CONVENIENCE TRANSLATION INTO ENGLISH OF CONDENSED CONSOLIDATED FINANCIAL STATEMENTS ORIGINALLY ISSUED IN TURKISH
DOĞAN ŞİRKETLER GRUBU HOLDİNG A.Ş.
CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE INTERIM PERIOD ENDED 1 JANUARY - 30 SEPTEMBER 2023
DOĞAN ŞİRKETLER GRUBU HOLDİNG A.Ş. | |
CONTENTS | PAGES |
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION | 1-2 |
CONDENSED CONSOLIDATED STATEMENT OF PROFIT OR LOSS | 3 |
CONDENSED CONSOLIDATED STATEMENT OF OTHER COMPREHENSIVE INCOME | 4 |
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY | 5-6 |
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOW | 7-8 |
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS | 9-69 |
DOĞAN ŞİRKETLER GRUBU HOLDİNG A.Ş.
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION AS AT 30 SEPTEMBER 2023
(Amounts expressed in thousands of Turkish Lira ("TRY") unless otherwise indicated. Currencies other than TRY, expressed in thousands unless otherwise indicated.)
Unaudited | Audited | ||
Current Period | Prior Period | ||
ASSETS | Notes | 30 September 2023 | 31 December 2022 |
Current assets | 45,877,747 | 30,280,422 | |
Cash and cash equivalents | 6 | 9,036,714 | 7,049,564 |
Financial investments | 7 | 20,020,820 | 10,044,176 |
Trade receivables | |||
- Due from related parties | 28 | 20,438 | 13,329 |
- Due from non-related parties | 9 | 4,025,853 | 5,234,417 |
Receivables from finance sector operations | |||
- Due from related parties | 28 | 3,902 | 817 |
- Due from non-related parties | 3,608,273 | 1,839,487 | |
Balances with the Central Bank of the Republic of Turkey | 113,937 | 38,265 | |
Other receivables | |||
- Due from related parties | 28 | 1,384 | - |
- Due from non-related parties | 10 | 308,970 | 64,067 |
Inventories | 11 | 4,507,851 | 4,301,636 |
Prepaid expenses | 2,932,492 | 1,005,998 | |
Derivative instruments | 170,088 | 117,676 | |
Assets arising from customer contracts | - | 8,286 | |
Biological assets | 35,137 | 25,049 | |
Assets related to current tax | 26 | 28,895 | 7,116 |
Other current assets | 19 | 1,062,993 | 530,539 |
Subtotal | 45,877,747 | 30,280,422 | |
Non-current assets | 13,542,981 | 12,189,313 | |
Trade receivables | |||
- Due from non-related parties | - | 12,825 | |
Other receivables | |||
- Due from non-related parties | 42,634 | - | |
Financial investments | 7 | 1,212,687 | 918,457 |
Investments accounted for by the equity method | 4 | 828,151 | 562,039 |
Investment properties | 12 | 2,767,843 | 2,640,995 |
Property, plant and equipment | 13 | 3,719,410 | 3,250,421 |
Intangible assets | |||
- Other intangible assets | 14 | 2,546,871 | 2,437,882 |
- Goodwill | 14 | 434,001 | 437,023 |
Rights of use assets | 15 | 545,141 | 708,963 |
Prepaid expenses | 410,729 | 176,122 | |
Derivative instruments | 97,118 | 70,820 | |
Deferred tax asset | 26 | 914,070 | 889,666 |
Other non-current assets | 19 | 24,326 | 84,100 |
Total assets | 59,420,728 | 42,469,735 |
The condensed consolidated financial statements as of and for the period ended 30 September 2023 have been approved by the Board of Directors on 7 November 2023.
The accompanying notes are an integral part of these condensed consolidated financial statements.
1
DOĞAN ŞİRKETLER GRUBU HOLDİNG A.Ş.
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION AS AT 30 SEPTEMBER 2023
(Amounts expressed in thousands of Turkish Lira ("TRY") unless otherwise indicated. Currencies other than TRY, expressed in thousands unless otherwise indicated.)
