��ࡱ�>�� p��������o������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������ � �������\plaszlo1linda31 B�a�=���=x-LJu08X@�"��14����Times New Roman CE1����Arial1����Arial1����Arial1�����Helv1.����Times New Roman1����Arial1���Arial1*���� MS Sans Serif1����Arial1����Arial1����Arial14� ��Times New Roman CE1.� ��Times New Roman14�$��Times New Roman CE1@���Helv14����Times New Roman CE1 �����Arial CE14����Times New Roman CE14����Times New Roman CE14����Times New Roman CE14�����Times New Roman CE14����Times New Roman CE14� ��Times New Roman CE1 ���CG Times1.����Times New Roman14���Times New Roman CE1 ����CG Times1 ����CG Times14� ���Times New Roman CE1 ����CG Times14�����Times New Roman CE1.�����Times New Roman14����Times New Roman CE14�����Times New Roman CE#,##0\ "Ft";\-#,##0\ "Ft"##,##0\ "Ft";[Red]\-#,##0\ "Ft"$#,##0.00\ "Ft";\-#,##0.00\ "Ft")$#,##0.00\ "Ft";[Red]\-#,##0.00\ "Ft">*9_-* #,##0\ "Ft"_-;\-* #,##0\ "Ft"_-;_-* "-"\ "Ft"_-;_-@_->)9_-* #,##0\ _F_t_-;\-* #,##0\ _F_t_-;_-* "-"\ _F_t_-;_-@_-F,A_-* #,##0.00\ "Ft"_-;\-* #,##0.00\ "Ft"_-;_-* "-"??\ "Ft"_-;_-@_-F+A_-* #,##0.00\ _F_t_-;\-* #,##0.00\ _F_t_-;_-* "-"??\ _F_t_-;_-@_-�"$"#,##0_);\("$"#,##0\)!�"$"#,##0_);[Red]\("$"#,##0\)"�"$"#,##0.00_);\("$"#,##0.00\)'�""$"#,##0.00_);[Red]\("$"#,##0.00\)7�2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).�)_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?�:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)6�1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_),�'_-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_-4�/_-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_-e�0_-"A"* #,##0_-;\-"A"* #,##0_-;_-"A"* "-"_-;_-@_-u�8_-"A"* #,##0.00_-;\-"A"* #,##0.00_-;_-"A"* "-"??_-;_-@_- �0.0%�0_) �0.000 �0.00_)5�0_(* #,##0.0_);_(* \(#,##0.00\);_(* "-"??_);_(@_)� General_)�"fl"#,##0_);\("fl"#,##0\)#�"fl"#,##0_);[Red]\("fl"#,##0\)$�"fl"#,##0.00_);\("fl"#,##0.00\))�$"fl"#,##0.00_);[Red]\("fl"#,##0.00\):�5_("fl"* #,##0_);_("fl"* \(#,##0\);_("fl"* "-"_);_(@_)� \60\4\7\:�#,##0.0%\ ;\(#,##0.0%\)�#,##0\ ;\(#,##0\)�#\ ##0\ ;\(#\ ##0\)"�#\ ###\ ##0\ ;\(#\ ###\ ##0\)�"Igen";"Igen";"Nem"�"Igaz";"Igaz";"Hamis"�"Be";"Be";"Ki"�#,##0;\(#,##0\)�[$-40E]yyyy\.\ mmmm\ d\.