| Показатель | 2015 q4 | 2016 q1 | 2016 q2 | 2016 q3 | 2016 q4 | 2017 q1 | 2017 q2 | 2017 q3 | 2018 q1 | 2018 q2 | 2018 q3 | 2018 q4 | 2019 q1 | 2019 q2 | 2019 q3 | 2019 q4 | 2020 q1 | 2020 q2 | 2020 q3 | 2020 q4 | 2021 q1 | 2021 q2 | 2021 q3 | 2021 q4 | 2022 q2 | 2022 q3 | 2022 q4 | 2023 q1 | 2023 q2 | 2023 q3 | 2023 q4 | 2024 q1 | 2024 q2 | 2024 q3 | 2024 q4 | 2025 q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| reportId | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 6780 | 7619 | 7694 | 8699 | 9024 | 9249 | 9426 | 15350 |
| reportIdAsPrev | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 6780 | 7619 | 7694 | 8699 | 9024 | 9249 | 9426 | n/a | n/a | n/a | 15350 | n/a |
| updated_at | 2024-01-31 13:37:41 | 2024-01-31 13:43:18 | 2024-01-31 13:48:51 | 2024-01-31 13:54:11 | 2024-01-31 13:37:41 | 2024-01-31 13:43:18 | 2024-01-31 13:48:51 | 2024-01-31 13:54:11 | 2024-04-01 13:59:04 | 2024-04-01 13:59:11 | 2024-04-01 13:59:19 | 2024-04-01 13:59:26 | 2024-04-01 13:59:34 | 2024-04-01 13:59:40 | 2024-04-01 13:59:43 | 2024-04-01 13:59:48 | 2024-04-01 13:59:53 | 2024-04-01 13:59:58 | 2024-04-01 14:00:04 | 2024-04-01 14:00:12 | 2024-04-01 13:59:52 | 2024-04-01 13:59:58 | 2024-04-01 14:00:04 | 2024-04-01 14:00:12 | 2026-04-15 06:00:43 | 2026-04-15 06:00:43 | 2026-04-15 06:00:44 | 2026-04-15 06:00:44 | 2026-04-15 06:00:44 | 2026-04-15 06:00:44 | 2026-04-15 06:00:45 | 2026-04-15 06:00:44 | 2026-04-15 06:00:44 | 2026-04-15 06:00:44 | 2026-04-15 06:00:45 | 2026-04-15 06:00:45 |
| INCOME STATEMENT | ||||||||||||||||||||||||||||||||||||
| Revenue | n/a | 104 625 805 | 108 632 553 | 127 251 570 | 118 885 559 | 124 747 070 | 125 687 187 | 138 506 928 | 156 533 325 | 185 454 599 | 222 944 839 | 190 502 570 | 183 656 565 | 164 684 665 | 175 272 363 | 178 598 155 | 145 775 784 | 94 772 157 | 98 803 406 | 88 618 341 | 116 299 666 | 153 291 572 | 185 238 020 | 204 410 773 | 197 484 628 | 169 528 015 | 127 009 623 | 134 272 097 | 165 613 934 | 244 438 514 | 222 164 558 | 211 518 365 | 209 675 197 | 215 869 210 | 203 773 338 | 185 047 900 |
| GrossProfit | n/a | 36 585 128 | 39 223 427 | 43 427 036 | 40 375 220 | 40 135 864 | 41 271 404 | 45 760 076 | 46 963 540 | 60 287 196 | 77 076 387 | 65 098 912 | 54 646 895 | 49 265 432 | 54 058 517 | 29 677 699 | 21 659 494 | 8 085 841 | 9 782 401 | -8 098 946 | 16 655 693 | 40 179 728 | 50 392 252 | 77 598 654 | 72 126 616 | 44 080 882 | 28 298 862 | 38 943 889 | 56 366 388 | 93 263 496 | 46 301 776 | 44 091 949 | 43 385 368 | 41 246 302 | 41 178 609 | 36 833 939 |
| OperatingIncome | n/a | 12 104 980 | 18 677 246 | 15 845 059 | 14 793 717 | 14 448 035 | 15 505 081 | 23 232 220 | 18 389 025 | 31 833 198 | 37 596 520 | 28 900 192 | 23 484 305 | 22 406 111 | 25 464 152 | -1 732 045 | -6 331 843 | -9 083 474 | -507 139 | -17 890 468 | 4 267 909 | 23 768 765 | 28 630 444 | 51 644 112 | 51 502 091 | 21 735 315 | 9 756 021 | 21 878 127 | 40 295 990 | 74 537 673 | 25 332 549 | 28 422 481 | 28 149 934 | 24 929 437 | 26 034 652 | 20 622 104 |
