|
1. Total business operating revenue
|
4,145,066
|
1,965,488
|
487,291
|
176,539
|
115,898
|
|
2. Deductions of revenue
|
0
|
0
|
73
|
0
|
0
|
|
3. Net revenues (1)-(2)
|
4,145,066
|
1,965,488
|
487,219
|
176,539
|
115,898
|
|
4. Cost of goods sold
|
3,989,847
|
1,740,207
|
553,640
|
85,493
|
98,918
|
|
5. Gross profit (3)-(4)
|
155,219
|
225,281
|
-66,421
|
91,046
|
16,980
|
|
6. Revenue of financial operations
|
248,758
|
71,834
|
161,699
|
4,975
|
3,503
|
|
7. Financial expense
|
85,988
|
103,326
|
75,544
|
13,661
|
24,202
|
|
-In which: Loan interest expenses
|
79,261
|
84,600
|
44,304
|
0
|
0
|
|
8. Profit or loss from joint ventures, associated companies
|
31,233
|
11,705
|
0
|
0
|
0
|
|
9. Cost of sales
|
31,714
|
55,978
|
18,780
|
20,357
|
1,629
|
|
10. Enterprise administration expenses
|
97,222
|
95,306
|
193,773
|
980
|
47,017
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
220,286
|
54,210
|
-192,819
|
61,024
|
-52,365
|
|
12. Other income
|
9,104
|
2,480
|
50,194
|
4,845
|
7,452
|
|
13. Other expenses
|
5,371
|
5,995
|
355,294
|
26,730
|
2,773
|
|
14. Other profit (12)-(13)
|
3,733
|
-3,515
|
-305,100
|
-21,884
|
4,679
|
|
15. Total accounting profit before tax (11)+(14)
|
224,019
|
50,695
|
-497,919
|
39,139
|
-47,686
|
|
16. Costs of current corporate income tax
|
29,129
|
25,723
|
26,465
|
10,206
|
646
|
|
17. Costs of deferred corporate income tax
|
-14
|
2,451
|
272
|
-1,070
|
0
|
|
18. Costs of corporate income tax (16)+(17)
|
29,115
|
28,174
|
26,737
|
9,135
|
646
|
|
19. Profit after corporate income tax (15)-(18)
|
194,904
|
23,280
|
-524,656
|
30,004
|
-48,332
|
|
20. Interest after tax of shareholders who not control
|
39,065
|
52,891
|
51,558
|
16,848
|
-316
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
155,839
|
-29,611
|
-576,214
|
13,156
|
-48,015
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
