Status: OK; Currency: MXN; Amounts unit: millions; Forms: ✓ ✓ ✓
Report published: Not stored for this period — set financial_report_date on the row (EDGAR filingDate, KASE change_date, or manual_catalog).
Full financial report: Link
PDF (local): /home/ubuntu/projects/frontier/data/raw_pdfs/MX_AMX/2023-09-30_Q3_AMX_3Q23.pdf
To recalculate statement detection and previews from the PDF, use this link The default link runs in the background: a status panel shows phase, elapsed time, rough ETA, CUDA vs CPU, and OOM hints, then loads the finished report. Heavy mode with refresh does this automatically so reverse proxies do not return 502. Add &sync=1 only for one long blocking request (not recommended). You can use ?refresh=1, ?recalc=1, ?nocache=1, or ?recompute=1 on the URL. (block in the browser until done: synchronous refresh)
Metric values use dashboard units where applicable; evidence is the stored snippet from the PDF text layer or OCR used during extraction.
| Metric | Value | Evidence / page extract |
|---|---|---|
| Revenue | 615 300.25 | Row: revenue (mln MXN, batch apply) · dashboard=615,300.254 mln — [DeepSeek] revenue (mln MXN, batch apply) |
| Operating profit | 125 975.99 | Row: operating_profit (mln MXN, batch apply) · dashboard=125,975.990 mln — [DeepSeek] operating_profit (mln MXN, batch apply) |
| D&A | 0 | Row: derived: same-row components · dashboard=0.000 mln — derived: same-row components |
| EBITDA | 125 975.99 | Row: computed as operating_profit + D&A (D&A not split out in source → 0) · dashboard=125,975.990 mln — computed as operating_profit + D&A (D&A not split out in source → 0) |
| Net profit | 58 048.61 | Row: net_profit (mln MXN, batch apply) · dashboard=58,048.606 mln — [DeepSeek] net_profit (mln MXN, batch apply) |
| Cash | 28 269.86 | Row: cash (mln MXN, batch apply) · dashboard=28,269.862 mln — [DeepSeek] cash (mln MXN, batch apply) |
| Debt short | 203 864.89 | Row: debt_short (mln MXN, batch apply) · dashboard=203,864.891 mln — [DeepSeek] debt_short (mln MXN, batch apply) |
| Debt long | 459 145.86 | Row: debt_long (mln MXN, batch apply) · dashboard=459,145.862 mln — [DeepSeek] debt_long (mln MXN, batch apply) |
| Net debt | 634 740.89 | Components: short debt 203 864.89 + long debt 459 145.86 + other financial liab. 0 + NCI 0 − cash 28 269.86 = net debt 634 740.89.Row: net_debt (mln MXN, batch apply) · dashboard=634,740.891 mln — [DeepSeek] net_debt (mln MXN, batch apply) |
| Operating CF | 149 372.18 | Row: operating_cash_flow (mln MXN, batch apply) · dashboard=149,372.176 mln — [DeepSeek] operating_cash_flow (mln MXN, batch apply) |
| Investing CF | 149 372.18 | Row: investing_cash_flow (mln MXN, batch apply) · dashboard=149,372.176 mln — [DeepSeek] investing_cash_flow (mln MXN, batch apply) |
| Assets | 1 592 142.07 | Row: total_assets (mln MXN, batch apply) · dashboard=1,592,142.075 mln — [DeepSeek] total_assets (mln MXN, batch apply) |
| Equity | 367 510.09 | Row: total_equity (mln MXN, batch apply) · dashboard=367,510.091 mln — [DeepSeek] total_equity (mln MXN, batch apply) |
| ✓ | Balance sheet identity (A = L + E) | TA (1,592,142) ≈ TL (1,224,632) + TE (367,510); residual +0 within 1%. |
