|
1. Total business operating revenue
|
17,288,067
|
12,845,638
|
10,434,951
|
7,049,297
|
5,255,882
|
|
2. Deductions of revenue
|
3
|
32
|
596
|
1,950
|
5,445
|
|
3. Net revenues (1)-(2)
|
17,288,064
|
12,845,606
|
10,434,355
|
7,047,347
|
5,250,436
|
|
4. Cost of goods sold
|
17,092,370
|
12,650,419
|
9,946,794
|
6,562,186
|
4,910,473
|
|
5. Gross profit (3)-(4)
|
195,694
|
195,187
|
487,560
|
485,160
|
339,963
|
|
6. Revenue of financial operations
|
6,607
|
4,078
|
5,398
|
7,526
|
37,682
|
|
7. Financial expense
|
180,135
|
119,151
|
32,099
|
25,579
|
164,289
|
|
-In which: Loan interest expenses
|
174,159
|
114,976
|
8,252
|
31,508
|
162,733
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
0
|
-750
|
-104
|
0
|
|
9. Cost of sales
|
1,275
|
1,663
|
15,743
|
72,527
|
94,202
|
|
10. Enterprise administration expenses
|
7,512
|
14,840
|
54,255
|
83,071
|
96,302
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
13,379
|
63,611
|
390,112
|
311,407
|
22,851
|
|
12. Other income
|
4,712
|
1,016
|
966
|
43,343
|
11,124
|
|
13. Other expenses
|
1,891
|
6,685
|
606
|
5,931
|
19,168
|
|
14. Other profit (12)-(13)
|
2,821
|
-5,669
|
361
|
37,413
|
-8,044
|
|
15. Total accounting profit before tax (11)+(14)
|
16,200
|
57,942
|
390,473
|
348,819
|
14,807
|
|
16. Costs of current corporate income tax
|
3,240
|
12,115
|
66,159
|
57,556
|
20,286
|
|
17. Costs of deferred corporate income tax
|
0
|
0
|
2,523
|
-1,604
|
-28,864
|
|
18. Costs of corporate income tax (16)+(17)
|
3,240
|
12,115
|
68,682
|
55,953
|
-8,578
|
|
19. Profit after corporate income tax (15)-(18)
|
12,960
|
45,827
|
321,791
|
292,867
|
23,385
|
|
20. Interest after tax of shareholders who not control
|
0
|
0
|
71
|
870
|
3,430
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
12,960
|
45,827
|
321,720
|
291,997
|
19,955
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
