|
1. Total business operating revenue
|
1,614,307
|
2,041,033
|
2,394,679
|
2,993,103
|
8,137,877
|
|
2. Deductions of revenue
|
0
|
0
|
|
|
|
|
3. Net revenues (1)-(2)
|
1,614,307
|
2,041,033
|
2,394,679
|
2,993,103
|
8,137,877
|
|
4. Cost of goods sold
|
1,216,332
|
1,640,884
|
1,879,254
|
2,076,278
|
6,049,244
|
|
5. Gross profit (3)-(4)
|
397,975
|
400,149
|
515,424
|
916,825
|
2,088,633
|
|
6. Revenue of financial operations
|
56,931
|
34,981
|
49,092
|
84,549
|
61,180
|
|
7. Financial expense
|
324,318
|
298,265
|
292,593
|
311,734
|
313,989
|
|
-In which: Loan interest expenses
|
256,029
|
256,789
|
250,716
|
236,621
|
259,583
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
0
|
|
|
|
|
9. Cost of sales
|
25,127
|
23,137
|
27,700
|
25,323
|
26,808
|
|
10. Enterprise administration expenses
|
34,272
|
101,173
|
12,475
|
69,761
|
22,452
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
71,190
|
12,556
|
231,748
|
594,556
|
1,786,564
|
|
12. Other income
|
4,483
|
1,037
|
3,088
|
3,941
|
1,954
|
|
13. Other expenses
|
57,601
|
-108
|
1,599
|
17,669
|
40,462
|
|
14. Other profit (12)-(13)
|
-53,118
|
1,145
|
1,489
|
-13,728
|
-38,508
|
|
15. Total accounting profit before tax (11)+(14)
|
18,072
|
13,701
|
233,237
|
580,828
|
1,748,056
|
|
16. Costs of current corporate income tax
|
1,237
|
11,605
|
13,550
|
49,264
|
96,454
|
|
17. Costs of deferred corporate income tax
|
11,191
|
-3,066
|
-2,808
|
-5,116
|
-14,051
|
|
18. Costs of corporate income tax (16)+(17)
|
12,428
|
8,539
|
10,742
|
44,149
|
82,403
|
|
19. Profit after corporate income tax (15)-(18)
|
5,643
|
5,162
|
222,495
|
536,679
|
1,665,653
|
|
20. Interest after tax of shareholders who not control
|
0
|
0
|
|
|
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
5,643
|
5,162
|
222,495
|
536,679
|
1,665,653
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|