| ✓ | Net debt formula | net_debt 634,741 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 634,741. |
| ✓ | EBITDA = OP + D&A | EBITDA (125,976) ≈ OP (125,976) + D&A (0) = 125,976. |
| ✓ | Net profit vs operating profit | Net profit (58,049) sits within a plausible band vs operating profit (125,976). |
| ✓ | Cash ≤ total assets | Cash (28,270) ≤ total assets (1,592,142). |
| ✓ | subtotal_BS_Total current assets other than non-current asse | Total current assets other than non-current assets or disposal groups classified as held for sale or as held for 359,244,037,000 361,003,710,000: Σ detail = 361,003,712,025, reported 361,003,710,000, diff +2,025 (0.0%, 9 lines). |
| ✓ | subtotal_BS_Total non-current assets 1,232,898,038,000 1,257 | Total non-current assets 1,232,898,038,000 1,257,095,634,000: Σ detail = 1,257,095,634,000, reported 1,257,095,634,000, diff +0 (0.0%, 14 lines). |
| ✗ | subtotal_BS_Total current liabilities other than liabilities | Total current liabilities other than liabilities included in disposal groups classified as held for sale 533,664,963,000 488,876,954,000: Σ detail = 2,163,791,629,000 ≠ reported 488,876,954,000; diff +1,674,914,675,000 (77.4% of scale, 9 lines). |
| ✓ | subtotal_P&L_Gross profit 262,793,711,000 264,367,229,000 86, | Gross profit 262,793,711,000 264,367,229,000 86,380,723,000 90,051,614,000: Σ detail = 90,051,616,034, reported 90,051,614,000, diff +2,034 (0.0%, 5 lines). |
| Form | Pages |
|---|---|
| P&L | 35 |
| BS | 33, 34 |
| CF | — |
Highlights Yellow row = matched stored evidence label; orange cell = exact number used for that metric (hover row for details). Revenue Operating profit D&A EBITDA Net profit cash debt_short debt_long Assets Equity Operating CF Investing CF
Green / amber / red bars on the label column mark subtotal rows where summed detail lines match the reported total (heuristic). The table under each reconstructed grid lists every check (Σ detail vs reported, status).
Extracted metrics for this form (this period row)
| Metric | Value |
|---|---|
| Revenue | 615 300.25 |
| Operating profit | 125 975.99 |
| EBITDA | 125 975.99 |
| Net profit | 58 048.61 |
| D&A | 0 |
| # | Joined label | Line item | 2023-01-01 | 2022-01-01 | 2023-07-01 | 2022-07-01 |
|---|---|---|---|---|---|---|
| 0 | AMERICA MOVIL, S.A.B. DE C.V. Consolidated | AMERICA MOVIL, S.A.B. DE C.V. | Consolidated | |||
| 1 | Ticker: AMX Quarter: 3 Year: 2023 | Ticker: AMX | Quarter: 3 Year: 2023 | |||
| 2 | [310000] Statement of comprehensive income, profit or loss, by function | [310000] Statement of comprehensive income, profit or loss, by function | ||||
| 3 | of expense | of expense | ||||
| 4 | Concept Accumulated Accumulated Quarter Current Quarter Previous | Concept | Accumulated | Accumulated | Quarter Current | Quarter Previous |
| 5 | Current Year Previous Year Year Year | Current Year | Previous Year | Year | Year | |
| 6 | 2023-01-01 - 2023- 2022-01-01 - 2022- 2023-07-01 - 2023- 2022-07-01 - 2022- | 2023-01-01 - 2023- | 2022-01-01 - 2022- | 2023-07-01 - 2023- | 2022-07-01 - 2022- | |
| 7 | 09-30 09-30 09-30 09-30 | 09-30 | 09-30 | 09-30 | 09-30 | |
| 8 | Profit or loss [abstract] | Profit or loss [abstract] | ||||
