XML 98 R80.htm IDEA: XBRL DOCUMENT v3.21.1
Financial instruments (Tables)
12 Months Ended
Dec. 31, 2020
Statement [LineItems]  
Disclosure of Credit Risk

The carrying amount of financial assets represents the maximum credit exposure. The maximum exposure to credit risk at the reporting date is:

 

 

 

 

 

 

 

 

 

    

    

    

2020

    

2019

Trade receivables

 

19

 

3,688,248

 

3,282,134

Contract assets

 

21

 

1,100,166

 

944,260

Receivables from financial services

 

20

 

1,962,098

 

2,442,258

Cash and cash equivalents (*)

 

24

 

11,860,376

 

10,238,584

Derivative financial instruments

 

35

 

917,437

 

845,513

Other current & non-current assets (**)

 

23

 

124,822

 

98,736

Financial assets at amortized cost

 

 

 

172,363

 

5,368

Financial assets at fair value through other comprehensive income

 

25

 

529,610

 

345,602

Due from related parties

 

 

 

16,476

 

4,477

 

 

 

 

20,371,596

 

18,206,932

 

(*)Cash in hand is excluded from cash and cash equivalents.

(**) Prepaid expenses, VAT receivable, receivable from the Ministry of Transport and Infrastructure of Turkey, other and advances given are excluded from other current assets and other non-current assets.

Summary of Maximum Exposure to Credit Risk for Trade and Subscriber Receivables, Other Assets and Cash and Cash Equivalent Arising from Sales Transactions Including those Classified as Due from Related Parties

The maximum exposure to credit risk for trade and subscriber receivables, other assets and cash and cash equivalent arising from sales transactions, including those classified as due from related parties at the reporting date by type of customer is:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less

 

Less

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less Than

 

Than 60

 

Than 90

 

Less Than

 

Less Than

 

Less Than

 

Less Than

 

Less Than

 

 

Other assets at

 

 

 

30 Days Past

 

Days Past

 

Days Past

 

120 Days

 

150 Days

 

3 years Past

 

4 years Past

 

5 years Past

 

 

31 December 2020 (*)

    

Not Due

    

Due

    

Due

    

Due

    

Past Due

    

Past Due

    

Due

    

Due

    

Due

    

Total

Gross Carrying Amount

 

16,188,078

 

296,758

 

62,726

 

45,682

 

36,112

 

31,368

 

727,462

 

290,736

 

257,790

 

17,936,712

Loss Allowance

 

71,273

 

5,042

 

3,148

 

3,726

 

5,334

 

5,947

 

250,393

 

163,799

 

118,718

 

627,380

 

(*)  Other Assets includes trade receivables, subscriber receivables, derivative financial instruments, financial assets, other assets, cash and cash equivalent and due from related parties.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less

 

Less

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less Than

 

Than 60

 

Than 90

 

Less Than

 

Less Than

 

Less Than

 

Less Than

 

Less Than

 

 

Contract assets at

 

 

 

30 Days Past

 

Days Past

 

Days Past

 

120 Days

 

150 Days

 

3 years Past

 

4 years Past

 

5 years Past

 

 

31 December 2020

    

Not Due

    

Due

    

Due

    

Due

    

Past Due

    

Past Due

    

Due

    

Due

    

Due

    

Total

Gross Carrying Amount

 

1,105,409

 

 —

 

 —

 

 —

 

 —

 

 —

 

 —

 

 —

 

 —

 

1,105,409

Loss Allowance

 

5,243

 

 —

 

 —

 

 —

 

 —

 

 —

 

 —

 

 —

 

 —

 

5,243

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less

 

Less

 

 

 

 

 

 

 

 

 

 

 

 

Other assets from financial

 

 

 

Less Than

 

Than 60

 

Than 90

 

Less Than

 

Less Than

 

Less Than

 

Less Than

 

Less Than

 

 

services at 31 December 2020

 

 

 

30 Days Past

 

Days Past

 

Days Past

 

120 Days

 

150 Days

 

3 years Past

 

4 years Past

 

5 years Past

 

 

(**)

    

Not Due

    

Due

    

Due

    

Due

    

Past Due

    

Past Due

    

