Disclosure of Financial Liabilities |
(1) Financial liabilities Financial liabilities consist of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in foreign currency exchange rates |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term debt |
|
|
4,590,173 |
|
|
|
401,740 |
|
|
|
— |
|
|
|
— |
|
|
|
519,138 |
|
|
|
— |
|
|
|
(23,093 |
) |
|
|
5,487,959 |
|
Current portion of long-term debt |
|
|
7,648,596 |
|
|
|
(8,673,349 |
) |
|
|
— |
|
|
|
9,974,103 |
|
|
|
896,377 |
|
|
|
— |
|
|
|
(858 |
) |
|
|
9,844,870 |
|
Current portion of long-term lease liabilities |
|
|
66,870 |
|
|
|
(78,981 |
) |
|
|
— |
|
|
|
77,698 |
|
|
|
3,295 |
|
|
|
— |
|
|
|
4,573 |
|
|
|
73,456 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
12,305,639 |
|
|
|
(8,350,589 |
) |
|
|
— |
|
|
|
10,051,801 |
|
|
|
1,418,811 |
|
|
|
— |
|
|
|
(19,378 |
) |
|
|
15,406,284 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
16,685,384 |
|
|
|
12,057,349 |
|
|
|
— |
|
|
|
(9,974,103 |
) |
|
|
1,933,312 |
|
|
|
— |
|
|
|
64,442 |
|
|
|
20,766,384 |
|
Long-term lease liabilities |
|
|
389,250 |
|
|
|
— |
|
|
|
101,534 |
|
|
|
(77,698 |
) |
|
|
20,766 |
|
|
|
— |
|
|
|
(44,740 |
) |
|
|
389,112 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17,074,634 |
|
|
|
12,057,349 |
|
|
|
101,534 |
|
|
|
(10,051,801 |
) |
|
|
1,954,078 |
|
|
|
— |
|
|
|
19,702 |
|
|
|
21,155,496 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
29,380,273 |
|
|
|
3,706,760 |
|
|
|
101,534 |
|
|
|
— |
|
|
|
3,372,889 |
|
|
|
— |
|
|
|
324 |
|
|
|
36,561,780 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives |
|
|
(62,359 |
) |
|
|
95,572 |
|
|
|
— |
|
|
|
— |
|
|
|
(4,792 |
) |
|
|
(68,999 |
) |
|
|
— |
|
|
|
(40,578 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in foreign currency exchange rates |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term debt |
|
|
5,487,959 |
|
|
|
75,675 |
|
|
|
— |
|
|
|
— |
|
|
|
(99,165 |
) |
|
|
— |
|
|
|
0 |
|
|
|
5,464,469 |
|
Current portion of long-term debt |
|
|
9,844,870 |
|
|
|
(10,786,012 |
) |
|
|
— |
|
|
|
11,336,112 |
|
|
|
(141,748 |
) |
|
|
— |
|
|
|
19,679 |
|
|
|
10,272,900 |
|
Current portion of long-term lease liabilities |
|
|
73,456 |
|
|
|
(86,249 |
) |
|
|
— |
|
|
|
104,271 |
|
|
|
(599 |
) |
|
|
— |
|
|
|
1,268 |
|
|
|
92,147 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities . . . |
|
|
15,406,284 |
|
|
|
(10,796,586 |
) |
|
|
— |
|
|
|
11,440,383 |
|
|
|
(241,512 |
) |
|
|
— |
|
|
|
20,947 |
|
|
|
15,829,516 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
20,766,384 |
|
|
|
13,381,581 |
|
|
|
— |
|
|
|
(11,336,112 |
) |
|
|
(290,753 |
) |
|
|
— |
|
|
|
1,059 |
