|
1. Total business operating revenue
|
2,539,491
|
3,456,731
|
4,150,320
|
3,166,640
|
936,396
|
|
2. Deductions of revenue
|
0
|
0
|
0
|
35
|
0
|
|
3. Net revenues (1)-(2)
|
2,539,491
|
3,456,731
|
4,150,320
|
3,166,605
|
936,396
|
|
4. Cost of goods sold
|
2,158,734
|
2,820,761
|
3,396,358
|
2,632,541
|
875,313
|
|
5. Gross profit (3)-(4)
|
380,757
|
635,970
|
753,963
|
534,064
|
61,083
|
|
6. Revenue of financial operations
|
33,583
|
62,226
|
85,128
|
446,735
|
110,199
|
|
7. Financial expense
|
39,809
|
47,015
|
62,975
|
236,152
|
62,412
|
|
-In which: Loan interest expenses
|
19,913
|
14,756
|
16,230
|
20,954
|
9,419
|
|
8. Profit or loss from joint ventures, associated companies
|
-3,965
|
-21,762
|
-32,337
|
-41
|
-51
|
|
9. Cost of sales
|
87,092
|
122,824
|
155,965
|
125,934
|
4,769
|
|
10. Enterprise administration expenses
|
73,105
|
112,282
|
156,404
|
159,578
|
155,932
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
210,369
|
394,314
|
431,409
|
459,096
|
-51,882
|
|
12. Other income
|
11,822
|
3,092
|
8,263
|
4,320
|
108,477
|
|
13. Other expenses
|
9,682
|
3,678
|
6,985
|
4,208
|
7,546
|
|
14. Other profit (12)-(13)
|
2,140
|
-586
|
1,278
|
112
|
100,931
|
|
15. Total accounting profit before tax (11)+(14)
|
212,508
|
393,728
|
432,687
|
459,208
|
49,049
|
|
16. Costs of current corporate income tax
|
49,453
|
89,921
|
110,532
|
84,848
|
22,011
|
|
17. Costs of deferred corporate income tax
|
238
|
-4,236
|
-7,547
|
12,934
|
-1,029
|
|
18. Costs of corporate income tax (16)+(17)
|
49,691
|
85,685
|
102,985
|
97,782
|
20,982
|
|
19. Profit after corporate income tax (15)-(18)
|
162,817
|
308,043
|
329,702
|
361,425
|
28,067
|
|
20. Interest after tax of shareholders who not control
|
-22
|
452
|
329
|
-344
|
427
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
162,839
|
307,591
|
329,373
|
361,769
|
27,641
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