| 9 | Profit (loss) [abstract] | Profit (loss) [abstract] | ||||
| 10 | Revenue 615,300,254,000 628,539,367,000 203,842,279,000 210,792,683,000 | Revenue | 615,300,254,000 | 628,539,367,000 | 203,842,279,000 | 210,792,683,000 |
| 11 | Cost of sales 352,506,543,000 364,172,138,000 117,461,556,000 120,741,069,000 | Cost of sales | 352,506,543,000 | 364,172,138,000 | 117,461,556,000 | 120,741,069,000 |
| 12 | Gross profit 262,793,711,000 264,367,229,000 86,380,723,000 90,051,614,000 | Gross profit | 262,793,711,000 | 264,367,229,000 | 86,380,723,000 | 90,051,614,000 |
| 13 | Distribution costs 87,157,728,000 89,896,932,000 28,909,959,000 30,211,671,000 | Distribution costs | 87,157,728,000 | 89,896,932,000 | 28,909,959,000 | 30,211,671,000 |
| 14 | Administrative expenses 43,884,962,000 45,125,738,000 14,279,489,000 14,160,495,000 | Administrative expenses | 43,884,962,000 | 45,125,738,000 | 14,279,489,000 | 14,160,495,000 |
| 15 | Other income 0 0 0 0 | Other income | 0 | 0 | 0 | 0 |
| 16 | Other expense 5,775,031,000 3,159,198,000 1,648,249,000 1,164,794,000 | Other expense | 5,775,031,000 | 3,159,198,000 | 1,648,249,000 | 1,164,794,000 |
| 17 | Profit (loss) from operating activities 125,975,990,000 126,185,361,000 41,543,026,000 44,514,654,000 | Profit (loss) from operating activities | 125,975,990,000 | 126,185,361,000 | 41,543,026,000 | 44,514,654,000 |
| 18 | Finance income 22,138,247,000 38,133,966,000 2,684,783,000 7,076,561,000 | Finance income | 22,138,247,000 | 38,133,966,000 | 2,684,783,000 | 7,076,561,000 |
| 19 | Finance costs 53,607,459,000 64,622,745,000 32,424,494,000 23,315,044,000 | Finance costs | 53,607,459,000 | 64,622,745,000 | 32,424,494,000 | 23,315,044,000 |
| 20 | Share of profit (loss) of associates and joint ventures accounted for (3,731,486,000) 48,014,000 (2,118,827,000) 52,304,000 | Share of profit (loss) of associates and joint ventures accounted for | (3,731,486,000) | 48,014,000 | (2,118,827,000) | 52,304,000 |
| 21 | using equity method | using equity method | ||||
| 22 | Profit (loss) before tax 90,775,292,000 99,744,596,000 9,684,488,000 28,328,475,000 | Profit (loss) before tax | 90,775,292,000 | 99,744,596,000 | 9,684,488,000 | 28,328,475,000 |
| 23 | Tax income (expense) 29,112,504,000 35,657,332,000 6,350,343,000 11,528,134,000 | Tax income (expense) | 29,112,504,000 | 35,657,332,000 | 6,350,343,000 | 11,528,134,000 |
| 24 | Profit (loss) from continuing operations 61,662,788,000 64,087,264,000 3,334,145,000 16,800,341,000 | Profit (loss) from continuing operations | 61,662,788,000 | 64,087,264,000 | 3,334,145,000 | 16,800,341,000 |
| 25 | Profit (loss) from discontinued operations 0 2,671,630,000 0 2,906,654,000 | Profit (loss) from discontinued operations | 0 | 2,671,630,000 | 0 | 2,906,654,000 |
| 26 | Profit (loss) 61,662,788,000 66,758,894,000 3,334,145,000 19,706,995,000 | Profit (loss) | 61,662,788,000 | 66,758,894,000 | 3,334,145,000 | 19,706,995,000 |
| 27 | Profit (loss), attributable to [abstract] | Profit (loss), attributable to [abstract] | ||||
| 28 | Profit (loss), attributable to owners of parent 58,048,606,000 62,449,705,000 2,028,373,000 17,969,165,000 | Profit (loss), attributable to owners of parent | 58,048,606,000 | 62,449,705,000 | 2,028,373,000 | 17,969,165,000 |