| BeforeTaxIncome | n/a | 9 426 315 | 12 415 812 | 20 759 065 | 12 972 907 | 8 976 449 | 15 475 285 | 18 547 687 | 18 295 760 | 35 940 049 | 40 052 413 | 33 064 086 | 20 267 098 | 21 971 025 | 24 242 639 | -5 833 134 | 4 338 798 | -9 470 093 | 1 584 178 | -25 683 285 | 3 016 645 | 24 928 872 | 26 938 415 | 49 058 690 | 38 214 900 | 23 849 797 | 19 516 477 | 31 148 245 | 62 029 697 | 87 187 448 | 11 260 185 | 30 917 103 | 26 487 012 | 33 698 540 | 31 739 803 | 13 550 878 |
| NetIncome | n/a | 7 643 786 | 9 413 574 | 17 594 128 | 10 815 159 | 7 054 795 | 12 927 721 | 14 343 801 | 14 732 189 | 29 008 975 | 31 610 139 | 26 481 701 | 17 137 055 | 17 899 342 | 19 057 713 | -4 934 411 | 3 060 903 | -6 429 230 | 1 128 908 | -21 317 639 | 10 000 601 | 21 136 086 | 20 382 524 | 39 193 091 | 32 582 009 | 20 174 964 | 22 738 527 | 25 209 418 | 51 780 913 | 70 354 560 | 20 076 172 | 24 366 243 | 22 538 787 | 27 016 131 | 29 324 237 | 11 645 350 |
| costOfSales | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | -124 939 859 | n/a | n/a | -94 405 223 | -109 026 816 | -151 058 792 | -175 426 042 | -167 332 525 | -166 068 560 | -174 309 392 | -162 381 183 | -147 822 213 |
| commercialGeneralAdminCosts | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | -20 624 525 | n/a | n/a | -17 065 762 | -16 070 398 | -18 725 823 | -20 969 227 | -15 669 468 | -15 235 434 | -16 316 865 | -15 143 957 | -16 211 834 |
| FinancialIncome | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 39 821 | -863 334 | -1 190 305 | -966 385 | -900 238 | -850 731 | -446 359 | 180 047 | 131 963 | 511 982 | 633 166 | 1 174 179 |
| PercentProfit | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 3 366 451 | 2 107 979 | 1 831 519 | 1 631 822 | 1 611 603 | 2 014 311 | 2 340 600 | 2 480 092 | 2 112 009 | 2 423 306 | 2 601 362 | 2 369 044 |
| PercentLoss | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | -3 326 629 | -2 971 313 | -3 021 824 | -2 598 207 | -2 511 841 | -2 865 042 | -2 786 959 | -2 300 045 | -1 980 046 | -1 911 324 | -1 968 196 | -1 194 865 |
| SharesAmount | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 850 000 | 147 850 000 | 147 850 000 | 147 850 000 | 147 850 000 | 147 850 000 |
| BALANCE STATEMENT | ||||||||||||||||||||||||||||||||||||
| TotalEquity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 534 299 205 | 534 299 205 | 534 299 205 | 666 257 100 | 575 782 176 | 646 136 736 | 666 257 100 | 690 618 641 | 668 803 869 | 695 820 000 | 725 144 366 | 745 716 438 |
| TotalAssets | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 820 842 104 | 820 842 104 | 820 842 104 | 929 822 220 | 880 266 693 | 965 919 737 | 929 822 220 | 956 052 990 | 947 949 099 | 940 588 121 | 954 344 122 | 931 127 972 |
| DeferredTaxAssets | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 12 230 684 | 13 068 616 | 13 576 710 | 14 038 191 | 14 207 950 | 14 458 738 | 17 776 107 | 19 813 573 |
| DeferredTaxLiabilities | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 21 219 799 | 23 195 828 | 23 040 299 | 25 865 401 | 25 285 654 | 25 085 272 | 34 019 539 | 28 309 925 |
| NetDebt | 87 016 616 | 96 578 189 | 96 578 189 | 96 578 189 | 96 578 189 | 91 965 636 | 91 396 194 | 93 133 681 | 52 960 478 | 52 960 478 | 52 960 478 | 52 960 478 | -7 487 798 | -7 487 798 | -7 487 798 | -7 487 798 | 77 783 534 | 77 783 534 | 77 783 534 | 77 783 534 | 93 249 651 | 92 292 550 | 92 478 322 | 89 416 037 | 85 580 114 | 85 580 114 | 85 580 114 | n/a | 62 604 810 | 49 876 169 | 50 568 583 | 46 149 912 | 35 450 813 | 36 136 351 | 20 358 918 | -239 178 |
