| Summary of Income Tax Expense |
Income tax expense consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current income tax expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current tax expense recognized in the current year |
|
|
|
$ |
107,694.4 |
|
|
|
|
|
|
$ |
190,022.2 |
|
|
|
|
|
|
$ |
156,684.0 |
|
|
|
| Income tax adjustments on prior years |
|
|
|
|
(14,539.5 |
) |
|
|
|
|
|
|
(19,413.0 |
) |
|
|
|
|
|
|
(32,775.5 |
) |
|
|
| Other income tax adjustments |
|
|
|
|
152.2 |
|
|
|
|
|
|
|
206.1 |
|
|
|
|
|
|
|
244.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
93,307.1 |
|
|
|
|
|
|
|
170,815.3 |
|
|
|
|
|
|
|
124,152.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred income tax expense (benefit) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| The origination and reversal of temporary differences |
|
|
|
|
(17,530.0 |
) |
|
|
|
|
|
|
(24,714.5 |
) |
|
|
|
|
|
|
3,210.1 |
|
|
|
| Investment tax credits |
|
|
|
|
(5,621.7 |
) |
|
|
|
|
|
|
4,676.7 |
|
|
|
|
|
|
|
925.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(23,151.7 |
) |
|
|
|
|
|
|
(20,037.8 |
) |
|
|
|
|
|
|
4,136.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Income tax expense recognized in profit or loss |
|
|
|
$ |
70,155.4 |
|
|
|
|
|
|
$ |
150,777.5 |
|
|
|
|
|
|
$ |
128,288.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reconciliation of Income before Income Tax and Income Tax Expense Recognized in Profit or Loss |
A reconciliation of income before income tax and income tax expense recognized in profit or loss was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Income before tax |
|
|
|
$ |
663,036.0 |
|
|
|
|
|
|
$ |
1,144,072.2 |
|
|
|
|
|
|
$ |
979,316.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Income tax expense at the statutory rate |
|
|
|
$ |
134,595.2 |
|
|
|
|
|
|
$ |
231,776.1 |
|
|
|
|
|
|
$ |
197,935.7 |
|
|
|
| Tax effect of adjusting items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Nondeductible (deductible) items in determining taxable income |
|
|
|
|
11,279.5 |
|
|
|
|
|
|
|
12,309.8 |
|
|
|
|
|
|
|
(7,642.2 |
) |
|
|
| Tax-exempt income |
|
|
|
|
(89,852.9 |
) |
|
|
|
|
|
|
(157,955.9 |
) |
|
|
|
|
|
|
- |
|
|
|
| Additional income tax under the Alternative Minimum Tax Act |
|
|
|
|
32,852.7 |
|
|
|
|
|
|
|
61,578.0 |
|
|
|
|
|
|
|
- |
|
|
|
| Additional income tax on unappropriated earnings |
|
|
|
|
18,849.5 |
|
|
|
|
|
|
|
42,336.8 |
|
|
|
|
|
|
|
29,221.8 |
|
|
|
| The origination and reversal of temporary differences |
|
|
|
|
(17,530.0 |
) |
|
|
|
|
|
|
(24,714.5 |
) |
|
|
|
|
|
|
3,210.1 |
|
|
|
| Income tax credits |
|
|
|
|
(5,651.3 |
) |
|
|
|
|
|
|
4,654.1 |
|
|
|
|
|
|
|
(61,905.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
84,542.7 |
|
|
|
|
|
|
|
169,984.4 |
|
|
|
|
|
|
|
160,820.0 |
|
|
|
| Income tax adjustments on prior years |
|
|
|
|
(14,539.5 |
) |
|
|
|
|
|
|
(19,413.0 |
) |
|
|
|
|
|
|
(32,775.5 |
) |
|
|
| Other income tax adjustments |
|
|
|
|
152.2 |
|
|
|
|
|
|
|
206.1 |
|
|
|
|
|
|
|
244.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Income tax expense recognized in profit or loss |
|
|
|
$ |
70,155.4 |
|
|
|
|
|
|
$ |
150,777.5 |
|
|
|
|
|
|
$ |
128,288.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| The income tax adjustments on prior years were primarily due to the difference between the actual and estimated income tax on unappropriated earnings.