Due

    

Due

    

Due

    

Total

Gross Carrying Amount

 

1,798,720

 

109,724

 

22,023

 

8,714

 

7,021

 

6,044

 

157,821

 

5,479

 

1,100

 

2,116,646

Loss Allowance

 

11,483

 

1,192

 

407

 

204

 

3,483

 

3,146

 

128,084

 

5,449

 

1,100

 

154,548

 

(**) Other Assets includes trade receivables and subscriber receivables from financial services.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less

 

Less

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less Than

 

Than 60

 

Than 90

 

Less Than

 

Less Than

 

Less Than

 

Less Than

 

Less Than

 

 

Other assets at

 

 

 

30 Days Past

 

Days Past

 

Days Past

 

120 Days

 

150 Days

 

3 years Past

 

4 years Past

 

5 years Past

 

 

1 January 2020 (*)

    

Not Due

    

Due

    

Due

    

Due

    

Past Due

    

Past Due

    

Due

    

Due

    

Due

    

Total

Gross Carrying Amount

 

13,395,590

 

383,085

 

109,594

 

134,229

 

74,380

 

63,995

 

807,941

 

299,149

 

180,029

 

15,447,992

Loss Allowance

 

22,884

 

5,013

 

8,284

 

9,497

 

12,666

 

11,415

 

243,399

 

177,160

 

137,260

 

627,578

 

(*) Other Assets includes trade receivables, subscriber receivables, derivative financial instruments, financial assets, other assets, cash and cash equivalent and due from related parties.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less

 

Less

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less Than

 

Than 60

 

Than 90

 

Less Than

 

Less Than

 

Less Than

 

Less Than

 

Less Than

 

 

Contract assets at

 

 

 

30 Days Past

 

Days Past

 

Days Past

 

120 Days

 

150 Days

 

3 years Past

 

4 years Past

 

5 years Past

 

 

1 January 2020

    

Not Due

    

Due

    

Due

    

Due

    

Past Due

    

Past Due

    

Due

    

Due

    

Due

    

Total

Gross Carrying Amount

 

948,950

 

 —

 

 —

 

 —

 

 —

 

 —

 

 —

 

 —

 

 —

 

948,950

Loss Allowance

 

4,690

 

 —

 

 —

 

 —

 

 —

 

 —

 

 —

 

 —

 

 —

 

4,690

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less

 

Less

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less Than

 

Than 60

 

Than 90

 

Less Than

 

Less Than

 

Less Than

 

Less Than

 

Less Than

 

 

Other assets from financial

 

 

 

30 Days Past

 

Days Past

 

Days Past

 

120 Days

 

150 Days

 

3 years Past

 

4 years Past

 

5 years Past

 

 

services at 1 January 2020 (**)

    

Not Due

    

Due

    

Due

    

Due

    

Past Due

    

Past Due

    

Due

    

Due

    

Due

    

Total

Gross Carrying Amount

 

2,065,573

 

239,942

 

50,513

 

25,239

 

11,345

 

10,755

 

200,867

 

1,524

 

 —

 

2,605,758

Loss Allowance

 

15,773

 

2,780

 

859

 

452

 

5,466

 

5,036

 

131,645

 

1,489

 

 —

 

163,500

 

(**) Other Assets includes trade receivables and subscriber receivables from financial services.

Summary of Movements in Provision for Impairment of Receivables from Financial Services, Trade Receivables and Due from Related Parties

Movements in the provision for impairment of trade receivables, contract assets, other assets and due from related parties are as follows:

 

 

 

 

 

 

 

 

31 December

 

31 December

 

 

2020

 

2020

 

    

Contract Asset

    

Other Asset

Opening balance

 

4,690

 

627,578

Provision for impairment recognized during the year

 

553

 

452,506

Amounts collected

 

 —

 

(153,674)

Receivables written off during the year as uncollectible

 

 —

 

(300,119)

Disposal of subsidiaries

 

 —

 

(49)

Exchange differences

 

 —

 

1,138

Closing balance

 

5,243

 

627,380

 

 

 

 

 

 

 

 

31 December

 

31 December

 

 

2019

 

2019

 

    

Contract Asset

    