| totalDebt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 62 613 876 | 49 877 871 | 50 579 495 | 46 257 371 | 35 453 635 | 36 285 490 | 20 364 788 | -232 923 |
| cash_equivalents | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 9 066 | 1 702 | 10 912 | 107 459 | 2 822 | 149 139 | 5 870 | 6 255 |
| investments | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 10 223 252 | 11 463 350 | 16 974 | 16 974 | 16 974 | 16 974 | 21 878 | 453 786 |
| credit | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 72 837 128 | 61 341 221 | 50 596 469 | 46 274 345 | 35 470 609 | 36 302 464 | 20 386 666 | 220 863 |
| shorttermAccountsReceivable | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 434 208 345 | 500 131 032 | 480 500 518 | 501 792 796 | 487 026 702 | 480 573 080 | 463 941 600 | 470 273 013 |
| shorttermReserves | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 41 077 163 | 59 939 842 | 58 583 537 | 59 424 284 | 68 487 054 | 61 652 682 | 70 548 524 | 45 327 396 |
| PropertyPlantEquipment | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 208 278 369 | 213 909 236 | 205 201 751 | 206 002 223 | 209 953 321 | 216 109 376 | 233 764 917 | 235 686 089 |
| goodwill | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 11 070 312 | 11 635 716 | 11 300 623 | 11 590 478 | 11 371 324 | 11 717 046 | 10 988 888 | 11 232 541 |
| longtermOtherInvestments | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 152 027 313 | 144 193 455 | 149 297 945 | 150 042 771 | 145 689 327 | 145 412 666 | 146 018 333 | 138 915 719 |
| longtermPrepaymentMade | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1 903 577 | 1 791 173 | 1 845 374 | n/a | n/a | n/a | n/a | n/a |
| shorttermLiabilitiesTradePayables | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 122 834 841 | 182 127 399 | 154 250 681 | 158 089 969 | 137 939 146 | 145 669 881 | 134 815 724 | 111 734 168 |
| shorttermLiabilitiesCredit | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 37 837 128 | 26 341 221 | 30 596 469 | 26 274 345 | 30 470 609 | 31 302 464 | 20 386 666 | 220 863 |
| longtermLiabilitiesCredit | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 35 000 000 | 35 000 000 | 20 000 000 | 20 000 000 | 5 000 000 | 5 000 000 | n/a | n/a |
| longtermLiabilitiesOther | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1 643 155 | 2 693 421 | 2 673 670 | 2 664 210 | 2 621 552 | 3 332 187 | 3 245 287 | 3 140 700 |
| capitalAuthorized | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 177 635 | 177 635 | 177 635 | 177 635 | 177 635 | 177 635 | 177 635 | 177 635 |
| capitalRetainedProfit | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 570 943 791 | 641 300 943 | 661 424 906 | 685 789 752 | 663 977 459 | 690 995 472 | 720 331 605 | 740 913 489 |
| Dividend | 4 975 390 | n/a | n/a | n/a | 7 193 047 | n/a | n/a | n/a | n/a | n/a | n/a | 11 386 326 | n/a | n/a | n/a | 7 068 001 | n/a | n/a | n/a | 4 782 492 | n/a | n/a | n/a | 7 932 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| OTHER UNSORTED | ||||||||||||||||||||||||||||||||||||
| netChangeCash | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 8 083 | 719 | 9 929 | 96 547 | -8 090 | 138 227 | -5 042 | 385 |