Unaudited | Audited | ||
LIABILITIES | Notes | Current Period | Prior Period |
30 September 2023 | 31 December 2022 | ||
Short-term liabilities | 21,572,053 | 15,088,896 | |
Short-term borrowings | |||
- Short-term borrowings from non-related parties | 8 | 7,878,116 | 6,812,109 |
- Bank borrowings | |||
- Issued debt instruments | 8 | 1,411,023 | 1,210,891 |
Short-term portion of long- term borrowings | |||
- Short-term portion of long term borrowings from related parties | 8, 28 | 2,909 | 17,543 |
- Lease borrowings | |||
- Short-term portion of long- term borrowings from non-related parties | 8 | 1,657,516 | 1,126,195 |
- Bank borrowings | |||
- Lease borrowings | 8 | 210,465 | 134,970 |
Trade payables | 8,578 | 5,479 | |
- Due to related parties | 9 | ||
- Due to non-related parties | 3,019,097 | 2,978,637 | |
Payables from finance sector operations | 36 | 59 | |
- Due to related parties | |||
- Due to non-related parties | 20 | 515,024 | 215,200 |
Payables related to employee benefits | 325,744 | 234,605 | |
Deferred income (Except obligations arising from customer contracts) | |||
- Deferred income from non-related parties | 540,941 | 469,551 | |
(Except obligations arising from customer contracts) | |||
Derivative instruments | 137,107 | 9,988 | |
Other payables | 10 | 460,453 | 163,766 |
- Due to non-related parties | |||
Current income tax liability | 26 | 594,574 | 220,230 |
Short-term provisions | 20 | 184,684 | 95,456 |
- Short-term provisions for employment benefits | |||
- Other short-term provisions | 17 | 4,581,350 | 1,390,383 |
Other short term liabilities | 44,436 | 3,834 | |
Subtotal | 21,572,053 | 15,088,896 | |
Long-term liabilities | 3,751,250 | 3,876,571 | |
Long-term borrowings | |||
- Long-term borrowings from related parties | 8, 28 | 3,002 | 12,303 |
- Lease borrowings | |||
- Long -term borrowings from non-related parties | |||
- Bank borrowings | 8 | 1,958,683 | 2,071,244 |
- Lease borrowings | 8 | 407,498 | 515,386 |
Investments accounted for by the equity method | 4 | 202,028 | 177,280 |
Other payables | 10 | 11,351 | 95,710 |
- Due to non-related parties | |||
Deferred income (Except obligations arising from customer contracts) | |||
- Deferred income from non-related parties | 29,358 | 22,882 | |
(Except obligations arising from customer contracts) | |||
Long-term provisions | 20 | 349,598 | 323,510 |
- Long-term provisions for employment benefits | |||
- Other long term provisions | 10,909 | 7,970 | |
Derivative instruments | 26 | 5,061 | 6,090 |
Deferred tax liability | 773,762 | 644,196 | |
EQUITY | 34,097,425 | 23,504,268 | |
Equity attributable to equity holders of the parent company | 30,879,901 | 20,217,048 | |
Share capital | 21 | 2,616,996 | 2,616,938 |
Adjustments to share capital | 21 | 143,526 | 143,526 |
Repurchased shares (-) | 21 | (59,533) | (59,533) |
Share premiums (discounts) | 35,159 | 35,159 | |
Other comprehensive income (losses) that will not be reclassified in profit or loss | (207,874) | (139,410) | |
- Actuarial gains (losses) on defined benefit plans | |||
Shares not classified as profit or loss from other comprehensive income of | (17,262) | (4,041) | |
investments accounted for by equity method | |||
Other comprehensive income (losses) that will be reclassified in profit or loss | 7,984,741 | 4,040,005 | |
- Change in currency translation reserves | |||
- Gain (loss) on revaluation and reclassification of financial assets held for sale | (216,731) | (308,824) | |
Restricted reserves | 2,706,736 | 1,867,062 | |
Dividend advances paid (net) (-) | - | (291,000) | |
Retained earnings or accumulated losses | 10,294,815 | 6,302,756 | |
Net profit or loss for the period | 7,599,328 | 6,014,410 | |
Non-controlling interests | 3,217,524 | 3,287,220 | |
Total liabilities | 59,420,728 | 42,469,735 |
The accompanying notes are an integral part of these condensed consolidated financial statements.