|
| Analysis of Deferred Income Tax Assets and Liabilities in Consolidated Statements of Financial Position |
The analysis of deferred income tax assets and liabilities was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred income tax assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Temporary differences |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation |
|
|
|
|
|
$ |
45,299.3 |
|
|
|
|
|
|
|
|
|
|
$ |
41,094.7 |
|
|
|
|
|
| Refund liability |
|
|
|
|
|
|
12,089.5 |
|
|
|
|
|
|
|
|
|
|
|
9,415.0 |
|
|
|
|
|
| Unrealized exchange losses |
|
|
|
|
|
|
5,782.4 |
|
|
|
|
|
|
|
|
|
|
|
7,100.0 |
|
|
|
|
|
| Unrealized loss on inventories |
|
|
|
|
|
|
2,305.3 |
|
|
|
|
|
|
|
|
|
|
|
2,771.2 |
|
|
|
|
|
| Net defined benefit liability |
|
|
|
|
|
|
1,722.0 |
|
|
|
|
|
|
|
|
|
|
|
1,729.7 |
|
|
|
|
|
| Deferred compensation cost |
|
|
|
|
|
|
361.2 |
|
|
|
|
|
|
|
|
|
|
|
489.6 |
|
|
|
|
|
| Investment tax credits |
|
|
|
|
|
|
945.0 |
|
|
|
|
|
|
|
|
|
|
|
19.1 |
|
|
|
|
|
| Others |
|
|
|
|
|
|
681.2 |
|
|
|
|
|
|
|
|
|
|
|
1,556.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
69,185.9 |
|
|
|
|
|
|
|
|
|
|
$ |
64,175.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred income tax liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Temporary differences |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Others |
|
|
|
|
|
$ |
(1,031.4 |
) |
|
|
|
|
|
|
|
|
|
$ |
(53.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Year Ended December 31, 2021 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
Other Comprehensive Income |
|
|
Effect of Exchange Rate Changes |
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred income tax assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Temporary differences |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation |
|
|
|
|
|
$ |
19,354.4 |
|
|
|
|
|
|
|
|
|
|
$ |
15,365.7 |
|
|
|
|
|
|
|
|
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
$ |
0.6 |
|
|
|
|
|
|
|
|
|
|
$ |
34,720.7 |
|
|
|
|
|
| Refund liability |
|
|
|
|
|
|
3,755.1 |
|
|
|
|
|
|
|
|
|
|
|
2,231.5 |
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
(0.4 |
) |
|
|
|
|
|
|
|
|
|
|
5,986.2 |
|
|
|
|
|
| Investment tax credits |
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
5,621.7 |
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
5,621.7 |
|
|
|
|
|
| Net defined benefit liability |
|
|
|
|
|
|
1,342.1 |
|
|
|
|
|
|
|
|
|
|
|
(75.9 |
) |
|
|
|
|
|
|
|
|
|
|
(29.1 |
) |
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
1,237.1 |
|
|
|
|
|
| Unrealized loss on inventories |
|
|
|
|
|
|
858.5 |
|
|
|
|
|
|
|
|
|
|
|
41.0 |
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
(0.5 |
) |
|
|
|
|
|
|
|
|
|
|
899.0 |
|
|
|
|
|
| Deferred compensation cost |
|
|
|
|
|
|
330.3 |
|
|
|
|
|
|
|
|
|
|
|
49.2 |
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
(5.5 |
) |
|
|
|
|
|
|
|
|
|
|
374.0 |
|
|
|
|
|
| Others |
|
|
|
|
|
|
317.8 |
|
|
|
|
|
|
|
|
|
|
|
59.1 |
|
|
|
|
|
|
|
|
|
|
|
(56.2 |
) |
|
|
|
|
|
|
|
|
|
|
(5.5 |
) |
|
|
|
|
|
|
|
|
|
|
315.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
25,958.2 |
|
|
|
|
|
|
|
|
|
|
$ |
23,292.3 |
|
|
|
|
|
|
|
|
|
|
$ |
(85.3 |
) |
|
|
|
|
|
|
|
|
|
$ |
(11.3 |
) |
|
|
|
|
|
|
|
|
|
$ |
49,153.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred income tax liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Temporary differences |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Unrealized exchange gains |
|
|
|
|
|
$ |
(866.5 |
) |
|
|
|
|
|
|
|
|
|
$ |
160.2 |
|
|
|
|
|
|
|
|
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
$ |
(706.3 |
) |
|
|
|
|
| Others |
|
|
|
|
|
|
(863.4 |
) |
|
|
|
|
|
|
|
|
|
|
(300.8 |
) |
|
|
|
|
|
|
|
|
|
|
(3.4 |
) |
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
(1,167.6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
(1,729.9 |
) |
|
|
|
|
|
|
|
|
|
$ |
(140.6 |
) |
|
|
|
|
|
|
|
|
|
$ |
(3.4 |
) |
|
|
|
|
|
|
|
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
$ |
(1,873.9 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Year Ended December 31, 2022 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
Other Comprehensive Income |
|
|
Effect of Exchange Rate Changes |
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred income tax assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Temporary differences |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
|
|
|
|
$ |
34,720.7 |
|
|
|
|
|
|
|
|
|
|
$ |
10,552.2 |
|
|
|
|
|
|
|
|
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
