1. Total business operating revenue
|
2,994,386
|
2,934,146
|
3,347,909
|
2,789,546
|
4,351,968
|
2. Deductions of revenue
|
339
|
|
0
|
|
0
|
3. Net revenues (1)-(2)
|
2,994,047
|
2,934,146
|
3,347,909
|
2,789,546
|
4,351,968
|
4. Cost of goods sold
|
2,296,035
|
2,302,353
|
2,771,631
|
2,296,434
|
3,753,120
|
5. Gross profit (3)-(4)
|
698,012
|
631,793
|
576,279
|
493,112
|
598,847
|
6. Revenue of financial operations
|
67,174
|
72,555
|
100,996
|
67,208
|
82,707
|
7. Financial expense
|
149,417
|
103,089
|
173,150
|
134,227
|
142,523
|
-In which: Loan interest expenses
|
98,678
|
96,780
|
112,075
|
108,588
|
104,749
|
8. Profit or loss from joint ventures, associated companies
|
9,027
|
2,272
|
3,030
|
5,093
|
5,385
|
9. Cost of sales
|
3,580
|
4,207
|
5,966
|
3,045
|
3,073
|
10. Enterprise administration expenses
|
99,179
|
114,066
|
198,170
|
92,919
|
117,990
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
522,036
|
485,259
|
303,019
|
335,223
|
423,354
|
12. Other income
|
14,413
|
171,889
|
82,206
|
13,364
|
33,698
|
13. Other expenses
|
77,280
|
2,290
|
20,541
|
4,626
|
20,944
|
14. Other profit (12)-(13)
|
-62,867
|
169,599
|
61,665
|
8,738
|
12,753
|
15. Total accounting profit before tax (11)+(14)
|
459,169
|
654,858
|
364,683
|
343,961
|
436,108
|
16. Costs of current corporate income tax
|
93,935
|
135,628
|
88,149
|
63,288
|
75,643
|
17. Costs of deferred corporate income tax
|
-4,324
|
-2,870
|
5,229
|
3,723
|
-238
|
18. Costs of corporate income tax (16)+(17)
|
89,611
|
132,758
|
93,378
|
67,011
|
75,405
|
19. Profit after corporate income tax (15)-(18)
|
369,558
|
522,100
|
271,305
|
276,950
|
360,702
|
20. Interest after tax of shareholders who not control
|
82,167
|
157,126
|
60,901
|
61,890
|
67,016
|
21. Profit after tax of parent company shareholders (19)-(20)
|
287,391
|
364,974
|
210,405
|
215,060
|
293,687
|
Number of outstanding shares
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|