2
DOĞAN ŞİRKETLER GRUBU HOLDİNG A.Ş.
CONDENSED CONSOLIDATED STATEMENT OF PROFIT OR LOSS FOR THE INTERIM PERIODS 1 JANUARY - 30 SEPTEMBER 2023 AND 2022
(Amounts expressed in thousands of Turkish Lira ("TRY") unless otherwise indicated. Currencies other than TRY, expressed in thousands unless otherwise indicated.)
Unaudited | Unaudited | Unaudited | Unaudited | ||||
Current Period | Current Period | Prior Period | Prior Period | ||||
1 January - | 1 July - | 1 January - | 1 July - | ||||
Notes | 30 September 2023 | 30 September 2023 | 30 September 2022 | 30 September 2022 | |||
Profit or Loss | |||||||
Revenue | 23,547,789 | 11,391,756 | 8,924,974 | 3,853,624 | |||
Revenue From Finance Sector Operations | 5,575,429 | 2,454,119 | 497,629 | 227,469 | |||
Total Revenue | 5 | 29,123,218 | 13,845,875 | 9,422,603 | 4,081,093 | ||
Cost of Sales (-) | (17,672,599) | (8,941,309) | (6,216,181) | (2,703,657) | |||
Revenue From Finance Sector Operations | (5,006,802) | (2,963,952) | (304,561) | (147,018) | |||
Total Cost of Sales | 5 | (22,679,401) | (11,905,261) | (6,520,742) | (2,850,657) | ||
Gross Profit/(Loss) (Non-Finance) | 5,875,190 | 2,450,447 | 2,708,793 | 1,149,967 | |||
Gross Profit/(Loss) (Finance) | 568,627 | (509,833) | 193,068 | 80,451 | |||
Gross Profit (Loss) | 6,443,817 | 1,940,614 | 2,901,861 | 1,230,418 | |||
Research and Development Expenses (-) | (66,393) | (28,554) | (21,744) | (17,808) | |||
General Administrative Expenses (-) | (1,089,385) | (451,262) | (482,014) | (187,325) | |||
Marketing Expenses (-) | (1,554,122) | (784,653) | (561,045) | (218,792) | |||
Other Income From Operating Activities | 22 | 3,602,029 | 1,818,941 | 2,189,843 | 974,323 | ||
Other Expenses From Operating Activities (-) | 22 | (793,215) | (399,775) | (408,089) | (330,191) | ||
Share of Gain (Loss) on Investments | |||||||
Accounted for by the Equity Method | 4 | 191,589 | 87,561 | 133,038 | 2,855 | ||
Operating Profit/(Loss) | 6,734,320 | 2,182,872 | 3,751,850 | 1,453,480 | |||
Income from Investment Activities | 23 | 4,767,517 | 396,600 | 1,345,391 | 385,295 | ||
Expenses from Investment Activities (-) | 23 | (248,893) | (248,893) | (414,729) | (348,357) | ||
Operating Profit (Loss) Before | |||||||
Finance (Expense)/Income | 11,252,944 | 2,330,579 | 4,682,512 | 1,490,418 | |||
Finance Expense (-) | 24 | (2,392,494) | (578,074) | (1,234,431) | (499,591) | ||
Profit/(Loss) Before Taxation | |||||||
From Continued Operations | 8,860,450 | 1,752,505 | 3,448,081 | 990,827 | |||
Tax Expense From | |||||||
Continued Operations | 26 | (1,270,245) | (539,857) | (185,794) | (156,539) | ||
Tax Income/(Expense) for the Period | (1,434,607) | (712,123) | (495,751) | (214,609) | |||
Deferred Tax Income/(Expense) | 164,362 | 172,266 | 309,957 | 58,070 | |||
Profit/(Loss) For the Period | |||||||
Continued Operations | 7,590,205 | 1,212,648 | 3,262,287 | 834,288 | |||
Profit/(Loss) For the Period | |||||||
Discontinued Operations | |||||||
Profit for the Period from Discontinued Operations | 456,562 | 102,561 | 1,571,147 | 1,003,042 | |||
Profit/(Loss) For The Period | 8,046,767 | 1,315,209 | 4,833,434 | 1,837,330 | |||
Allocation of Profit/(Loss) | |||||||
For The Period | |||||||
Attributable to Non-Controlling Interests | 447,439 | 225,952 | 700,167 | 198,722 | |||
Attributable to Equity Holders of the | |||||||
Parent Company | 7,599,328 | 1,089,257 | 4,133,267 | 1,638,608 | |||
Gain/(Loss) Per Share Attributable | |||||||
to Equity | |||||||
Holders of the Parent Company | 27 | 2.934 | 0.421 | 1.596 | 0.633 |
The accompanying notes are an integral part of these condensed consolidated financial statements.