| netChangeAccountsReceivable | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 54 292 180 | 120 214 867 | 100 584 353 | 21 292 278 | 6 526 184 | 72 562 | -16 558 918 | 6 331 413 |
| netChangeReserves | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 4 140 250 | 23 002 929 | 21 646 624 | 840 747 | 9 903 517 | 3 069 145 | 11 964 987 | -25 221 128 |
| netChangeAccountsPayable | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | -1 052 121 | 58 240 437 | 30 363 719 | 3 839 288 | -16 311 535 | -8 580 800 | -19 434 957 | -23 081 556 |
| Показатель | 2015 q1-4 | 2016 q1-2 | 2016 q1-3 | 2016 q1-4 | 2017 q1-2 | 2017 q1-3 | 2018 q1-2 | 2018 q1-3 | 2018 q1-4 | 2019 q1-2 | 2019 q1-3 | 2019 q1-4 | 2020 q1-2 | 2020 q1-3 | 2020 q1-4 | 2021 q1-2 | 2021 q1-3 | 2021 q1-4 | 2022 q1-2 | 2022 q1-3 | 2022 q1-4 | 2023 q1-2 | 2023 q1-3 | 2023 q1-4 | 2024 q1-2 | 2024 q1-3 | 2024 q1-4 | 2025 q1-4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| reportId | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 6780 | 7619 | 7694 | 9024 | 9249 | 9426 | 15350 |
| reportIdAsPrev | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 6780 | 7619 | 7694 | 9024 | 9249 | 9426 | n/a | n/a | 15350 | n/a |
| updated_at | 2024-01-31 13:37:41 | 2024-01-31 13:48:51 | 2024-01-31 13:54:11 | 2024-01-31 13:37:41 | 2024-01-31 13:48:51 | 2024-01-31 13:54:11 | 2024-04-01 13:59:11 | 2024-04-01 13:59:19 | 2024-04-01 13:59:26 | 2024-04-01 13:59:40 | 2024-04-01 13:59:43 | 2024-04-01 13:59:48 | 2024-04-01 13:59:58 | 2024-04-01 14:00:04 | 2024-04-01 14:00:12 | 2024-04-01 13:59:58 | 2024-04-01 14:00:04 | 2024-04-01 14:00:12 | 2026-04-15 06:00:43 | 2026-04-15 06:00:43 | 2026-04-15 06:00:44 | 2026-04-15 06:00:44 | 2026-04-15 06:00:44 | 2026-04-15 06:00:45 | 2026-04-15 06:00:44 | 2026-04-15 06:00:44 | 2026-04-15 06:00:45 | 2026-04-15 06:00:45 |
| INCOME STATEMENT | ||||||||||||||||||||||||||||
| Revenue | 521 038 798 | 213 258 358 | 340 509 928 | 475 542 239 | 250 434 257 | 388 941 185 | 341 987 924 | 564 932 763 | 755 435 333 | 348 341 230 | 523 613 593 | 702 211 748 | 240 547 941 | 339 351 347 | 427 969 688 | 269 591 238 | 454 829 258 | 659 240 031 | 394 969 256 | 564 497 271 | 691 506 894 | 299 886 031 | 544 324 545 | 766 489 103 | 421 193 562 | 637 062 772 | 840 836 110 | 740 191 603 |
| GrossProfit | 201 287 411 | 75 808 555 | 119 235 591 | 161 500 881 | 81 407 268 | 127 167 344 | 107 250 736 | 184 327 123 | 249 426 035 | 103 912 327 | 157 970 844 | 187 648 543 | 29 745 335 | 39 527 736 | 31 428 790 | 56 835 421 | 107 227 673 | 184 826 327 | 144 253 233 | 188 334 115 | 216 632 977 | 95 310 277 | 188 573 773 | 234 875 549 | 87 477 317 | 128 723 619 | 169 902 228 | 147 335 758 |
| OperatingIncome | 73 515 963 | 30 782 226 | 46 627 285 | 59 174 870 | 29 953 116 | 53 185 336 | 50 222 223 | 87 818 743 | 116 718 935 | 45 890 416 | 71 354 568 | 69 622 523 | -15 415 317 | -15 922 456 | -33 812 924 | 28 036 674 | 56 667 118 | 108 311 230 | 103 004 182 | 124 739 497 | 134 495 518 | 62 174 117 | 136 711 790 | 162 044 339 | 56 572 415 | 81 501 852 | 107 536 504 | 82 488 419 |
