Comprehensive Income |
|
4,314 |
5,469 |
3,035 |
4,714 |
2,172 |
1,481.768 |
1,082.748 |
Noncurrent Receivables |
|
62 |
48 |
27 |
20 |
11 |
9.621 |
8.756 |
Deferred Tax Assets |
|
212 |
252 |
264 |
177 |
139 |
386.449 |
296.949 |
Current Tax Assets Current |
|
0 |
143 |
31 |
249 |
0 |
0 |
57.688 |
Trade And Other Current Receivables |
|
4,947 |
5,910 |
3,367 |
2,463 |
2,990 |
1,326.931 |
579.002 |
Cash And Cash Equivalents |
|
14,867 |
9,893 |
8,957 |
7,260 |
3,552 |
533 |
1,347.545 |
Issued Capital |
|
66 |
66 |
66 |
66 |
65 |
61.498 |
61.186 |
Share Premium |
|
12,461 |
12,309 |
12,029 |
11,894 |
11,755 |
8,058.614 |
7,983.652 |
Other Reserves |
|
60 |
98 |
81 |
54 |
98 |
91.707 |
82.08 |
Retained Earnings |
|
19,023 |
14,968 |
10,020 |
7,107 |
2,130 |
-197.459 |
-1,854.726 |
Equity |
|
66 |
27,441 |
22,196 |
19,121 |
65 |
61 |
6,272.192 |
Noncurrent Provisions |
|
|
|
13 |
4 |
2 |
1.43 |
1.2 |
Deferred Income Classified As Noncurrent |
|
|
|
487 |
487 |
0 |
|
|
Other Noncurrent Payables |
|
35 |
11 |
0 |
1 |
1 |
1.86 |
2.429 |
Deferred Income Classified As Current |
|
|
|
26 |
26 |
0 |
0 |
150.648 |
Other Current Payables |
|
2,307 |
1,716 |
1,480 |
1,185 |
839 |
316.385 |
176.473 |
Purchase Of Intangible Assets Classified As Investing Activities |
|
10 |
0 |
0 |
0 |
32 |
405.672 |
0 |
Purchase Of Property Plant And Equipment Classified As Investing Activities |
|
366 |
317 |
252 |
307 |
79 |
71.694 |
88.51 |
Payments For Share Issue Costs |
|
|
|
0 |
0 |
238 |
|
|
Effect Of Exchange Rate Changes On Cash And Cash Equivalents |
|
-518 |
574 |
850 |
-445 |
16 |
19.03 |
-95.787 |
Balances With Banks |
|
13,514 |
9,299 |
8,661 |
5,054 |
2,884 |
|
|
Shortterm Investments Classified As Cash Equivalents |
|
1,353 |
594 |
296 |
2,206 |
668 |
|
|
Issue Of Equity |
|
|
|
|
|
3 |
|
|
Share Issue Related Cost |
|
|
|
|
|
0 |
|
|
Decrease Increase Through Tax On Sharebased Payment Transactions |
|
0 |
0 |
0 |
0 |
0 |
|
|
Current Provisions |
|
|
|
0 |
|
|
0 |
0 |
Current Tax Liabilities Current |
|
54 |
0 |
0 |
0 |
73 |
126.964 |
0 |
Increase Decrease In Cash And Cash Equivalents |
|
|
|
|
|
3,003 |
-833.668 |
1,136.309 |
Adjustments For Finance Costs |
|
|
|
|
|
|
|
|
Adjustments For Sharebased Payments |
|
|
|
|
|
|
|
|
Adjustments For Depreciation Expense |
|
|
|
|
|
|
|
|
Adjustments For Amortisation Expense |
|
|
|
|
|
|
|
|
Adjustments For Impairment Loss Reversal Of Impairment Loss Recognised In Profit Or Loss |
|
|
|
|
|
|
|
|
Adjustments For Decrease Increase In Trade And Other Receivables |
|
|
|
|
|
|
|
|
Adjustments For Decrease Increase In Inventories |
|
|
|
|
|
|
|
|
Adjustments For Increase Decrease In Other Operating Payables |
|
|
|
|
|
|
|
|
Cash Flows Used In Obtaining Control Of Subsidiaries Or Other Businesses Classified As Investing Activities |
|
|
|
|
|
329 |
69.443 |
0 |
Income Taxes Paid Refund Classified As Operating Activities |
|
|
|
|
1,476 |
476 |
-46.361 |
180.881 |
Proceeds From Sale Of Warrants |
|
|
|
|
140 |
65 |
74.962 |
214.075 |
Payments Of Finance Lease Liabilities Classified As Financing Activities |
|
|
|
|
44 |
31 |
0 |
0 |
Intangible Assets And Goodwill |
|
|
|
254 |
338 |
470 |
470.359 |
124.395 |
Current Securities |
|
|
|
10,381 |
8,819 |
7,419 |
5,573.187 |
4,075.192 |
Current Finance Lease Liabilities |
|
|
|
62 |
42 |
26 |
0 |
|
Noncurrent Finance Lease Liabilities |
|
|
|
363 |
277 |
155 |
0 |
|
Amount Of Component Of Cash Flows From Used In Operating Activities |
|
|
|
|
409 |
-221 |
1,611.971 |
1,063.72 |
Purchase Sale Of Treasury Assets |
|
|
|
|
0 |
0 |
146.175 |
0 |
Other Income |
|
|
|
|
|
|
|
|
Amount Of Component Of Cash Flows From Used In Financing Activities |
|
|
|
|
0 |
3,873 |
0 |
|
Profit Loss In Subsidiaries |
|
|
|
|
793 |
-155 |
-118.427 |
-80.78 |
Gains Losses From Subsidiaries Joint Ventures And Associates |
|
|
|
|
-793 |
155 |
-118.427 |
-80.78 |
Profit Loss From Continuing Operations |
|
|
|
|
|
|
|
|
Basic Earnings Loss Per Share From Continuing Operations |
|
|
|
|
|
|
|
|
Diluted Earnings Loss Per Share From Continuing Operations |
|
|
|
|
|
|
|
|
Transfer To Finance Cost Before Tax |
|
|
|
|
|
|
|
|
Proceeds From Sales Of Property Plant And Equipment Classified As Investing Activities |
|
|
|
|
|
|
|
|
Profit Loss From Discontinued Operations |
|
|
|
|
|
|
|
|
Other Noncurrent Receivables |
|
|
|
|
|
|
|
|
Current Financial Liabilities |
|
|
|
|
|
|
|
|
Other Noncurrent Investments |
|
|
|
371 |
1,081 |
149 |
0 |
|