| 29 | Profit (loss), attributable to non-controlling interests 3,614,182,000 4,309,189,000 1,305,772,000 1,737,830,000 | Profit (loss), attributable to non-controlling interests | 3,614,182,000 | 4,309,189,000 | 1,305,772,000 | 1,737,830,000 |
| 30 | Earnings per share [text block] | Earnings per share [text block] | ||||
| 31 | Earnings per share [abstract] | Earnings per share [abstract] | ||||
| 32 | Earnings per share [line items] | Earnings per share [line items] | ||||
| 33 | Basic earnings per share [abstract] | Basic earnings per share [abstract] | ||||
| 34 | Basic earnings (loss) per share from continuing operations 0.92 0.93 0.03 0.23 | Basic earnings (loss) per share from continuing operations | 0.92 | 0.93 | 0.03 | 0.23 |
| 35 | Basic earnings (loss) per share from discontinued operations 0 0.04 0 0.05 | Basic earnings (loss) per share from discontinued operations | 0 | 0.04 | 0 | 0.05 |
| 36 | Total basic earnings (loss) per share 0.92 0.97 0.03 0.28 | Total basic earnings (loss) per share | 0.92 | 0.97 | 0.03 | 0.28 |
| 37 | Diluted earnings per share [abstract] | Diluted earnings per share [abstract] | ||||
| 38 | Diluted earnings (loss) per share from continuing operations 0.92 0.93 0.03 0.23 | Diluted earnings (loss) per share from continuing operations | 0.92 | 0.93 | 0.03 | 0.23 |
| 39 | Diluted earnings (loss) per share from discontinued operations 0 0.04 0 0.05 | Diluted earnings (loss) per share from discontinued operations | 0 | 0.04 | 0 | 0.05 |
| 40 | Total diluted earnings (loss) per share 0.92 0.97 0.03 0.28 | Total diluted earnings (loss) per share | 0.92 | 0.97 | 0.03 | 0.28 |
Subtotals vs summed lines (heuristic)
For each recognised total/subtotal row, amounts in the detected reporting column are summed over preceding detail rows until another subtotal or a lookback limit. This mirrors coarse PHP-style checks; it is not a full chart-of-accounts reconciliation.
| Row | Label (trimmed) | Σ detail | Reported | |Δ|/scale | Status |
|---|---|---|---|---|---|
| 12 | Gross profit 262,793,711,000 264,367,229,000 86,380,723,000 90,051,614,000 | 90.052e9 | 90.052e9 | 0.0000 | OK (5 lines) |
Extracted metrics for this form (this period row)
| Metric | Value |
|---|---|
| Cash | 28 269.86 |
| Debt Short | 203 864.89 |
| Debt Long | 459 145.86 |
| Assets | 1 592 142.07 |
| Equity | 367 510.09 |
| Net debt | 634 740.89 |
| # | Joined label | Line item | 2023-09-30 | 2022-12-31 |
|---|---|---|---|---|
| 0 | AMERICA MOVIL, S.A.B. DE C.V. Consolidated | AMERICA MOVIL, S.A.B. DE C.V. | Consolidated | |
| 1 | Ticker: AMX Quarter: 3 Year: 2023 | Ticker: AMX | Quarter: 3 Year: 2023 | |
| 2 | [210000] Statement of financial position, current/non-current | [210000] Statement of financial position, current/non-current | ||
| 3 | Concept Close Current Close Previous | Concept | Close Current | Close Previous |
| 4 | Quarter Exercise | Quarter | Exercise | |
| 5 | 2023-09-30 2022-12-31 | 2023-09-30 | 2022-12-31 | |
| 6 | Statement of financial position [abstract] | Statement of financial position [abstract] | ||
