|
1. Total business operating revenue
|
6,448,346
|
5,264,752
|
4,962,763
|
4,498,417
|
10,791,194
|
|
2. Deductions of revenue
|
3,045
|
2,382
|
7,794
|
1,500
|
5,083
|
|
3. Net revenues (1)-(2)
|
6,445,301
|
5,262,370
|
4,954,969
|
4,496,917
|
10,786,112
|
|
4. Cost of goods sold
|
5,947,813
|
4,853,198
|
4,639,712
|
4,049,095
|
9,722,203
|
|
5. Gross profit (3)-(4)
|
497,488
|
409,172
|
315,257
|
447,822
|
1,063,909
|
|
6. Revenue of financial operations
|
62,854
|
42,983
|
27,856
|
24,312
|
66,388
|
|
7. Financial expense
|
88,687
|
67,591
|
89,857
|
72,847
|
159,741
|
|
-In which: Loan interest expenses
|
70,946
|
48,087
|
37,987
|
28,789
|
72,094
|
|
8. Profit or loss from joint ventures, associated companies
|
1,549
|
2,436
|
1,453
|
1,707
|
4,068
|
|
9. Cost of sales
|
332,203
|
251,731
|
204,384
|
307,559
|
724,056
|
|
10. Enterprise administration expenses
|
142,572
|
126,386
|
69,660
|
90,309
|
227,629
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
-1,572
|
8,883
|
-19,334
|
3,126
|
22,939
|
|
12. Other income
|
18,889
|
14,122
|
72,020
|
7,225
|
15,597
|
|
13. Other expenses
|
824
|
11,934
|
36,393
|
1,768
|
5,900
|
|
14. Other profit (12)-(13)
|
18,066
|
2,188
|
35,627
|
5,457
|
9,697
|
|
15. Total accounting profit before tax (11)+(14)
|
16,494
|
11,071
|
16,293
|
8,583
|
32,636
|
|
16. Costs of current corporate income tax
|
5,819
|
4,330
|
13,989
|
4,580
|
10,340
|
|
17. Costs of deferred corporate income tax
|
20
|
20
|
100
|
|
|
|
18. Costs of corporate income tax (16)+(17)
|
5,839
|
4,350
|
14,088
|
4,580
|
10,340
|
|
19. Profit after corporate income tax (15)-(18)
|
10,655
|
6,721
|
2,205
|
4,003
|
22,296
|
|
20. Interest after tax of shareholders who not control
|
9,383
|
6,488
|
754
|
9,340
|
19,633
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
1,272
|
233
|
1,451
|
-5,337
|
2,663
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