| BeforeTaxIncome | 63 805 238 | 21 842 127 | 42 601 192 | 51 891 628 | 24 451 734 | 42 999 421 | 54 235 809 | 94 288 222 | 127 352 308 | 42 238 123 | 66 480 762 | 60 647 628 | -5 131 295 | -3 547 117 | -29 230 402 | 27 945 517 | 54 883 932 | 103 942 622 | 76 429 800 | 100 279 597 | 119 796 074 | 93 177 942 | 180 365 390 | 191 625 575 | 57 404 115 | 91 102 655 | 122 842 458 | 54 203 515 |
| NetIncome | 50 098 654 | 17 057 360 | 34 651 488 | 43 260 638 | 19 982 516 | 34 326 317 | 43 741 164 | 75 351 303 | 101 833 004 | 35 036 397 | 54 094 110 | 49 159 699 | -3 368 327 | -2 239 419 | -23 557 058 | 31 136 687 | 51 519 211 | 90 712 302 | 65 164 019 | 85 338 983 | 108 077 510 | 76 990 331 | 147 344 891 | 167 421 063 | 46 905 030 | 73 921 161 | 103 245 398 | 46 581 402 |
| costOfSales | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | -249 879 719 | -375 200 631 | -473 733 913 | -203 432 039 | -354 490 831 | -529 916 873 | -333 401 085 | -507 710 477 | -670 091 660 | -591 288 853 |
| commercialGeneralAdminCosts | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | -41 249 051 | -63 594 618 | -82 137 459 | -33 136 160 | -51 861 983 | -72 831 210 | -30 904 902 | -47 221 767 | -62 365 724 | -64 847 339 |
| FinancialIncome | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 79 643 | -783 691 | -1 973 996 | -1 866 623 | -2 717 354 | -3 163 713 | 312 010 | 823 992 | 1 457 158 | 4 696 717 |
| PercentProfit | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 6 732 902 | 8 840 881 | 10 672 400 | 3 243 425 | 5 257 736 | 7 598 336 | 4 592 101 | 7 015 407 | 9 616 769 | 9 476 179 |
| PercentLoss | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | -6 653 259 | -9 624 572 | -12 646 396 | -5 110 048 | -7 975 090 | -10 762 049 | -4 280 091 | -6 191 415 | -8 159 611 | -4 779 462 |
| SharesAmount | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 846 489 | 147 850 000 | 147 850 000 | 147 850 000 | 147 850 000 | 147 850 000 |
| BALANCE STATEMENT | ||||||||||||||||||||||||||||
| TotalEquity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 534 299 205 | 534 299 205 | 534 299 205 | 575 782 176 | 646 136 736 | 666 257 100 | 668 803 869 | 695 820 000 | 725 144 366 | 745 716 438 |
| TotalAssets | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 820 842 104 | 820 842 104 | 820 842 104 | 880 266 693 | 965 919 737 | 929 822 220 | 947 949 099 | 940 588 121 | 954 344 122 | 931 127 972 |
| DeferredTaxAssets | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 12 230 684 | 13 068 616 | 13 576 710 | 14 207 950 | 14 458 738 | 17 776 107 | 19 813 573 |
| DeferredTaxLiabilities | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 21 219 799 | 23 195 828 | 23 040 299 | 25 285 654 | 25 085 272 | 34 019 539 | 28 309 925 |
| NetDebt | 87 016 616 | 96 578 189 | 96 578 189 | 96 578 189 | 91 396 194 | 93 133 681 | 52 960 478 | 52 960 478 | 52 960 478 | -7 487 798 | -7 487 798 | -7 487 798 | 77 783 534 | 77 783 534 | 77 783 534 | 92 292 550 | 92 478 322 | 89 416 037 | 85 580 114 | 85 580 114 | 85 580 114 | 62 604 810 | 49 876 169 | 50 568 583 | 35 450 813 | 36 136 351 | 20 358 918 | -239 178 |
| totalDebt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 62 613 876 | 49 877 871 | 50 579 495 | 35 453 635 | 36 285 490 | 20 364 788 | -232 923 |
| cash_equivalents | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 9 066 | 1 702 | 10 912 | 2 822 | 149 139 | 5 870 | 6 255 |
