|
1. Total business operating revenue
|
2,350,015
|
3,644,110
|
4,282,715
|
3,559,879
|
2,761,088
|
|
2. Deductions of revenue
|
993
|
877
|
40
|
1,582
|
70
|
|
3. Net revenues (1)-(2)
|
2,349,022
|
3,643,233
|
4,282,675
|
3,558,297
|
2,761,018
|
|
4. Cost of goods sold
|
2,163,156
|
3,393,784
|
4,056,418
|
3,182,589
|
2,535,137
|
|
5. Gross profit (3)-(4)
|
185,866
|
249,450
|
226,257
|
375,708
|
225,881
|
|
6. Revenue of financial operations
|
28,658
|
114,069
|
480,049
|
164,807
|
84,973
|
|
7. Financial expense
|
47,889
|
50,717
|
61,194
|
64,931
|
39,600
|
|
-In which: Loan interest expenses
|
31,899
|
42,594
|
57,162
|
60,619
|
41,412
|
|
8. Profit or loss from joint ventures, associated companies
|
3,397
|
-1,709
|
1,536
|
3,251
|
1,353
|
|
9. Cost of sales
|
29,558
|
37,163
|
34,515
|
42,457
|
35,498
|
|
10. Enterprise administration expenses
|
52,902
|
66,820
|
44,967
|
65,636
|
37,945
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
87,572
|
207,110
|
567,165
|
370,742
|
199,164
|
|
12. Other income
|
7,076
|
114,413
|
6,733
|
1,521
|
4,601
|
|
13. Other expenses
|
11,544
|
95,117
|
147,127
|
5,659
|
4,951
|
|
14. Other profit (12)-(13)
|
-4,468
|
19,296
|
-140,394
|
-4,138
|
-349
|
|
15. Total accounting profit before tax (11)+(14)
|
83,104
|
226,406
|
426,771
|
366,604
|
198,815
|
|
16. Costs of current corporate income tax
|
28,585
|
37,969
|
123,795
|
112,797
|
96,105
|
|
17. Costs of deferred corporate income tax
|
-8,101
|
-14,500
|
-5,765
|
-41,458
|
-56,366
|
|
18. Costs of corporate income tax (16)+(17)
|
20,485
|
23,469
|
118,030
|
71,339
|
39,739
|
|
19. Profit after corporate income tax (15)-(18)
|
62,619
|
202,938
|
308,740
|
295,265
|
159,076
|
|
20. Interest after tax of shareholders who not control
|
10,773
|
55,728
|
17,185
|
52,657
|
24,784
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
51,846
|
147,210
|
291,555
|
242,607
|
134,292
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|