| | | | | | | | |
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 | |