�[$-40E]mmmm\ d\.;@��� � ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� ��� �� �� � ��� � ���� p� ���� p� ���� p� ���� p� ���� p� ���� p� ���� p� ���� p� ��� �� ���� �� ���� �� ��� �� ���� �� ���� �� ��� p� � &��f@ � ���� p� ���� p� ���� p� ���� p� ���� p� � ��� �� � ��� �� � &�� � � ���"@ � � ��@ � � ���� ����� � �� �@ @  ���� p� ���� p� ���� p� ���� p� ���� p� ����� ���� � � �� � ���� � ��� � � ��� �� � ��� �� ���� �� ���� �� � �� �� ���� �� ���� p� ���� p� ���� p� ���� p� ���� p� � �� �� �1�� p� ���� p� ���� p� ��!� ��&� �q"x@ �q"x @ �� H� �%q"� �%q"�  �� � �� � �� H ��"X �� h  ��!� �% � �%"� �%"�� �%"� � �x �% � ��#� ��#�� ��#� � ��#� ��1#� ��1#�� ��1#� � �%a �  �� �  ��1#�  ��1#� � ��1#� � �� h � ��!� �% � �%"� �%"�� �% � �% � �� h ��#� � h �� h� ��#�� �% � �x`  �% �`  ��1#�`  ��1#�` � ��1#�` � ��1#�` � � � h� �!� H� ��)� ��)�  ��(�  ��(�  �%a �`  �� �`  ��1#�`  ��1#�` � ��1#�` � �"�!� �#� H� �� � �� �� �� � � �� �� �"% � ��Calc Currency (0)�Calc Currency (2)�Calc Percent (0)�Calc Percent (1)�Calc Percent (2)�Calc Units (0)�Calc Units (1)�Calc Units (2)�% Comma [0]_#6 Temps & Contractors� Comma [00]�!Comma_#6 Temps & Contractors�(#Currency [0]_#6 Temps & Contractors� Currency [00]�$Currency_#6 Temps & Contractors� Date Short� DELTA�!Enter Currency (0)�"Enter Currency (2)�#Enter Units (0)�$Enter Units (1)�%Enter Units (2)�&���'��� (Grey� )Header1� *Header2�+���, Hyperlink�-Input [yellow]�.Link Currency (0)�/Link Currency (2)�0Link Units (0)�1Link Units (1)�2Link Units (2)�3� �����4Normal - Style1�5Normal_# 41-Market &Trends�6Norm�l_segments_0209�7 Normal_Sheet1�8���9���: Percent [0]�; Percent [00]�< Percent [2]�#=Percent_#6 Temps & Contractors�>PrePop Currency (0)�?PrePop Currency (2)�@PrePop Units (0)�APrePop Units (1)�BPrePop Units (2)�C���D Text Indent A�E Text Indent B�F Text Indent C`��' YTD Group�&B Q-o-Q Group ��VYTD BUs��� Q-o-Q BUs�$$� ����  ;[  ;  ;[  ;*��"����-BReconciliation of Underlying EBITDA and EBITDA to Operating profitMarch 31June 30Sept 30Dec 31RESTATEDUNDERLYING EBITDASpecial influences:Investigation-related costs?Severance payments and accruals and related provision reversalsEBITDALess:Depreciation and amortizationOperating profitTotal revenuesUnderlying EBITDA margin EBITDA margin-Reconciliation of Net debt and Net debt ratio2Financial liabilities to related parties (current)%Other financial liabilities (current)6Financial liabilities to related parties (non-current))Other financial liabilities (non-current)Less: Accrued interestLess: Cash and cash equivalents$Less: Other current financial assetsNet debt Total equityNet debt + Total equityNet debt ratioUEBITDA = Earnings before net financial expenses, taxes, depreciation and amortization�Underlying EBITDA = EBITDA excluding investigation-related costs, severance payments and accruals and related provision reversals'EBITDA margin = EBITDA / Total revenues=Underlying EBITDA margin = Underlying EBITDA / Total revenues3Net debt ratio = Net debt / (Net debt+Total equity).Reconciliation of Underlying EBITDA to EBITDA %Consumer Services Business Unit (CBU)%Business Services Business Unit (BBU)!Group Headquarters (Headquarters)n.a.%Technology Business Unit (Technology) Macedonia Montenegro -Reconciliation of Underlying EBITDA to EBITDAMacedonia (fixed and mobile)Montenegro (fixed and mobile)�2D! �!��"�#�f%.�&xcc � ��� ,/-�:�?  d����MbP?_*+��%���Exu&C&"Times New Roman CE,F�lk�v�r"&22Reconciliation of year-to-date non-GAAP group financial measures (in HUF millions)%"&L&F*&A&CExternal Reporting&R&D*&T��&\���(\�?'���x�&�?( ףp= �?)�G�z�?MHP DeskJet 1200C�4C� � 4d��A4DINU"�4BNJ �SMTJ�HP DeskJet 1200CInputBinUPPERRESDLLUniresDLLColorModeColorOrientationPORTRAITResolutionOption1PaperSizeLETTERMediaTypeOption1TextQualityOption1HalftoneHT_PATSIZE_AUTO�" W��X�������?�?U} �K} �K} *7K} �K} UK,  � � � �@ �@ �@ �@ �@ �@ �@ �@ �@ � �@ �@ �@ �@ �@ �@ �@ �@ � � � � � � � � � �@ �� G� HH�*Id�@Id�@Id�@Jd�@Ih�@Ih�@� GHH� L� L� L� M� L� L�NNOP� Q�PRPP�SSTUVUWUV� X� YY�*Z�C�@[��AZ�3 A\` AZ���@[���@�XYYZ[Z\Z[� X�YYZ[Z\Z[X� YY�*Z��@[P�@Z�@\��@Z�@[�@X� Y Y�*Z@v@[��@Z���\��@Z�@[�@� XYYZ[Z\Z[� X � YY Z@��@ � � L���L���L��� [�A �  Z��A �  \�fA �  Z@(�@ �  [ -�@� � XYYZ[Z\Z[� ] � T  T�* Z�4��[ ���Z���\���Z���[ "��� XYYZ[Z\Z[� X � YYZm�@�� L���L���[P��@�Z ��@�\��A�Z�^�@�[�@��XYYZ[Z\Z[� T� TT�*Z�uA[��AZ�UA\VN'Zp�A[�-A�XYYZ[Z\Z[� X� YY^�F��b��?�� L���L���_�)��?�^ ~�?�`����5�?�^�OF7��?�_ޖp™I�?�� a� bbcE �C{��?�� L���L���d��?u-�?�cs>���?�eX�C��?�c����� �?�d�o���?��PPPP� PfP� G�ghijiWij�PPPP� PfPk� lm�*Z�w�@[���@Z���@\�:�@Z`��@[�C�@k� lm�*Z�)�@[A�@Z`d�@\���@Z�4�@[��@k� lm�*Zx� A[��AZ� A\�KAZ�)A[� Ak� lm�*ZL�@[@��@Z��@\@��@Z��@[�,�@k� Ym�*Z���[����Z���\7��Z�M�[0v�k� Ym�*Z����[�<��Z�L��\����Z@H��[�q��k� Ym�*Z�^��[z��Z���\�c��Z�'��[����� X� YY$Z�� A�%��($n( A�%����$Z�YA�%��(#\�qA� %��$ZT1A�%��($nh!A �%��(�oommpmfmp�DZ lJd2J(PP�T�J��"("PPPPPPP  �! �" �# �@$ �@ % & ��y' ��y( ��y) ��y* ��y+ ��z k� Y m Z�� A �D� [( A �D� Z�YA �D� \�qA �D� ZT1A �D� [h!A"�D�!k� !Y!m�*!Z�!