| 7 | Assets [abstract] | Assets [abstract] | ||
| 8 | Current assets [abstract] | Current assets [abstract] | ||
| 9 | Cash and cash equivalents 28,269,862,000 33,700,949,000 | Cash and cash equivalents | 28,269,862,000 | 33,700,949,000 |
| 10 | Trade and other current receivables 155,768,466,000 154,764,228,000 | Trade and other current receivables | 155,768,466,000 | 154,764,228,000 |
| 11 | Current tax assets, current 62,718,960,000 46,947,187,000 | Current tax assets, current | 62,718,960,000 | 46,947,187,000 |
| 12 | Other current financial assets 76,297,904,000 91,030,791,000 | Other current financial assets | 76,297,904,000 | 91,030,791,000 |
| 13 | Current inventories 20,564,752,000 23,995,133,000 | Current inventories | 20,564,752,000 | 23,995,133,000 |
| 14 | Current biological assets 0 0 | Current biological assets | 0 | 0 |
| 15 | Other current non-financial assets 15,624,093,000 10,565,422,000 | Other current non-financial assets | 15,624,093,000 | 10,565,422,000 |
| 16 | Total current assets other than non-current assets or disposal groups classified as held for sale or as held for 359,244,037,000 361,003,710,000 | Total current assets other than non-current assets or disposal groups classified as held for sale or | 359,244,037,000 | 361,003,710,000 |
| 17 | distribution to owners | distribution to owners | ||
| 18 | Non-current assets or disposal groups classified as held for sale or as held for distribution to owners 0 0 | Non-current assets or disposal groups classified as held for sale or as held for distribution to own | 0 | 0 |
| 19 | Total current assets 359,244,037,000 361,003,710,000 | Total current assets | 359,244,037,000 | 361,003,710,000 |
| 20 | Non-current assets [abstract] | Non-current assets [abstract] | ||
| 21 | Trade and other non-current receivables 8,637,383,000 8,724,497,000 | Trade and other non-current receivables | 8,637,383,000 | 8,724,497,000 |
| 22 | Current tax assets, non-current 9,251,211,000 9,579,524,000 | Current tax assets, non-current | 9,251,211,000 | 9,579,524,000 |
| 23 | Non-current inventories 0 0 | Non-current inventories | 0 | 0 |
| 24 | Non-current biological assets 0 0 | Non-current biological assets | 0 | 0 |
| 25 | Other non-current financial assets 14,510,542,000 6,981,149,000 | Other non-current financial assets | 14,510,542,000 | 6,981,149,000 |
| 26 | Investments accounted for using equity method 0 0 | Investments accounted for using equity method | 0 | 0 |
| 27 | Investments in subsidiaries, joint ventures and associates 16,010,740,000 23,975,462,000 | Investments in subsidiaries, joint ventures and associates | 16,010,740,000 | 23,975,462,000 |
| 28 | Property, plant and equipment 633,588,243,000 657,226,210,000 | Property, plant and equipment | 633,588,243,000 | 657,226,210,000 |
| 29 | Investment property 0 0 | Investment property | 0 | 0 |
| 30 | Right-of-use assets that do not meet definition of investment property 120,010,835,000 121,874,096,000 | Right-of-use assets that do not meet definition of investment property | 120,010,835,000 | 121,874,096,000 |
| 31 | Goodwill 146,593,836,000 141,121,365,000 | Goodwill | 146,593,836,000 | 141,121,365,000 |
