|
1. Total business operating revenue
|
2,330,688
|
2,118,474
|
5,756,844
|
3,595,612
|
1,025,188
|
|
2. Deductions of revenue
|
12,803
|
4,952
|
142,095
|
104,952
|
92,589
|
|
3. Net revenues (1)-(2)
|
2,317,885
|
2,113,522
|
5,614,749
|
3,490,660
|
932,598
|
|
4. Cost of goods sold
|
1,577,010
|
1,483,316
|
4,519,483
|
2,594,593
|
755,596
|
|
5. Gross profit (3)-(4)
|
740,875
|
630,206
|
1,095,267
|
896,066
|
177,002
|
|
6. Revenue of financial operations
|
5,247
|
24,340
|
82,723
|
112,190
|
66,034
|
|
7. Financial expense
|
22,466
|
7,851
|
153,617
|
148,177
|
88,637
|
|
-In which: Loan interest expenses
|
22,466
|
7,851
|
153,617
|
148,177
|
88,637
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
0
|
0
|
0
|
0
|
|
9. Cost of sales
|
22,018
|
51,731
|
158,191
|
283,199
|
11,393
|
|
10. Enterprise administration expenses
|
199,167
|
212,675
|
288,676
|
324,632
|
139,587
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
502,471
|
382,290
|
577,507
|
252,249
|
3,420
|
|
12. Other income
|
1,316
|
2,788
|
1,732
|
9,456
|
9,533
|
|
13. Other expenses
|
3,245
|
9,505
|
7,218
|
14,065
|
7,592
|
|
14. Other profit (12)-(13)
|
-1,929
|
-6,717
|
-5,486
|
-4,609
|
1,941
|
|
15. Total accounting profit before tax (11)+(14)
|
500,541
|
375,573
|
572,021
|
247,640
|
5,361
|
|
16. Costs of current corporate income tax
|
100,601
|
74,120
|
121,406
|
49,341
|
2,838
|
|
17. Costs of deferred corporate income tax
|
-267
|
-225
|
0
|
-168
|
0
|
|
18. Costs of corporate income tax (16)+(17)
|
100,333
|
73,895
|
121,406
|
49,173
|
2,838
|
|
19. Profit after corporate income tax (15)-(18)
|
400,208
|
301,677
|
450,615
|
198,467
|
2,522
|
|
20. Interest after tax of shareholders who not control
|
6,233
|
6,310
|
-7,127
|
1,970
|
37
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
393,975
|
295,367
|
457,743
|
196,497
|
2,485
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