3
DOĞAN ŞİRKETLER GRUBU HOLDİNG A.Ş.
CONDENSED CONSOLIDATED STATEMENT OF OTHER COMPREHENSIVE INCOME FOR THE INTERIM PERIODS 1 JANUARY - 30 SEPTEMBER 2023 AND 2022
(Amounts expressed in thousands of Turkish Lira ("TRY") unless otherwise indicated. Currencies other than TRY, expressed in thousands unless otherwise indicated.)
Unaudited | Unaudited | Unaudited | Unaudited | |||
Current Period | Current Period | Prior Period | Prior Period | |||
1 January - | 1 July - | 1 January - | 1 July - | |||
Notes | 30 September 2023 | 30 September 2023 | 30 September 2022 | 30 September 2022 | ||
Profit/(Loss) For The Period | 8,046,767 | 1,315,209 | 4,833,434 | 1,837,330 | ||
OTHER COMPREHENSIVE INCOME | ||||||
That will not be reclassified as profit or loss | ||||||
Defined benefit plans remeasurement | ||||||
gains/(losses) | (77,728) | - | - | - | ||
Defined benefit plans remeasurement | ||||||
gains/(losses) on investments valued | ||||||
by the equity method | (13,221) | 50 | - | - | ||
Taxes related to other comprehensive income | ||||||
that will not be reclassified as profit or loss | ||||||
- Tax effect of remeasurement gains/(losses) | ||||||
of defined benefit plans | 15,546 | - | - | - | ||
That will be reclassified as profit or loss | ||||||
Currency translation differences | 4,334,862 | 364,190 | 1,115,438 | 224,514 | ||
Gain/(loss) on revaluation and/or | ||||||
reclassification of financial assets | ||||||
available for sale | 7 | 93,843 | (62,555) | (103,318) | 91,952 | |
Taxes related to other comprehensive income | ||||||
that will be reclassified as profit or loss | (1,750) | 52,573 | 20,429 | (21,060) | ||
- Tax effect on revaluation | ||||||
and/or reclassification of financial assets | ||||||
available for sale | (1,750) | 52,573 | 20,429 | (21,060) | ||
OTHER COMPREHENSIVE INCOME /(LOSS) | 4,351,552 | 354,258 | 1,032,549 | 295,406 | ||
TOTAL COMPREHENSIVE INCOME /(LOSS) | 12,398,319 | 1,669,467 | 5,865,983 | 2,132,736 | ||
Allocation of Total Comprehensive Income/(Loss) | ||||||
Attributable to Non-Controlling Interests | 843,847 | 454,338 | 656,225 | 185,231 | ||
Attributable to Equity Holders of the Parent Company | 11,554,472 | 1,215,129 | 5,209,758 | 1,947,505 |
The accompanying notes are an integral part of these condensed consolidated financial statements.
4
DOĞAN ŞİRKETLER GRUBU HOLDİNG A.Ş.