| 32 | Intangible assets other than goodwill 120,066,266,000 128,893,422,000 | Intangible assets other than goodwill | 120,066,266,000 | 128,893,422,000 |
| 33 | Deferred tax assets 133,470,022,000 128,717,811,000 | Deferred tax assets | 133,470,022,000 | 128,717,811,000 |
| 34 | Other non-current non-financial assets 30,758,960,000 30,002,098,000 | Other non-current non-financial assets | 30,758,960,000 | 30,002,098,000 |
| 35 | Total non-current assets 1,232,898,038,000 1,257,095,634,000 | Total non-current assets | 1,232,898,038,000 | 1,257,095,634,000 |
| 36 | Total assets 1,592,142,075,000 1,618,099,344,000 | Total assets | 1,592,142,075,000 | 1,618,099,344,000 |
| 37 | Equity and liabilities [abstract] | Equity and liabilities [abstract] | ||
| 38 | Liabilities [abstract] | Liabilities [abstract] | ||
| 39 | Current liabilities [abstract] | Current liabilities [abstract] | ||
| 40 | Trade and other current payables 202,235,765,000 208,741,915,000 | Trade and other current payables | 202,235,765,000 | 208,741,915,000 |
| 41 | Current tax liabilities, current 67,139,580,000 63,061,711,000 | Current tax liabilities, current | 67,139,580,000 | 63,061,711,000 |
| 42 | Other current financial liabilities 177,420,876,000 127,355,760,000 | Other current financial liabilities | 177,420,876,000 | 127,355,760,000 |
| 43 | Current lease liabilities 26,444,015,000 32,902,237,000 | Current lease liabilities | 26,444,015,000 | 32,902,237,000 |
| 44 | Other current non-financial liabilities 0 0 | Other current non-financial liabilities | 0 | 0 |
| 45 | Current provisions [abstract] | Current provisions [abstract] | ||
| 46 | Current provisions for employee benefits 22,563,159,000 17,342,822,000 | Current provisions for employee benefits | 22,563,159,000 | 17,342,822,000 |
| 47 | Other current provisions 37,861,568,000 39,472,509,000 | Other current provisions | 37,861,568,000 | 39,472,509,000 |
| 48 | Total current provisions 60,424,727,000 56,815,331,000 | Total current provisions | 60,424,727,000 | 56,815,331,000 |
| 49 | Total current liabilities other than liabilities included in disposal groups classified as held for sale 533,664,963,000 488,876,954,000 | Total current liabilities other than liabilities included in disposal groups classified as held for | 533,664,963,000 | 488,876,954,000 |
| 50 | Liabilities included in disposal groups classified as held for sale 0 0 | Liabilities included in disposal groups classified as held for sale | 0 | 0 |
| 51 | Total current liabilities 533,664,963,000 488,876,954,000 | Total current liabilities | 533,664,963,000 | 488,876,954,000 |
| 52 | Non-current liabilities [abstract] | Non-current liabilities [abstract] | ||
| 53 | Trade and other non-current payables 2,063,337,000 2,556,103,000 | Trade and other non-current payables | 2,063,337,000 | 2,556,103,000 |
| 54 | Current tax liabilities, non-current 0 0 | Current tax liabilities, non-current | 0 | 0 |
Subtotals vs summed lines (heuristic)
For each recognised total/subtotal row, amounts in the detected reporting column are summed over preceding detail rows until another subtotal or a lookback limit. This mirrors coarse PHP-style checks; it is not a full chart-of-accounts reconciliation.