$ |
26.4 |
|
|
|
|
|
|
|
|
|
|
$ |
45,299.3 |
|
|
|
|
|
Refund liability |
|
|
|
|
|
|
5,986.2 |
|
|
|
|
|
|
|
|
|
|
|
6,100.8 |
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
2.5 |
|
|
|
|
|
|
|
|
|
|
|
12,089.5 |
|
|
|
|
|
Unrealized exchange losses |
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
5,782.4 |
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
5,782.4 |
|
|
|
|
|
Unrealized loss on inventories |
|
|
|
|
|
|
899.0 |
|
|
|
|
|
|
|
|
|
|
|
1,402.2 |
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
4.1 |
|
|
|
|
|
|
|
|
|
|
|
2,305.3 |
|
|
|
|
|
Net defined benefit liability |
|
|
|
|
|
|
1,237.1 |
|
|
|
|
|
|
|
|
|
|
|
(249.1 |
) |
|
|
|
|
|
|
|
|
|
|
734.0 |
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
1,722.0 |
|
|
|
|
|
Investment tax credits |
|
|
|
|
|
|
5,621.7 |
|
|
|
|
|
|
|
|
|
|
|
(4,676.7 |
) |
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
945.0 |
|
|
|
|
|
Deferred compensation cost |
|
|
|
|
|
|
374.0 |
|
|
|
|
|
|
|
|
|
|
|
(48.2 |
) |
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
35.4 |
|
|
|
|
|
|
|
|
|
|
|
361.2 |
|
|
|
|
|
Others |
|
|
|
|
|
|
315.2 |
|
|
|
|
|
|
|
|
|
|
|
334.9 |
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
31.1 |
|
|
|
|
|
|
|
|
|
|
|
681.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
49,153.9 |
|
|
|
|
|
|
|
|
|
|
$ |
19,198.5 |
|
|
|
|
|
|
|
|
|
|
$ |
734.0 |
|
|
|
|
|
|
|
|
|
|
$ |
99.5 |
|
|
|
|
|
|
|
|
|
|
$ |
69,185.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred income tax liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Temporary differences |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized exchange gains |
|
|
|
|
|
$ |
(706.3 |
) |
|
|
|
|
|
|
|
|
|
$ |
706.3 |
|
|
|
|
|
|
|
|
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
$ |
- |
|
|
|
|
|
Others |
|
|
|
|
|
|
(1,167.6 |
) |
|
|
|
|
|
|
|
|
|
|
133.0 |
|
|
|
|
|
|
|
|
|
|
|
6.0 |
|
|
|
|
|
|
|
|
|
|
|
(2.8 |
) |
|
|
|
|
|
|
|
|
|
|
(1,031.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
(1,873.9 |
) |
|
|
|
|
|
|
|
|
|
$ |
839.3 |
|
|
|
|
|
|
|
|
|
|
$ |
6.0 |
|
|
|
|
|
|
|
|
|
|
$ |
(2.8 |
) |
|
|
|
|
|
|
|
|
|
$ |
(1,031.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Year Ended December 31, 2023 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
Other Comprehensive Income |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred income tax assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Temporary differences |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
|
|
|
|
$ |
45,299.3 |
|
|
|
|
|
|
|
|
|
|
$ |
(4,197.2 |
) |
|
|
|
|
|
|
|
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
$ |
(7.4 |
) |
|
|
|
|
|
|
|
|
|
$ |
41,094.7 |
|
|
|
|
|
Refund liability |
|
|
|
|
|
|
12,089.5 |
|
|
|
|
|
|
|
|
|
|
|
(2,673.5 |
) |
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
(1.0 |
) |
|
|
|
|
|
|
|
|
|
|
9,415.0 |
|
|
|
|
|
Unrealized exchange losses |
|
|
|
|
|
|
5,782.4 |
|
|
|
|
|
|
|
|
|
|
|
1,317.6 |
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
7,100.0 |
|
|
|
|
|
Unrealized loss on inventories |
|
|
|
|
|
|
2,305.3 |
|
|
|
|
|
|
|
|
|
|
|
466.2 |
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
(0.3 |
) |
|
|
|
|
|
|
|
|
|
|
2,771.2 |
|
|
|
|
|
Net defined benefit liability |
|
|
|
|
|
|
1,722.0 |
|
|
|
|
|
|
|
|
|
|
|
(116.9 |
) |
|
|
|
|
|
|
|
|
|
|
124.6 |
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
1,729.7 |
|
|
|
|
|
Deferred compensation cost |
|
|
|
|
|
|
361.2 |
|
|
|
|
|
|
|
|
|
|
|
129.9 |
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
(1.5 |
) |
|
|
|
|
|
|
|
|
|
|
489.6 |
|
|
|
|
|
Investment tax credits |
|
|
|
|
|
|
945.0 |
|
|
|
|
|
|
|
|
|
|
|
(925.9 |
) |
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
19.1 |
|
|
|
|
|
Others |
|
|
|
|
|
|
681.2 |
|
|
|
|
|
|
|
|
|
|
|
887.0 |
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
(11.7 |
) |
|
|
|
|
|
|
|
|
|
|
1,556.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
69,185.9 |
|
|
|
|
|
|
|
|
|
|
$ |
(5,112.8 |
) |
|
|
|
|
|
|
|
|
|
$ |
124.6 |
|
|
|
|
|
|
|
|
|
|
$ |
(21.9 |
) |
|
|
|
|
|
|
|
|
|
$ |
64,175.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred income tax liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Temporary differences |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Others |
|
|
|
|
|
$ |
(1,031.4 |
) |
|
|
|
|
|
|
|
|
|
$ |
976.8 |
|
|
|
|
|
|
|
|
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
$ |
0.8 |
|
|
|
|
|
|
|
|
|
|
$ |
(53.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|