|
|
|
|
|
|
|
|
|
Concept |
|
Accumulated Current Year 2022-01-01 - 2022-09-30 |
|
|
Accumulated Previous Year 2021-01-01 - 2021-09-30 |
|
Statement of cash flows [abstract] |
|
|
|
|
|
|
|
|
Cash flows from (used in) operating activities [abstract] |
|
|
|
|
|
|
|
|
Profit (loss) |
|
|
66,758,894,000 |
|
|
|
64,442,162,000 |
|
Adjustments to reconcile profit (loss) [abstract] |
|
|
|
|
|
|
|
|
+ Discontinued operations |
|
|
(2,808,752,000 |
) |
|
|
896,391,000 |
|
+ Adjustments for income tax expense |
|
|
33,851,832,000 |
|
|
|
22,876,408,000 |
|
+ (-) Adjustments for finance costs |
|
|
15,016,511,000 |
|
|
|
32,373,967,000 |
|
+ Adjustments for depreciation and amortisation expense |
|
|
122,386,951,000 |
|
|
|
119,863,151,000 |
|
+ Adjustments for impairment loss (reversal of impairment loss) recognised in profit or
loss |
|
|
0 |
|
|
|
0 |
|
+ Adjustments for provisions |
|
|
14,497,642,000 |
|
|
|
16,037,279,000 |
|
+ (-) Adjustments for unrealised foreign exchange losses (gains) |
|
|
0 |
|
|
|
0 |
|
+ Adjustments for share-based payments |
|
|
0 |
|
|
|
0 |
|
+ (-) Adjustments for fair value losses (gains) |
|
|
0 |
|
|
|
0 |
|
- Adjustments for undistributed profits of associates |
|
|
0 |
|
|
|
0 |
|
+ (-) Adjustments for losses (gains) on disposal of
non-current assets |
|
|
330,915,000 |
|
|
|
566,035,000 |
|
|
|
|
(48,014,000 |
) |
|
|
(118,674,000 |
) |
+ (-) Adjustments for decrease (increase) in inventories |
|
|
(8,624,834,000 |
) |
|
|
(1,647,223,000 |
) |
+ (-) Adjustments for decrease (increase) in trade accounts receivable |
|
|
(16,641,490,000 |
) |
|
|
(2,330,062,000 |
) |
+ (-) Adjustments for decrease (increase) in other operating receivables |
|
|
(8,288,310,000 |
) |
|
|
(10,417,083,000 |
) |
+ (-) Adjustments for increase (decrease) in trade accounts payable |
|
|
(10,006,014,000 |
) |
|
|
2,052,478,000 |
|
+ (-) Adjustments for increase (decrease) in other operating payables |
|
|
(20,312,183,000 |
) |
|
|
(17,939,314,000 |
) |
+ Other adjustments for non-cash items |
|
|
0 |
|
|
|
0 |
|
+ Other adjustments for which cash effects are investing or financing cash flow |
|
|
0 |
|
|
|
0 |
|
+ Straight-line rent adjustment |
|
|
0 |
|
|
|
0 |
|
+ Amortization of lease fees |
|
|
0 |
|
|
|
0 |
|
+ Setting property values |
|
|
0 |
|
|
|
0 |
|
+ (-) Other adjustments to reconcile profit (loss) |
|
|
0 |
|
|
|
0 |
|
+ (-) Total adjustments to reconcile profit (loss) |
|
|
119,354,254,000 |
|
|
|
162,213,353,000 |
|
Net cash flows from (used in) operations |
|
|
186,113,148,000 |
|
|
|
226,655,515,000 |
|
- Dividends paid |
|
|
0 |
|
|
|
0 |
|
|
|
|
0 |
|
|
|
0 |
|
- Interest paid |
|
|
0 |
|
|
|
0 |
|
+ Interest received |
|
|
2,749,169,000 |
|
|
|
1,835,271,000 |
|
+ (-) Income taxes refund (paid) |
|
|
39,490,141,000 |
|
|
|
26,544,350,000 |
|
+ (-) Other inflows (outflows) of cash |
|
|
0 |
|
|
|
0 |
|
Net cash flows from (used in) operating activities |
|
|
149,372,176,000 |
|
|
|
201,946,436,000 |
|
Cash flows from (used in) investing activities [abstract] |
|
|
|
|
|
|
|
|
+ Cash flows from losing control of subsidiaries or other businesses |
|
|
4,282,383,000 |
|
|
|
822,000,000 |
|
- Cash flows used in obtaining control of subsidiaries or other businesses |
|
|
17,368,908,000 |
|
|
|
0 |
|
+ Other cash receipts from sales of equity or debt instruments of other entities |
|
|
0 |
|
|
|
0 |
|
- Other cash payments to acquire equity or debt instruments of other entities |
|
|
0 |
|
|
|
0 |
|
+ Other cash receipts from sales of interests in joint ventures |
|
|
2,829,000 |
|
|
|
325,199,000 |
|
- Other cash payments to acquire interests in joint ventures |
|
|
0 |
|
|
|
0 |
|
+ Proceeds from sales of property, plant and equipment |
|
|
207,731,000 |
|
|
|
171,994,000 |
|
- Purchase of property, plant and equipment |
|
|
103,313,027,000 |
|
|
|
84,465,790,000 |
|
+ Proceeds from sales of intangible assets |
|
|
0 |
|
|
|
0 |
|
- Purchase of intangible assets |
|
|
1,738,197,000 |
|
|
|
5,991,969,000 |
|
+ Proceeds from sales of other long-term assets |
|
|
0 |
|
|
|
0 |
|
- Purchase of other long-term assets |
|
|
0 |
|
|
|
0 |
|