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY FOR THE INTERIM PERIODS 1 JANUARY - 30 SEPTEMBER 2023 AND 2022
(Amounts expressed in thousands of Turkish Lira ("TRY") unless otherwise indicated. Currencies other than TRY, expressed in thousands unless otherwise indicated.)
Accumulated other comprehensive | Accumulated other | ||||||||||||||||
income or loss that will not be | comprehensive income or | ||||||||||||||||
reclassified to | loss that will be | ||||||||||||||||
profit or loss | reclassified to profit or loss | Retained earnings | |||||||||||||||
Shares not classified | |||||||||||||||||
as profit or loss | Gain/(loss) on | ||||||||||||||||
from other | revaluation | ||||||||||||||||
comprehensive | and/or | Equity | |||||||||||||||
income | reclassification | attributable | |||||||||||||||
Actuarial | of investments | of financial | Retained | Net | to equity | ||||||||||||
Adjustments | gains/(losses) on | accounted for | Share | assets | Currency | earnings/ | profit/ | holders of | Non- | ||||||||
Share | to share | Repurchased | defined benefit | by | premiums/ | available | translation | Restricted | accumulated | (loss) for | the parentcontrolling | ||||||
Notes | Capital | capital | shares | plans | equity method | discounts | for sale | differences | reserves | (losses) | the period | company | interest | Equity | |||
Balance at 1 January 2023 | 21 | 2,616,938 | 143,526 | (59,533) | (139,410) | (4,041) | 35,159 | (308,824) | 4,040,005 | 1,867,062 | 6,011,756 | 6,014,410 | 20,217,048 | 3,287,220 | 23,504,268 | ||
Transfers | - | - | - | - | - | - | - | - | 839,674 | 5,174,736 | (6,014,410) | - | - | - | |||
Acquisition or disposal of a subsidiary (Note 25) | - | - | - | - | - | - | - | - | - | - | - | - | (811,345) | (811,345) | |||
Dividends | - | - | - | - | - | - | - | - | - | (488,298) | - | (488,298) | (102,198) | (590,496) | |||
Capital Increase | 58 | - | - | - | - | - | - | - | - | - | - | 58 | - | 58 | |||
Transactions with non-controlling interest shareholders | - | - | - | - | - | - | - | - | - | (403,379) | - | (403,379) | - | (403,379) | |||
Increase/decrease due to share rate changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
Total comprehensive income/(loss) | - | - | - | (68,464) | (13,221) | - | 92,093 | 3,944,736 | - | - | 7,599,328 | 11,554,472 | 843,847 | 12,398,319 | |||
Profit/(loss) for the period | - | - | - | - | - | - | - | - | - | - | 7,599,328 | 7,599,328 | 447,439 | 8,046,767 | |||
Other comprehensive income/(loss) | - | - | - | (68,464) | (13,221) | - | 92,093 | 3,944,736 | - | - | - | 3,955,144 | 396,408 | 4,351,552 | |||
- Currency translation differences | - | - | - | - | - | - | - | 3,944,736 | - | - | - | 3,944,736 | 390,126 | 4,334,862 | |||
- Defined benefit plans re-measurement gains/(losses) | - | - | - | (68,464) | (13,221) | - | - | - | - | - | - | (81,685) | 6,282 | (75,403) | |||
- Change in financial asset revaluation fund | - | - | - | - | - | - | 92,093 | - | - | - | - | 92,093 | - | 92,093 | |||
Balance at 30 September 2023 | 21 | 2,616,996 | 143,526 | (59,533) | (207,874) | (17,262) | 35,159 | (216,731) | 7,984,741 | 2,706,736 | 10,294,815 | 7,599,328 | 30,879,901 | 3,217,524 | 34,097,425 |
The accompanying notes are an integral part of these condensed consolidated financial statements.
5
DOĞAN ŞİRKETLER GRUBU HOLDİNG A.Ş.
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY FOR THE INTERIM PERIODS 1 JANUARY - 30 SEPTEMBER 2023 AND 2022
(Amounts expressed in thousands of Turkish Lira ("TRY") unless otherwise indicated. Currencies other than TRY, expressed in thousands unless otherwise indicated.)
