|
1. Total business operating revenue
|
1,791,821
|
1,426,706
|
2,081,258
|
1,928,237
|
2,367,323
|
|
2. Deductions of revenue
|
|
|
|
|
|
|
3. Net revenues (1)-(2)
|
1,791,821
|
1,426,706
|
2,081,258
|
1,928,237
|
2,367,323
|
|
4. Cost of goods sold
|
1,718,949
|
1,382,070
|
1,714,711
|
1,723,649
|
1,889,687
|
|
5. Gross profit (3)-(4)
|
72,872
|
44,636
|
366,546
|
204,588
|
477,636
|
|
6. Revenue of financial operations
|
34,639
|
31,342
|
37,996
|
48,802
|
52,242
|
|
7. Financial expense
|
10,297
|
13,668
|
18,381
|
16,034
|
18,293
|
|
-In which: Loan interest expenses
|
10,154
|
12,384
|
18,154
|
15,916
|
18,237
|
|
8. Profit or loss from joint ventures, associated companies
|
|
|
|
|
|
|
9. Cost of sales
|
|
|
|
|
|
|
10. Enterprise administration expenses
|
21,064
|
18,687
|
21,437
|
930
|
34,652
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
76,150
|
43,623
|
364,724
|
236,426
|
476,933
|
|
12. Other income
|
684
|
367
|
317
|
2,989
|
572
|
|
13. Other expenses
|
443
|
416
|
304
|
240
|
2,227
|
|
14. Other profit (12)-(13)
|
241
|
-49
|
12
|
2,749
|
-1,655
|
|
15. Total accounting profit before tax (11)+(14)
|
76,391
|
43,574
|
364,737
|
239,175
|
475,278
|
|
16. Costs of current corporate income tax
|
12,374
|
6,610
|
38,489
|
24,942
|
53,042
|
|
17. Costs of deferred corporate income tax
|
|
|
|
|
|
|
18. Costs of corporate income tax (16)+(17)
|
12,374
|
6,610
|
38,489
|
24,942
|
53,042
|
|
19. Profit after corporate income tax (15)-(18)
|
64,017
|
36,964
|
326,248
|
214,233
|
422,236
|
|
20. Interest after tax of shareholders who not control
|
|
|
|
|
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
64,017
|
36,964
|
326,248
|
214,233
|
422,236
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|