Other Asset

Opening balance

 

7,370

 

730,811

Provision for impairment recognized during the year

 

1,105

 

376,107

Amounts collected

 

 —

 

(147,858)

Transfer

 

(3,785)

 

3,785

Receivables written off during the year as uncollectible

 

 —

 

(346,049)

Exchange differences

 

 —

 

10,782

Closing balance

 

4,690

 

627,578

 

Movements in the provision for impairment of trade receivables, subscriber receivables, other assets and cash and cash equivalents from financial services are as follows:

 

 

 

 

 

 

 

 

31 December

 

31 December

 

    

2020

    

2019

Opening balance

 

163,500

 

200,273

Provision for impairment recognized during the year

 

126,246

 

245,365

Amounts collected

 

(76,036)

 

(135,862)

Receivables written off during the year as uncollectible

 

 —

 

(147,067)

Exchange differences

 

(96)

 

791

Unused amount reversed (*)

 

(59,066)

 

 —

Closing balance

 

154,548

 

163,500

 

(*)Turkcell Finansman signed a transfer of claim agreement with a debt management company to transfer some of its doubtful receivables stemming from the years 2016 and 2019. Transferred doubtful receivables comprise of balances that Turkcell Finansman started legal proceedings for.

Summary of Analysis of Group's Financial Liabilities into Relevant Maturity Groupings Based on Contractual Maturities

The table below analyses the Group’s financial liabilities by considering relevant maturity groupings based on their contractual maturities for:

·

all non-derivative financial liabilities, and

·

gross settled derivative financial instruments for which contractual maturities are essential for an understanding of the timing of the cash flows,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

31 December 2020

    

31 December 2019

 

 

Carrying

 

Contractual

 

6 months

 

6-12

 

1-2

 

2-5

 

More than 5

 

Carrying

 

Contractual

 

6 months

 

6-12

 

1-2

 

2-5

 

More than 5

 

    

Amount

    

cash flows

    

or less

    

Months

    

years

    

years

    

Years

    

Amount

    

cash flows

    

or less

    

months

    

years

    

years

    

Years

Non-derivative financial liabilities

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Secured bank loans

 

295,804

 

(306,496)

 

(91,265)

 

(54,792)

 

(107,483)

 

(52,956)

 

 —

 

2,415

 

(2,587)

 

(1,329)

 

(1,258)

 

 —

 

 —

 

 —

Unsecured bank loans

 

11,829,178

 

(12,828,540)

 

(3,040,325)

 

(1,136,973)

 

(2,197,659)

 

(5,426,921)

 

(1,026,662)

 

12,804,467

 

(13,688,718)

 

(4,246,288)

 

(2,586,232)

 

(1,338,152)

 

(3,684,289)

 

(1,833,757)

Debt securities issued

 

7,362,554

 

(10,044,816)

 

(264,517)

 

(211,957)

 

(423,914)

 

(4,941,992)

 

(4,202,436)

 

5,965,790

 

(8,446,514)

 

(318,861)

 

(168,861)

 

(337,723)

 

(1,013,168)

 

(6,607,901)

Lease liabilities

 

2,098,886

 

(3,210,148)

 

(480,282)

 

(360,908)

 

(540,721)

 

(987,430)

 

(840,807)

 

1,533,055

 

(2,456,542)

 

(382,558)

 

(261,285)

 

(406,413)

 

(662,767)

 

(743,519)

Trade and other payables*

 

3,563,918

 

(3,713,551)

 

(3,712,172)

 

(430)

 

(949)

 

 —

 

 —

 

2,728,485

 

(2,789,258)

 

(2,694,568)

 

(94,690)

 

 —

 

 —

 

 —

Due to related parties

 

40,355

 

(40,355)

 

(40,355)

 

 —

 

 —

 

 —

 

 —

 

12,082

 

(12,082)

 

(12,082)

 

 —

 

 —

 

 —

 

 —

Consideration payable in relation to acquisition of Belarusian Telecom (Note 28)

 

475,879

 

(734,050)

 

 —

 

 —

 

 —

 

(24,382)

 

(709,668)

 

359,554

 

(594,020)

 

 —

 

 —

 

 —

 

 —

 