Accumulated other | Accumulated other | ||||||||||||||||||
comprehensive income or loss | comprehensive income or | ||||||||||||||||||
that will not be reclassified to | loss that will be reclassified | ||||||||||||||||||
profit or loss | to profit or loss | Retained earnings | |||||||||||||||||
Shares not classified | |||||||||||||||||||
as profit or loss | Gain/(loss) on | ||||||||||||||||||
from other | revaluation | ||||||||||||||||||
comprehensive | and/or | Equity | |||||||||||||||||
income | reclassification | attributable | |||||||||||||||||
Actuarial | of investments | of financial | Retained | Net | to equity | ||||||||||||||
Adjustments | gains/(losses) on | accounted for | Share | assets | Currency | earnings/ | profit/ | holders of | Non- | ||||||||||
Share | to share | Repurchased | defined benefit | by | premiums/ | available translation | Restricted | accumulated | (loss) for | the parent | controlling | ||||||||
Notes | Capital | capital | shares | plans | equity method | discounts | for sale differences | reserves | losses | the period | company | interest | Equity | ||||||
Balance at 1 January 2022 | 21 | 2,616,938 | 143,526 | (59,533) | (29,422) | (1,347) | 35,159 | (86,948) | 2,155,915 | 1,020,689 | 4,281,683 | 2,828,476 | 12,905,136 | 1,414,544 | 14,319,680 | ||||
Transfers | - | - | - | - | - | - | - | - | 846,373 | 1,982,103 | (2,828,476) | - | - | - | |||||
Acquisition or disposal of a subsidiary (Note 3) | - | - | - | - | - | - | - | - | - | - | - | - | 907,212 | 907,212 | |||||
Increase/(decrease) due to repurchase transactions | |||||||||||||||||||
does not result in loss of control in subsidiaries | - | - | - | - | - | - | - | - | - | - | - | - | 6,840 | 6,840 | |||||
Dividends | - | - | - | - | - | - | - | - | - | (330,000) | - | (330,000) | (42,131) | (372,131) | |||||
Capital increase | - | - | - | - | - | - | - | - | - | - | - | - | 56,518 | 56,518 | |||||
Transactions with non-controlling interest | |||||||||||||||||||
shareholders | - | - | - | - | - | - | - | - | - | 6,418 | - | 6,418 | - | 6,418 | |||||
Increase/(decrease) due to repurchase transactions | |||||||||||||||||||
of shares | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
Total comprehensive income/(loss) | - | - | - | - | - | - | (82,889) | 1,159,380 | - | - | 4,133,267 | 5,209,758 | 656,225 | 5,865,983 | |||||
Profit/(loss) for the period | - | - | - | - | - | - | - | - | - | - | 4,133,267 | 4,133,267 | 700,167 | 4,833,434 | |||||
Other comprehensive income/(loss) | - | - | - | - | - | - | (82,889) | 1,159,380 | - | - | - | 1,076,491 | (43,942) | 1,032,549 | |||||
- Currency translation differences | - | - | - | - | - | - | - | 1,159,380 | - | - | - | 1,159,380 | (43,942) | 1,115,438 | |||||
- Change in financial asset revaluation fund | - | - | - | - | - | - | (82,889) | - | - | - | - | (82,889) | - | (82,889) | |||||
Balance at 30 September 2022 | 21 | 2,616,938 | 143,526 | (59,533) | (29,422) | (1,347) | 35,159 | (169,837) | 3,315,295 | 1,867,062 | 5,940,204 | 4,133,267 | 17,791,312 | 2,999,208 | 20,790,520 |
The accompanying notes are an integral part of these condensed consolidated financial statements.
6
DOĞAN ŞİRKETLER GRUBU HOLDİNG A.Ş.
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOW FOR THE INTERIM PERIODS 1 JANUARY - 30 SEPTEMBER 2023 AND 2022
(Amounts expressed in thousands of Turkish Lira ("TRY") unless otherwise indicated. Currencies other than TRY, expressed in thousands unless otherwise indicated.)
