|
1. Total business operating revenue
|
4,640,055
|
5,232,920
|
5,447,315
|
6,447,632
|
4,690,814
|
|
2. Deductions of revenue
|
7,725
|
1,057
|
255
|
419
|
428
|
|
3. Net revenues (1)-(2)
|
4,632,330
|
5,231,863
|
5,447,060
|
6,447,212
|
4,690,386
|
|
4. Cost of goods sold
|
4,443,295
|
5,003,238
|
5,235,793
|
6,260,644
|
4,552,828
|
|
5. Gross profit (3)-(4)
|
189,035
|
228,625
|
211,268
|
186,568
|
137,558
|
|
6. Revenue of financial operations
|
130,879
|
12,538
|
7,562
|
37,392
|
41,309
|
|
7. Financial expense
|
69,803
|
88,047
|
94,388
|
106,271
|
106,716
|
|
-In which: Loan interest expenses
|
70,084
|
87,547
|
91,018
|
104,001
|
107,585
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
0
|
0
|
0
|
3,330
|
|
9. Cost of sales
|
40,401
|
47,685
|
61,440
|
47,854
|
28,182
|
|
10. Enterprise administration expenses
|
46,924
|
53,054
|
37,674
|
43,971
|
42,189
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
162,786
|
52,377
|
25,327
|
25,864
|
5,111
|
|
12. Other income
|
9,043
|
7,829
|
2,661
|
2,985
|
558
|
|
13. Other expenses
|
2,911
|
3,247
|
2,084
|
1,973
|
1,902
|
|
14. Other profit (12)-(13)
|
6,132
|
4,582
|
577
|
1,011
|
-1,344
|
|
15. Total accounting profit before tax (11)+(14)
|
168,917
|
56,959
|
25,903
|
26,875
|
3,767
|
|
16. Costs of current corporate income tax
|
35,687
|
16,331
|
9,409
|
8,662
|
382
|
|
17. Costs of deferred corporate income tax
|
-86
|
81
|
71
|
26
|
0
|
|
18. Costs of corporate income tax (16)+(17)
|
35,602
|
16,412
|
9,480
|
8,688
|
382
|
|
19. Profit after corporate income tax (15)-(18)
|
133,316
|
40,547
|
16,423
|
18,187
|
3,385
|
|
20. Interest after tax of shareholders who not control
|
-2,357
|
-6,276
|
-4,886
|
-4,076
|
-784
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
135,672
|
46,823
|
21,310
|
22,262
|
4,169
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