(594,020)

Derivative financial liabilities Participating Cross Currency Swap and FX swap contracts

 

119,111

 

(265,863)

 

(44,853)

 

(46,645)

 

(70,212)

 

(101,591)

 

(2,562)

 

86,617

 

(139,936)

 

(46,104)

 

(14,625)

 

(25,514)

 

(49,492)

 

(4,201)

Buy

 

 

 

3,077,236

 

792,428

 

363,174

 

579,502

 

1,055,551

 

286,581

 

 

 

8,577,016

 

6,947,440

 

130,640

 

254,156

 

708,073

 

536,707

Sell

 

 

 

(3,343,099)

 

(837,281)

 

(409,819)

 

(649,714)

 

(1,157,142)

 

(289,143)

 

 

 

(8,716,952)

 

(6,993,544)

 

(145,265)

 

(279,670)

 

(757,565)

 

(540,908)

TOTAL

 

25,785,685

 

(31,143,819)

 

(7,673,769)

 

(1,811,705)

 

(3,340,938)

 

(11,535,272)

 

(6,782,135)

 

23,492,465

 

(28,129,657)

 

(7,701,790)

 

(3,126,951)

 

(2,107,802)

 

(5,409,716)

 

(9,783,398)

 

*Advances received, license fee accruals, taxes and withholding taxes payable are excluded from trade and other payables.

Summary of Group's Exposure to Foreign Exchange Risk Based Notional Amounts

The Group’s exposure to foreign exchange risk at the end of the reporting period, based on notional amounts, was as follows:

 

 

 

 

 

 

 

 

 

 

31 December 2020

 

    

USD

    

EUR

    

RMB

Foreign currency denominated assets

 

  

 

  

 

  

Other non-current assets

 

69

 

11

 

 —

Financial asset at fair value through other comprehensive income

 

8,848

 

64,956

 

 —

Due from related parties - current

 

 —

 

 —

 

 —

Trade receivables and contract assets

 

13,234

 

15,239

 

 —

Other current assets

 

11,769

 

3,737

 

 —

Cash and cash equivalents

 

1,061,644

 

85,856

 

4,801

 

 

1,095,564

 

169,799

 

4,801

Foreign currency denominated liabilities

 

 

 

 

 

 

Loans and borrowings - non-current

 

(342,930)

 

(543,680)

 

(160,398)

Debt securities issued - non-current

 

(940,137)

 

 —

 

 —

Lease obligations - non-current

 

(6,822)

 

(17,000)

 

 —

Other non-current liabilities

 

(64,829)

 

 —

 

 —

Loans and borrowings - current

 

(85,526)

 

(244,057)

 

(92,931)

Debt securities issued - current

 

(55,938)

 

 —

 

 —

Lease obligations - current

 

(721)

 

(3,598)

 

 —

Trade and other payables - current

 

(174,039)

 

(23,944)

 

(487,738)

Due to related parties

 

 —

 

(11)

 

 —

 

 

(1,670,942)

 

(832,290)

 

(741,067)

 

 

 

 

 

 

 

Loans defined as hedging instruments (*)

 

 —

 

164,634

 

 —

Exposure related to derivative instruments

 

 

 

 

 

 

Participating cross currency swap and FX swap contracts

 

440,036

 

535,939

 

190,421

Currency forward contracts

 

256,118

 

 —

 

 —

Net exposure

 

120,776

 

38,082

 

(545,845)

 

(*)The Company designated EUR 164,634 of bank loan, as hedging instruments in order to hedge the foreign currency risk arising from the translation of net assets of the subsidiaries operating in Europe from EUR to Turkish Lira. Foreign exchange gains/losses of the related loans are recognized under equity as “gains/(losses) on net investment hedges” in order to offset the foreign exchange gains/(losses) arising from the translation of the net assets of investments in foreign operations to Turkish Lira.

