1. Total business operating revenue
|
124,007,987
|
169,210,230
|
304,188,094
|
274,355,855
|
284,134,400
|
2. Deductions of revenue
|
83,823
|
97,096
|
107,795
|
103,183
|
106,622
|
3. Net revenues (1)-(2)
|
123,924,164
|
169,113,133
|
304,080,299
|
274,252,672
|
284,027,778
|
4. Cost of goods sold
|
113,889,701
|
156,406,950
|
291,757,955
|
259,000,876
|
266,712,297
|
5. Gross profit (3)-(4)
|
10,034,463
|
12,706,183
|
12,322,344
|
15,251,797
|
17,315,480
|
6. Revenue of financial operations
|
917,171
|
998,439
|
1,931,665
|
2,740,766
|
1,635,301
|
7. Financial expense
|
952,092
|
835,043
|
1,690,018
|
1,721,860
|
1,192,971
|
-In which: Loan interest expenses
|
708,751
|
602,475
|
646,585
|
903,840
|
568,872
|
8. Profit or loss from joint ventures, associated companies
|
597,197
|
567,604
|
700,187
|
599,567
|
510,982
|
9. Cost of sales
|
8,596,257
|
9,157,265
|
10,513,091
|
12,127,892
|
13,530,921
|
10. Enterprise administration expenses
|
819,826
|
781,740
|
824,360
|
940,620
|
1,036,925
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
1,180,656
|
3,498,179
|
1,926,727
|
3,801,758
|
3,700,947
|
12. Other income
|
267,416
|
398,921
|
395,604
|
198,666
|
341,880
|
13. Other expenses
|
50,042
|
115,732
|
61,949
|
68,526
|
82,677
|
14. Other profit (12)-(13)
|
217,373
|
283,189
|
333,655
|
130,140
|
259,204
|
15. Total accounting profit before tax (11)+(14)
|
1,398,029
|
3,781,368
|
2,260,382
|
3,931,898
|
3,960,150
|
16. Costs of current corporate income tax
|
201,318
|
626,238
|
419,995
|
794,623
|
796,864
|
17. Costs of deferred corporate income tax
|
-38,654
|
43,587
|
-72,141
|
85,143
|
67
|
18. Costs of corporate income tax (16)+(17)
|
162,664
|
669,826
|
347,854
|
879,765
|
796,932
|
19. Profit after corporate income tax (15)-(18)
|
1,235,365
|
3,111,543
|
1,912,528
|
3,052,133
|
3,163,219
|
20. Interest after tax of shareholders who not control
|
264,979
|
281,518
|
432,245
|
240,154
|
273,217
|
21. Profit after tax of parent company shareholders (19)-(20)
|
970,386
|
2,830,025
|
1,480,283
|
2,811,980
|
2,890,002
|
Number of outstanding shares
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|