| investments | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 10 223 252 | 11 463 350 | 16 974 | 16 974 | 16 974 | 21 878 | 453 786 |
| credit | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 72 837 128 | 61 341 221 | 50 596 469 | 35 470 609 | 36 302 464 | 20 386 666 | 220 863 |
| shorttermAccountsReceivable | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 434 208 345 | 500 131 032 | 480 500 518 | 487 026 702 | 480 573 080 | 463 941 600 | 470 273 013 |
| shorttermReserves | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 41 077 163 | 59 939 842 | 58 583 537 | 68 487 054 | 61 652 682 | 70 548 524 | 45 327 396 |
| PropertyPlantEquipment | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 208 278 369 | 213 909 236 | 205 201 751 | 209 953 321 | 216 109 376 | 233 764 917 | 235 686 089 |
| goodwill | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 11 070 312 | 11 635 716 | 11 300 623 | 11 371 324 | 11 717 046 | 10 988 888 | 11 232 541 |
| longtermOtherInvestments | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 152 027 313 | 144 193 455 | 149 297 945 | 145 689 327 | 145 412 666 | 146 018 333 | 138 915 719 |
| longtermPrepaymentMade | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1 903 577 | 1 791 173 | 1 845 374 | n/a | n/a | n/a | n/a |
| shorttermLiabilitiesTradePayables | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 122 834 841 | 182 127 399 | 154 250 681 | 137 939 146 | 145 669 881 | 134 815 724 | 111 734 168 |
| shorttermLiabilitiesCredit | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 37 837 128 | 26 341 221 | 30 596 469 | 30 470 609 | 31 302 464 | 20 386 666 | 220 863 |
| longtermLiabilitiesCredit | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 35 000 000 | 35 000 000 | 20 000 000 | 5 000 000 | 5 000 000 | n/a | n/a |
| longtermLiabilitiesOther | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1 643 155 | 2 693 421 | 2 673 670 | 2 621 552 | 3 332 187 | 3 245 287 | 3 140 700 |
| capitalAuthorized | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 177 635 | 177 635 | 177 635 | 177 635 | 177 635 | 177 635 | 177 635 |
| capitalRetainedProfit | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 570 943 791 | 641 300 943 | 661 424 906 | 663 977 459 | 690 995 472 | 720 331 605 | 740 913 489 |
| Dividend | 19 901 563 | n/a | n/a | 28 772 191 | n/a | n/a | n/a | n/a | 45 545 306 | n/a | n/a | 28 272 006 | n/a | n/a | 19 129 970 | n/a | n/a | 31 731 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| OTHER UNSORTED | ||||||||||||||||||||||||||||
| netChangeCash | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 8 083 | 719 | 9 929 | -8 090 | 138 227 | -5 042 | 385 |
| netChangeAccountsReceivable | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 54 292 180 | 120 214 867 | 100 584 353 | 6 526 184 | 72 562 | -16 558 918 | 6 331 413 |
| netChangeReserves | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 4 140 250 | 23 002 929 | 21 646 624 | 9 903 517 | 3 069 145 | 11 964 987 | -25 221 128 |
| netChangeAccountsPayable | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | -1 052 121 | 58 240 437 | 30 363 719 | -16 311 535 | -8 580 800 | -19 434 957 | -23 081 556 |