 

 

 

 

 

 

 

 

 

 

31 December 2019

 

    

USD

    

EUR

    

RMB

Foreign currency denominated assets

 

  

 

  

 

  

Other non-current assets

 

71

 

5,412

 

 —

Financial asset at fair value through other comprehensive income

 

1,393

 

50,721

 

 —

Due from related parties - current

 

152

 

581

 

 —

Trade receivables and contract assets

 

17,383

 

38,496

 

 —

Other current assets

 

10,602

 

4,979

 

 —

Cash and cash equivalents

 

173,376

 

1,203,574

 

 —

 

 

202,977

 

1,303,763

 

 —

Foreign currency denominated liabilities

 

  

 

  

 

  

Loans and borrowings - non-current

 

(351,444)

 

(577,675)

 

(192,367)

Debt securities issued - non-current

 

(923,188)

 

 —

 

 —

Lease obligations - non-current

 

(2,399)

 

(19,282)

 

 —

Other non-current liabilities

 

(60,529)

 

 —

 

 —

Loans and borrowings - current

 

(402,507)

 

(385,371)

 

(44,880)

Debt securities issued - current

 

(55,060)

 

 —

 

 —

Lease obligations - current

 

(725)

 

(5,178)

 

 —

Trade and other payables - current

 

(156,320)

 

(44,103)

 

(555)

Due to related parties

 

(1,022)

 

(51)

 

 —

 

 

(1,953,194)

 

(1,031,660)

 

(237,802)

 

 

 

 

 

 

 

Loans defined as hedging instruments

 

 —

 

145,105

 

 —

Exposure related to derivative instruments

 

  

 

  

 

  

Participating cross currency swap and FX swap contracts

 

1,830,226

 

(430,816)

 

234,367

Net exposure

 

80,009

 

(13,608)

 

(3,435)

 

Summary of Quantitative Information about Significant Unobservable Inputs Used in Level 3 Fair Value Measurement of Contingent Consideration

The following table summarizes the quantitative information about the significant unobservable inputs used in level 3 fair value measurement of contingent consideration.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value at

    

  

    

Inputs

    

  

 

 

31

 

31

 

 

 

31

 

31

 

 

 

    

December

    

December

    

Unobservable

    

December

    

December

    

Relationship of unobservable inputs to

 

 

2020

 

2019

 

Inputs

 

2020

 

2019

 

fair value

Contingent consideration

 

475,879

 

359,554

 

Risk-adjusted discount rate

 

4.3 % - 5.6

%

5.2 %  -  6.1

%  

An increase/decrease in the discount rate by 100 bps would change FV by TL (35,686) and TL 39,070, respectively.

 

 

 

 

 

 

Expected settlement date

 

in instalments between 2025-2030

 

in instalments between 2026-2030

 

If expected settlement date increase/decrease by 1-year, FV would change by TL (23,724) and TL 24,978, respectively.

 

Financial liabilities

 

 

 

 

 

 

    

Carrying

    

Fair

 

 

amount

 

value

Bank loans

 

4,615,559

 

4,646,152

 


 

 

 

 

 

 

    

Carrying

    

Fair

 

 

amount

 

value

Bank loans

 

4,149,275

 

4,192,304

 

Consideration payable in relation to acquisition of Belarusian telecom [member]  
Statement [LineItems]  
Summary of Fair Value of Financial Assets and Financial Liabilities

Changes in the consideration payable in relation to acquisition of Belarusian Telecom for the years ended 31 December 2020 and 31 December 2019 are stated below:

 

 

 

 

 

 

 

    

2020

    

2019

Opening balance

 

359,554

 

358,304

Losses recognized in profit or loss

 

116,325

 

1,250

Closing balance

 

475,879

 

359,554

 

Interest rate risk [member]  
Statement [LineItems]  
Sensitivity analysis for types of market risk

An increase/decrease of interest rates by 100 basis points would have (decreased)/increased equity and profit or loss by the amounts shown below. This analysis assumes that all other variables, in particular foreign exchange rates, remain constant. The analysis is performed on the same basis at 31 December 2020 and 2019:

 

 

 

 

 

 

 

 

 

 

 

    

Profit or loss

 

Equity

 

    

100 bps

    

100 bps

    

100 bps

    

100 bps

 

 

increase

 

decrease

 

increase

 

decrease

31 December 2020

 

  

 

  

 

  

 

  

Variable rate instruments (financial liability)

 

(23,510)

 

23,510

 

 —

 