| Row | Label (trimmed) | Σ detail | Reported | |Δ|/scale | Status |
|---|---|---|---|---|---|
| 16 | Total current assets other than non-current assets or disposal groups classified as held for sale or as held for 359,244,037,000 361,003,710,000 | 361.004e9 | 361.004e9 | 0.0000 | OK (9 lines) |
| 35 | Total non-current assets 1,232,898,038,000 1,257,095,634,000 | 1257.096e9 | 1257.096e9 | 0.0000 | OK (14 lines) |
| 49 | Total current liabilities other than liabilities included in disposal groups classified as held for sale 533,664,963,000 488,876,954,000 | 2163.792e9 | 488.877e9 | 0.7741 | Mismatch (9 lines) |
| # | Joined label | Line item | 2023-09-30 | 2022-12-31 |
|---|---|---|---|---|
| 0 | AMERICA MOVIL, S.A.B. DE C.V. Consolidated | AMERICA MOVIL, S.A.B. DE C.V. | Consolidated | |
| 1 | Ticker: AMX Quarter: 3 Year: 2023 | Ticker: AMX | Quarter: 3 Year: 2023 | |
| 2 | Concept Close Current Close Previous | Concept | Close Current | Close Previous |
| 3 | Quarter Exercise | Quarter | Exercise | |
| 4 | 2023-09-30 2022-12-31 | 2023-09-30 | 2022-12-31 | |
| 5 | Other non-current financial liabilities 354,122,037,000 408,565,066,000 | Other non-current financial liabilities | 354,122,037,000 | 408,565,066,000 |
| 6 | Non-current lease liabilities 105,023,825,000 101,246,574,000 | Non-current lease liabilities | 105,023,825,000 | 101,246,574,000 |
| 7 | Other non-current non-financial liabilities 0 0 | Other non-current non-financial liabilities | 0 | 0 |
| 8 | Non-current provisions [abstract] | Non-current provisions [abstract] | ||
| 9 | Non-current provisions for employee benefits 137,317,089,000 137,923,317,000 | Non-current provisions for employee benefits | 137,317,089,000 | 137,923,317,000 |
| 10 | Other non-current provisions 10,722,604,000 10,799,997,000 | Other non-current provisions | 10,722,604,000 | 10,799,997,000 |
| 11 | Total non-current provisions 148,039,693,000 148,723,314,000 | Total non-current provisions | 148,039,693,000 | 148,723,314,000 |
| 12 | Deferred tax liabilities 24,684,099,000 30,302,060,000 | Deferred tax liabilities | 24,684,099,000 | 30,302,060,000 |
| 13 | Total non-current liabilities 633,932,991,000 691,393,117,000 | Total non-current liabilities | 633,932,991,000 | 691,393,117,000 |
| 14 | Total liabilities 1,167,597,954,000 1,180,270,071,000 | Total liabilities | 1,167,597,954,000 | 1,180,270,071,000 |
| 15 | Equity [abstract] | Equity [abstract] | ||
| 16 | Issued capital 95,363,644,000 95,365,329,000 | Issued capital | 95,363,644,000 | 95,365,329,000 |
| 17 | Share premium 0 0 | Share premium | 0 | 0 |
| 18 | Treasury shares 0 0 | Treasury shares | 0 | 0 |
| 19 | Retained earnings 533,719,910,000 505,483,717,000 | Retained earnings | 533,719,910,000 | 505,483,717,000 |
| 20 | Other reserves (261,573,463,000) (227,044,342,000) | Other reserves | (261,573,463,000) | (227,044,342,000) |
| 21 | Total equity attributable to owners of parent 367,510,091,000 373,804,704,000 | Total equity attributable to owners of parent | 367,510,091,000 | 373,804,704,000 |
| 22 | Non-controlling interests 57,034,030,000 64,024,569,000 | Non-controlling interests | 57,034,030,000 | 64,024,569,000 |
| 23 | Total equity 424,544,121,000 437,829,273,000 | Total equity | 424,544,121,000 | 437,829,273,000 |
| 24 | Total equity and liabilities 1,592,142,075,000 1,618,099,344,000 | Total equity and liabilities | 1,592,142,075,000 | 1,618,099,344,000 |
Subtotals vs summed lines (heuristic)
For each recognised total/subtotal row, amounts in the detected reporting column are summed over preceding detail rows until another subtotal or a lookback limit. This mirrors coarse PHP-style checks; it is not a full chart-of-accounts reconciliation.
| Row | Label (trimmed) | Σ detail | Reported | |Δ|/scale | Status |
|---|---|---|---|---|---|
| 13 | Total non-current liabilities 633,932,991,000 691,393,117,000 | 837.560e9 | 691.393e9 | 0.1745 | Mismatch (9 lines) |