1. Total business operating revenue
|
67,458,916
|
65,777,375
|
72,439,143
|
68,682,490
|
75,131,889
|
2. Deductions of revenue
|
26,603
|
25,496
|
25,011
|
26,073
|
25,692
|
3. Net revenues (1)-(2)
|
67,432,314
|
65,751,879
|
72,414,132
|
68,656,417
|
75,106,197
|
4. Cost of goods sold
|
63,873,149
|
61,913,011
|
68,634,571
|
64,674,449
|
70,436,759
|
5. Gross profit (3)-(4)
|
3,559,165
|
3,838,868
|
3,779,561
|
3,981,968
|
4,669,438
|
6. Revenue of financial operations
|
513,732
|
433,105
|
1,188,963
|
606,118
|
449,958
|
7. Financial expense
|
382,292
|
357,453
|
627,229
|
357,215
|
374,932
|
-In which: Loan interest expenses
|
232,824
|
230,184
|
226,222
|
214,657
|
193,924
|
8. Profit or loss from joint ventures, associated companies
|
149,867
|
199,238
|
136,941
|
119,359
|
110,775
|
9. Cost of sales
|
2,807,666
|
2,906,643
|
3,109,933
|
3,252,122
|
3,198,009
|
10. Enterprise administration expenses
|
206,599
|
217,330
|
215,506
|
299,029
|
238,100
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
826,206
|
989,783
|
1,152,797
|
799,079
|
1,419,130
|
12. Other income
|
25,534
|
50,761
|
38,549
|
84,176
|
28,403
|
13. Other expenses
|
13,371
|
10,733
|
11,536
|
33,380
|
6,397
|
14. Other profit (12)-(13)
|
12,163
|
40,028
|
27,013
|
50,796
|
22,006
|
15. Total accounting profit before tax (11)+(14)
|
838,370
|
1,029,812
|
1,179,810
|
849,875
|
1,441,136
|
16. Costs of current corporate income tax
|
95,111
|
175,582
|
437,854
|
75,717
|
311,329
|
17. Costs of deferred corporate income tax
|
76,287
|
4,295
|
12,578
|
9,977
|
-3,026
|
18. Costs of corporate income tax (16)+(17)
|
171,397
|
179,877
|
450,432
|
85,694
|
308,303
|
19. Profit after corporate income tax (15)-(18)
|
666,972
|
849,934
|
729,379
|
764,181
|
1,132,833
|
20. Interest after tax of shareholders who not control
|
47,297
|
76,395
|
-8,792
|
123,136
|
59,859
|
21. Profit after tax of parent company shareholders (19)-(20)
|
619,676
|
773,540
|
738,170
|
641,045
|
1,072,974
|
Number of outstanding shares
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|