 —

Cash flow sensitivity (net)

 

(23,510)

 

23,510

 

 —

 

 —

31 December 2019

 

  

 

  

 

  

 

  

Variable rate instruments (financial liability)

 

(225,528)

 

225,528

 

 —

 

 —

Cash flow sensitivity (net)

 

(225,528)

 

225,528

 

 —

 

 —

 

Summary of Variable Interest-Bearing Financial Instruments

As at 31 December 2020 and 2019 the interest rate profile of the Group’s variable rate interest-bearing financial instruments was:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

31 December 2020

 

31 December 2019

 

    

 

    

Effective

    

 

    

Effective

    

  

 

 

 

 

Interest

 

Carrying

 

interest

 

Carrying

 

 

Note

 

Rate

 

Amount

 

rate

 

Amount

Variable rate instruments

 

  

 

  

 

  

 

  

 

  

USD floating rate loans

 

29

 

3.2

%

(2,644,049)

 

4.4

%  

(4,478,457)

EUR floating rate loans

 

29

 

2.2

%

(5,660,654)

 

2.2

%  

(5,638,726)

 

Currency risk [member]  
Statement [LineItems]  
Sensitivity analysis for types of market risk

 

 

 

 

 

 

 

 

 

 

Sensitivity analysis

31 December 2020

 

 

Profit/(Loss)

 

Equity

 

    

Appreciation of

    

Depreciation of

    

Appreciation of

    

Depreciation of

 

 

foreign currency

 

foreign currency

 

foreign currency

 

foreign currency

 

 

 

 

 

 

 

 

 

1- USD net asset/liability

 

88,656

 

(88,656)

 

 —

 

 —

2- Hedged portion of USD risk (-)

 

 —

 

 —

 

(14,984)

 

14,984

3- USD net effect (1+2)

 

88,656

 

(88,656)

 

(14,984)

 

14,984

 

 

 

 

 

 

 

 

 

4- EUR net asset/liability

 

34,304

 

(34,304)

 

 —

 

 —

5- Hedged portion of EUR risk (-)

 

 —

 

 —

 

(79,669)

 

79,669

6- EUR net effect (4+5)

 

34,304

 

(34,304)

 

(79,669)

 

79,669

 

 

 

 

 

 

 

 

 

7- Other foreign currency net asset/liability (RMB)

 

(61,036)

 

61,036

 

 —

 

 —

8- Hedged portion of other foreign currency risk (-) (RMB)

 

 —

 

 —

 

(192)

 

192

9- Other foreign currency net effect (7+8)

 

(61,036)

 

61,036

 

(192)

 

192

Total (3+6+9)

 

61,924

 

(61,924)

 

(94,845)

 

94,845

 

 

 

 

 

 

 

 

 

 

Sensitivity analysis

31 December 2019

 

 

Profit/(Loss)

 

Equity

 

    

Appreciation of

    

Depreciation of

    

Appreciation of

    

Depreciation of

 

 

foreign currency

 

foreign currency

 

foreign currency

 

foreign currency

 

 

 

 

 

 

 

 

 

1- USD net asset/liability

 

47,527

 

(47,527)

 

 —

 

 —

2- Hedged portion of USD risk (-)

 

 —

 

 —

 

(6,135)

 

6,135

3- USD net effect (1+2)

 

47,527

 

(47,527)

 

(6,135)

 

6,135

 

 

 

 

 

 

 

 

 

4- EUR net asset/liability

 

(9,050)

 

9,050

 

 —

 

 —

5- Hedged portion of EUR risk (-)

 

 —

 

 —

 

(39,558)

 

39,558

6- EUR net effect (4+5)

 

(9,050)

 

9,050

 

(39,558)

 

39,558

 

 

 

 

 

 

 

 

 

7- Other foreign currency net asset/liability (RMB)

 

(290)

 

290

 

 —

 

 —

8- Hedged portion of other foreign currency risk (-) (RMB)

 

 —

 

 —

 

(1,379)

 

1,379

9- Other foreign currency net effect (7+8)

 

(290)

 

290

 

(1,379)

 

1,379

Total (3+6+9)

 

38,187

 

(38,187)

 

(47,072)

 

47,072