depreciation 21% 24% -3% 24% 24% 0% Other income /(expenses) 4.72 4.81 -2% 14.20 10.29 38% Financing cost 4.32 1.15 275% 4.62 2.40 93% Tax (Note) 13.71 10.53 30% 31.53 (7.94) -497% Net profit 43.96 49.00 -10

11,061 9% Operating income 5,611 6,891 4,528 24% 23,240 16,565 40% (3) Share of profit/(loss) from JV (45) 47 (49) (8)% 28 (173) (4) Extraordinary income/ (expenses) 5,691 (1,371) 174 3,163% 4,205 6,339

% Operating income 5,611 6,891 4,528 24% 23,240 16,565 40% (3) Share of profit/(loss) from JV (45) 47 (49) (8)% 28 (173) (4) Extraordinary income/ (expenses) 5,691 (1,371) 174 3,163% 4,205 6,339 (34)% Net

) (0) 206 (103)% 416 166 150% Extraordinary income/ (expenses)3 (193) 770 534 (136)% 922 4,659 (80)% Net interest (1,494) (1,341) (796) 88% (5,164) (3,446) 50% Profit before tax 2,614 3,836 9,414 (72

% 4,464 4,275 4,169 7% Operating income 11,879 32,860 (64)% 1,022 2,144 3,768 (73)% Share of profit/(loss) from JV 5 586 (99)% 16 (5) (57) (127)% Extraordinary income/ (expenses)3 (1,013) 684 (248)% (1,372

(82%) 14,625 34,703 (58%) Share of profit/(loss) from JV (5) (5) 479 (101%) (68) 599 (111%) Extraordinary income/ (expenses)3 (218) (193) (243) (11%) 948 5,787 (84%) Net interest (1,307) (1,494) (1,036

/(loss) from JV 15 16 (0) (5)% 5,300% Extraordinary income/ (expenses)3 1,630 (1,372) 770 219% 112% Net interest (2,140) (1,291) (1,341) (66)% (60)% Profit (loss) before tax 690 (1,625) 3,836 142% (82

income 11,810 9,470 6,891 71% 34,703 22,156 57% Share of profit/(loss) from JV 479 206 47 927% 599 24 2,347% Extraordinary income/ (expenses) 3 (243) 534 (1,371) (82)% 5,787 (1,312) (541)% Net interest

% (25)% Depreciation and amortization 5,228 4,880 4,309 7% 21% Operating income 1,203 1,185 4,306 1% (72)% Share of profit/(loss) from JV 66 15 (5) 339% - Extraordinary income/ (expenses)3 14 1,630 (193

)% Less: Extraordinary income/(expenses) 684 4,205 (84)% 588 (243) 5,691 (90)% Core net profit after NCI 25,488 15,576 64% 3,974 8,523 3,867 3% Interest on subordinated capital debentures (PERP) 4 (1,050