|
1. Total business operating revenue
|
887,143
|
689,738
|
722,235
|
1,979,717
|
1,920,320
|
|
2. Deductions of revenue
|
2,624
|
808
|
0
|
208
|
470
|
|
3. Net revenues (1)-(2)
|
884,519
|
688,930
|
722,235
|
1,979,509
|
1,919,851
|
|
4. Cost of goods sold
|
588,162
|
508,157
|
541,314
|
1,615,079
|
1,670,926
|
|
5. Gross profit (3)-(4)
|
296,358
|
180,773
|
180,921
|
364,430
|
248,925
|
|
6. Revenue of financial operations
|
21,833
|
27,378
|
29,956
|
99,841
|
55,359
|
|
7. Financial expense
|
23,598
|
31,997
|
44,038
|
75,321
|
64,984
|
|
-In which: Loan interest expenses
|
18,330
|
21,653
|
44,179
|
63,994
|
65,542
|
|
8. Profit or loss from joint ventures, associated companies
|
-176
|
-67
|
1,090
|
18,061
|
1,444
|
|
9. Cost of sales
|
14,602
|
8,065
|
5,180
|
8,375
|
12,372
|
|
10. Enterprise administration expenses
|
100,480
|
89,880
|
103,832
|
200,256
|
172,997
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
179,335
|
78,142
|
58,918
|
198,380
|
55,374
|
|
12. Other income
|
549
|
368
|
333
|
5,318
|
4,496
|
|
13. Other expenses
|
653
|
439
|
81
|
6,398
|
8,113
|
|
14. Other profit (12)-(13)
|
-104
|
-71
|
251
|
-1,080
|
-3,617
|
|
15. Total accounting profit before tax (11)+(14)
|
179,231
|
78,071
|
59,169
|
197,300
|
51,757
|
|
16. Costs of current corporate income tax
|
23,160
|
14,239
|
23,688
|
42,142
|
28,081
|
|
17. Costs of deferred corporate income tax
|
-297
|
-9,530
|
-656
|
6,832
|
-2,596
|
|
18. Costs of corporate income tax (16)+(17)
|
22,863
|
4,709
|
23,032
|
48,975
|
25,485
|
|
19. Profit after corporate income tax (15)-(18)
|
156,368
|
61,829
|
36,137
|
148,326
|
26,272
|
|
20. Interest after tax of shareholders who not control
|
19,316
|
-22,437
|
-25,361
|
59,598
|
22,992
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
137,053
|
84,266
|
61,499
|
88,727
|
3,281
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
