| The reconciliation of the effective tax rate with the aggregated weighted nominal tax rate can be summarized as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
Profit/(loss) before tax |
|
|
8 765 |
|
|
|
5 972 |
|
Deduct share of results of associates |
|
|
148 |
|
|
|
135 |
|
Deduct exceptional share of results of associates |
|
|
- |
|
|
|
9 |
|
Profit before tax and before share of results of associates |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
Adjustments to the tax basis |
|
|
|
|
|
|
|
|
Government incentives |
|
|
(57) |
|
|
|
(60) |
|
Non-deductible/(non-taxable) mark-to-market on derivatives |
|
|
(2 033) |
|
|
|
(339) |
|
Other expenses not deductible for tax purposes |
|
|
705 |
|
|
|
534 |
|
Other non-taxable income |
|
|
(148) |
|
|
|
(348) |
|
| |
|
|
|
|
|
|
|
|
Adjusted tax basis |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
Aggregate weighted nominal tax rate |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
Tax at aggregated nominal tax rate |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
Adjustments on tax expense |
|
|
|
|
|
|
|
|
Recognition/(de-recognition) of deferred tax assets on tax losses (carried forward) |
|
|
(2) |
|
|
|
(56) |
|
(Underprovided)/overprovided in prior years |
|
|
16 |
|
|
|
20 |
|
Deductions from interest on equity |
|
|
148 |
|
|
|
102 |
|
Deductions from goodwill and other tax deductions |
|
|
331 |
|
|
|
260 |
|
Withholding taxes |
|
|
(283) |
|
|
|
(253) |
|
Other tax adjustments |
|
|
(43) |
|
|
|
(7) |
|
| |
|
|
|
|
|
|
|
|
Total tax expense |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
Effective tax rate |
|
|
|
|
|
|
|
|
|