
28,265
|
27,792
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
0
|
0
|
0
|
0
|
|
9. Cost of sales
|
152,445
|
158,095
|
159,144
|
193,353
|
254,135
|
|
10. Enterprise administration expenses
|
183,850
|
199,488
|
177,893
|
252,646
|
113,993
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
87,961
|
148,744
|
120,017
|
142,133
|
211,847
|
|
12. Other income
|
4,220
|
3,526
|
4,153
|
1,953
|
7,695
|
|
13. Other expenses
|
691
|
2,036
|
737
|
3,070
|
7,089
|
|
14. Other profit (12)-(13)
|
3,529
|
1,489
|
3,416
|
-1,117
|
606
|
|
15. Total accounting profit before tax (11)+(14)
|
91,490
|
150,234
|
123,433
|
141,016
|
212,453
|
|
16. Costs of current corporate income tax
|
15,598
|
26,403
|
20,219
|
43,224
|
34,377
|
|
17. Costs of deferred corporate income tax
|
0
|
0
|
0
|
0
|
0
|
|
18. Costs of corporate income tax (16)+(17)
|
15,598
|
26,403
|
20,219
|
43,224
|
34,377
|
|
19. Profit after corporate income tax (15)-(18)
|
75,892
|
123,831
|
103,214
|
97,791
|
178,076
|
|
20. Interest after tax of shareholders who not control
|
1
|
0
|
0
|
0
|
0
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
75,891
|
123,831
|
103,214
|
97,791
|
178,076
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