|
|
|
22,522,158 |
|
Long-term lease liabilities |
|
|
389,112 |
|
|
|
— |
|
|
|
164,348 |
|
|
|
(104,271 |
) |
|
|
(3,280 |
) |
|
|
— |
|
|
|
(4,705 |
) |
|
|
441,204 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21,155,496 |
|
|
|
13,381,581 |
|
|
|
164,348 |
|
|
|
(11,440,383 |
) |
|
|
(294,033 |
) |
|
|
— |
|
|
|
(3,646 |
) |
|
|
22,963,363 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total . . . . . . . . . . . . |
|
|
36,561,780 |
|
|
|
2,584,995 |
|
|
|
164,348 |
|
|
|
— |
|
|
|
(535,545 |
) |
|
|
— |
|
|
|
17,301 |
|
|
|
38,792,879 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives |
|
|
(40,578 |
) |
|
|
(5,189 |
) |
|
|
— |
|
|
|
— |
|
|
|
(478 |
) |
|
|
84,074 |
|
|
|
— |
|
|
|
37,829 |
|
|
Disclosure of Long Term Debt |
The breakdown of “Long-term debt” is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured loans |
|
|
|
|
|
|
|
|
(Principally from bank) |
|
|
|
|
|
|
|
|
[2024 |
|
|
|
|
|
|
|
|
Weighted average interest 3.68% |
|
|
|
|
|
|
|
|
Due 2024 to 2042 |
|
|
|
|
|
|
|
|
2025 |
|
|
|
|
|
|
|
|
Weighted average interest 3.56% |
|
|
|
|
|
|
|
|
Due 2025 to 2042] |
|
|
6,781,268 |
|
|
|
7,360,937 |
|
Secured loans |
|
|
|
|
|
|
|
|
(Principally financial receivables securitization) |
|
|
|
|
|
|
|
|
[2024 |
|
|
|
|
|
|
|
|
Weighted average interest 4.64% |
|
|
|
|
|
|
|
|
Due 2024 to 2034 |
|
|
|
|
|
|
|
|
2025 |
|
|
|
|
|
|
|
|
Weighted average interest 4.23% |
|
|
|
|
|
|
|
|
Due 2025 to 2034] |
|
|
6,458,570 |
|
|
|
7,556,089 |
|
Unsecured bonds of the parent |
|
|
|
|
|
|
|
|
[2024 |
|
|
|
|
|
|
|
|
Weighted average interest 1.92% |
|
|
|
|
|
|
|
|
Due 2024 to 2037 |
|
|
|
|
|
|
|
|
2025 |
|
|
|
|
|
|
|
|
Weighted average interest 1.93% |
|
|
|
|
|
|
|
|
Due 2026 to 2037] |
|
|
1,221,345 |
|
|
|
1,108,080 |
|
Unsecured bonds and medium-term notes of consolidated subsidiaries |
|
|
|
|
|
|
|
|
[2024 |
|
|
|
|
|
|
|
|
Weighted average interest 3.49% |
|
|
|
|
|
|
|
|
Due 2024 to 2048 |
|
|
|
|
|
|
|
|
2025 |
|
|
|
|
|
|
|
|
Weighted average interest 3.61% |
|
|
|
|
|
|
|
|
Due 2025 to 2048] |
|
|
16,084,233 |
|
|
|
16,683,919 |
|
Secured bonds of consolidated subsidiaries |
|
|
|
|
|
|
|
|
[2024 |
|
|
|
|
|
|
|
|
Weighted average interest 7.86% |
|
|
|
|
|
|
|
|
Due 2024 to 2029 |
|
|
|
|
|
|
|
|
2025 |
|
|
|
|
|
|
|
|
Weighted average interest 8.12% |
|
|
|
|
|
|
|
|
Due 2025 to 2029] |
|
|
65,837 |
|
|
|
86,033 |
|
|
|
|
|
|
|
|
|
|
|
|
|
30,611,253 |
|
|
|
32,795,058 |
|
Less - Current portion due within one year |
|
|
(9,844,870 |
) |
|
|
(10,272,900 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
20,766,384 |
|
|
|
22,522,158 |
|
|
|
|
|
|
|
|
|
|
|