1. Total business operating revenue
|
349,213
|
365,656
|
381,976
|
605,786
|
695,907
|
2. Deductions of revenue
|
28,770
|
25,612
|
25,612
|
25,612
|
25,612
|
3. Net revenues (1)-(2)
|
320,443
|
340,044
|
356,364
|
580,174
|
670,295
|
4. Cost of goods sold
|
121,212
|
135,601
|
104,323
|
166,424
|
204,864
|
5. Gross profit (3)-(4)
|
199,230
|
204,443
|
252,041
|
413,750
|
465,431
|
6. Revenue of financial operations
|
24,223
|
13,979
|
22,090
|
357,935
|
20,393
|
7. Financial expense
|
118,285
|
83,125
|
71,471
|
72,330
|
215,662
|
-In which: Loan interest expenses
|
118,285
|
83,125
|
71,471
|
71,149
|
211,848
|
8. Profit or loss from joint ventures, associated companies
|
22,929
|
23,184
|
23,438
|
0
|
|
9. Cost of sales
|
23,272
|
24,806
|
25,669
|
41,156
|
34,535
|
10. Enterprise administration expenses
|
14,188
|
11,896
|
5,697
|
99,359
|
35,034
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
90,637
|
121,779
|
194,734
|
558,840
|
200,593
|
12. Other income
|
29
|
201
|
5,052
|
30
|
|
13. Other expenses
|
3,006
|
3
|
2,984
|
943
|
19
|
14. Other profit (12)-(13)
|
-2,977
|
197
|
2,067
|
-912
|
-19
|
15. Total accounting profit before tax (11)+(14)
|
87,659
|
121,976
|
196,801
|
557,927
|
200,575
|
16. Costs of current corporate income tax
|
4,868
|
4,966
|
4,831
|
8,199
|
8,049
|
17. Costs of deferred corporate income tax
|
4,515
|
4,357
|
4,357
|
1,795
|
1,795
|
18. Costs of corporate income tax (16)+(17)
|
9,383
|
9,323
|
9,188
|
9,994
|
9,844
|
19. Profit after corporate income tax (15)-(18)
|
78,277
|
112,653
|
187,613
|
547,934
|
190,731
|
20. Interest after tax of shareholders who not control
|
51,210
|
56,149
|
65,617
|
62,432
|
65,505
|
21. Profit after tax of parent company shareholders (19)-(20)
|
27,067
|
56,504
|
121,997
|
485,501
|
125,225
|
Number of outstanding shares
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|