Unaudited | Unaudited | |||
Current Period | Prior Period | |||
Notes | 1 January - | 1 January - | ||
30 September 2023 | 30 September 2022 | |||
A. Net Cash From Operating Activities | 4,092,293 | 2,619,768 | ||
Profit for the period | 8,046,767 | 4,833,434 | ||
Period Profit/(Loss) from Continuing Activities | 7,590,205 | 3,262,287 | ||
Period Profit/(Loss) from Discontinued Operations | 456,562 | 1,571,147 | ||
Adjustments regarding reconciliation of net profit (loss) for the period | 615,747 | (63,266) | ||
Adjustments related to depreciation and amortization | 13,14,15 | 816,401 | 508,373 | |
Adjustments related to provisions | ||||
- Adjustments related to provisions for | 17 | 3,188,442 | 290,987 | |
insurance company regulations | ||||
- Adjustments related to provisions for | ||||
employee benefits | 20 | 159,945 | 80,645 | |
- Adjustments related to provisions (reversal) for | 17 | (673) | (2,166) | |
lawsuits and/or penalty | ||||
- Adjustments related to other provisions (reversals) | 18,342 | 6,338 | ||
Adjustments related to interest (income) and expenses | ||||
- Adjustments related to interest income | 22, 23 | (1,020,107) | (386,679) | |
- Adjustments related to interest expenses | 23, 24 | 1,284,085 | 886,008 | |
- Deferred financial expense due to purchases with maturity | 22 | 31,323 | 161,220 | |
- Unearned financial income due from sales with maturity | 22 | (18,468) | (182,740) | |
Adjustments related to changes in unrealised | (2,110,089) | 221,572 | ||
foreign exchange differences | ||||
Adjustments related to fair value (gains) losses | (298,892) | (1,699,778) | ||
Adjustments related to losses (gains) on disposal of | (15,556) | (14,979) | ||
non-current assets | ||||
Adjustments related to undistributed profits of | 4 | (191,589) | (133,038) | |
investments accounted for by the equity method | ||||
Adjustments related to tax income (expense) | 26 | 1,270,245 | 200,971 | |
Adjustments related to disposal of subsidiaries | 23 | (2,497,662) | - | |
and/or joint ventures | ||||
Changes in working capital | (4,270,147) | (1,613,497) | ||
Decrease (increase) in the balances with the Central Bank | (75,672) | 62,390 | ||
of the Republic of Turkey | ||||
Decrease (increase) in receivables from finance sector operations | (1,771,894) | (453,984) | ||
Adjustments for decrease/(increase) in inventories | (1,150,566) | (1,397,194) | ||
Adjustments for decrease/(increase) in trade receivables | ||||
- | (Increase)/decrease in trade receivables from related parties | (7,109) | (18,020) | |
- | (Increase)/decrease in trade receivables from non-related parties | (1,301,276) | (739,492) | |
Increase (decrease) in payables due to employee benefits | 110,686 | 25,496 | ||
Adjustments regarding decrease/(increase) in other | ||||
- | receivables on operations | |||
(Increase)/decrease in other receivables regarding | ||||
- | operations with related parties | (8,014) | - | |
(Increase)/decrease in other receivables regarding | (244,903) | (163,189) | ||
operations with non-related parties | ||||
Decrease (increase) in payables from finance sector operations | 299,824 | 307,010 | ||
Adjustments regarding increase (decrease) in trade payables | ||||
- Increase/(decrease) in trade payables to related parties | 3,099 | 629 | ||
- Increase/(decrease) in trade payables to non-related parties | 1,831,095 | 896,207 | ||
Adjustments regarding increase (decrease) in other payables on operations | ||||
- Increase/(decrease) in other payables to related parties | - | (27,107) | ||
- Increase/(decrease) in other payables to non-related parties | 399,924 | 241,455 | ||
Adjustments for other increase (decrease) in | ||||
working capital | (2,878,388) | (437,544) | ||
- (Increase)/decrease in other assets regarding operations | ||||
- Increase/(decrease) in other liabilities regarding operations | 523,047 | 89,846 | ||
Net Cash From Operating Activities | 4,392,367 | 3,156,671 | ||
Employee termination benefits paid | 26 | (80,958) | (12,187) | |
Income tax refunds (payments) | (970,361) | (800,619) | ||
Interest received | 751,245 | 275,903 |
The accompanying notes are an integral part of these condensed consolidated financial statements.
7
DOĞAN ŞİRKETLER GRUBU HOLDİNG A.Ş.
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOW FOR THE INTERIM PERIODS 1 JANUARY - 30 SEPTEMBER 2023 AND 2022
(Amounts expressed in thousands of Turkish Lira ("TRY") unless otherwise indicated. Currencies other than TRY, expressed in thousands unless otherwise indicated.)
Unaudited | Unaudited | ||
Current Period | Prior Period | ||
Notes | 1 January - | 1 January - | |
30 September 2023 | 30 September 2022 | ||
B. Net Cash From Investing Activities | (6,380,896) | (5,373,499) | |
Cash outflows regarding capital increase and/or share | 3,4 | (63,596) | (791,787) |
purchase of subsidiaries and/or joint ventures | |||
Cash inflow due to sale of | 13, 14, 23 | 254,863 | 125,890 |
property, plant, equipment and intangible assets | |||
Cash outflows from purchase of | 13, 14 | (1,981,909) | (869,715) |
property, plant, equipment and intangible assets | |||
Cash outflow due to sale of investment properties | 12 | - | (302,908) |
Cash inflows from acquisition of shares | 7 | 3,925,980 | 2,151,548 |
of other enterprises or funds or borrowing instruments | |||
Cash outflows from the sale of shares or debt instruments | 7 | (11,387,251) | (5,591,204) |
of other enterprises or funds | |||
Cash inflows from sales that do not result in | - | 62,936 | |
loss of control of subsidiaries | |||
Dividend payments of subsidiaries to shareholders | (102,198) | - | |
outside of the group | |||
Other cash inflows/(outflows) | 25 | - | (158,259) |
Net cash flows from discontinued operations | 2,973,215 | - | |
C. Net Cash from Financing Activities | (111,696) | 3,180,300 | |
Proceeds from borrowings | 8 | 31,531,267 | 60,439,912 |
- Cash inflows from borrowings | |||
- Cash inflows from issued debt instruments | 8 | 1,411,023 | - |
Cash outflows on debt payments | 8 | (31,737,703) | (56,263,355) |
- Cash outflows due to payments of bank borrowings | |||
Cash outflows on debt payments due to leasing | 8 | (146,607) | (80,743) |
Interest paid | (681,436) | (585,514) | |
Dividend paid | (488,298) | (330,000) | |
Cash inflow due to capital increase | 21 | 58 | - |
NET INCREASE/(DECREASE) IN CASH AND | |||
CASH EQUIVALENTS BEFORE THE EFFECT | |||
OF CURRENCY TRANSLATION RESERVES | (2,400,299) | 426,569 | |
(A+B+C) | |||
D. THE EFFECT OF CURRENCY TRANSLATION | 4,389,330 | 58,276 | |
RESERVES ON CASH AND CASH EQUIVALENTS | |||
NET INCREASE/(DECREASE) IN CASH AND | 1,989,031 | 484,845 | |
CASH EQUIVALENTS (A+B+C+D) | |||
E. CASH AND CASH EQUIVALENTS AT THE | 6 | 7,035,457 | 4,637,971 |
BEGINNING OF THE PERIOD | |||
F. CASH AND CASH EQUIVALENTS AT THE | 6 | 9,024,488 | 5,122,816 |
END OF THE PERIOD (A+B+C+D+E) |
The accompanying notes are an integral part of these condensed consolidated financial statements.
8
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
Dogan Sirketler Grubu Holding AS published this content on 17 November 2023 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 17 November 2023 14:12:28 UTC.