(q�C!AZ�`$\�y"AZ��"A[�#� "Y� "Ym"ZB�*A"�"�"" L���L���"q|�*A"�""ZF�*A"�""\²*A"�""Zf+A"�""[�*A$�"�#rrmmpmfmp� $s� $tt"$u��E1���?$� D �D"�"$v[6@[��?$� D �D"�"$u9�����?$� D �D"�!$w���5е�?$� D�D"�"$u��?�+�?$� D �D"�"$xT�����?T�� D �D"�� &y� 'y� (y� )y � *y!�r��P��� $ !>�@<dA ..1..1..1..1���?�?�?�?m7� 0�D`��0@�7�7P� 0`��0@��$�� �� S5 08�� �� $�� .1�� $�� "6 0'6 0�� �� ��0Ap86�0p8�6 0��8[�� D��8t7 0�� D��7 0D� Q�>��8�� 8[�867 �@ ��8�2 0��qq     ��U�7 � ��� �G8T  d����MbP?_*+��%���Eur&C&"Times New Roman CE,F�lk�v�r"&18Reconciliation of quarterly non-GAAP group financial measures (in HUF millions)%"&L&F*&A&CExternal Reporting&R&D*&T��&�N���t�?'�N���t�?(�H$�D�?)��j�Z��?MHP DeskJet 1200C�4C� � 4d��A4DINU"�4BNJ �SMTJ�HP DeskJet 1200CInputBinUPPERRESDLLUniresDLLColorModeColorOrientationPORTRAITResolutionOption1PaperSizeLETTERMediaTypeOption1TextQualityOption1HalftoneHT_PATSIZE_AUTO�" G��Xi4�F��? ��`�?U} �K} �K} *7K} *K} �K  �@ � �@ �@ �@ �@ �@ �@ �@ �@ �@ �@ �@ �@ �@ �@ �@ �@ �@   ��y ��y ��y ��y� {� {|�*Id�@Id�@Id�@Jd�@Ih�@Ih�@� }}~� L� L� L� M� L� L�SSTUVUWUV� X� YYZ�C�@ �Z�%[p��@ �Z�Z�%Z@F�@ �Z�Z�%\���@ �Z�Z�Z���@ �Z�~ [���@�XYYZ[Z\Z[� X�YYZ[Z\Z[X� YYZ��@ �Z�%[ �@ �Z�Z�%Zȗ@ �Z�Z�%\��@ �Z�Z�Z�@ �Z�~ [@�@X� Y YZ@v@ �Z�%[��@ �Z�Z�%Z,�� �Z�Z�%\�8�@ �Z�Z�Z�@ �Z�~ [�{@�XYYZ[Z\Z[� X � YY Z@��@( � � L���L���L��� [�=�@( �  Z�_�@( �  \@��@( �  Z@(�@( �  [2�@( � � XYYZ[Z\Z[� ] � T  T Z�4�� �Z �% [���� �Z �Z �% Z��� �Z �Z �% \���� �Z �Z � Z��� �Z �~ [@���� XYYZ[Z\Z[� X � YY Zm�@( � �  L���L��� [���@( �  Z�[�@( �  \���@( �  Z�^�@( �  [`��@(� �XYYZ[Z\Z[� T� TTZ�uA �Z�%[8�A �Z�Z�%Zp�A �Z�Z�%\x�A �Z�Z�Zp�A �Z�~ [�]A�XYYZ[Z\Z[� X� YY^�F��b��?(�� L���L���_�~��q�?(�^���oH�?(�`n�e�#�?(�^�OF7��?(�_�0i`���?(�� � ���E �C{��?(�� L���L����C�$�m�?(�����Jr�?(��^� ��T�?(������� �?(����%�M�?(L���� y� y� y� y �4 �Jd�(���������   ���>�@<dA ..1..1..1..1���?�?�?�?m �@ �@ ����w� �� S5 08�� �� �w� .1�� �w� "6 0'6 0�� �� �� ��0Ap86�0p8�6 0��8[�� ��8t7 0�� ��7 0 � Q�>��8�� 8[�867 �F 0�� �8�2 0��qq     ���� �7 � ��� \�\�i�t�  d����MbP?_*+��%���E��&C&"Times New Roman CE,F�lk�v�r"&26Reconciliation of year-to-date non-GAAP financial measures by reportable segments (in HUF millions)%"&L&F*&A&CExternal Reporting&R&D*&T��&\���(\�?'���x�&�?(�������?))\���(�?MHP DeskJet 1200C�4C� � 4d��A4DINU"�4BNJ �SMTJ�HP DeskJet 1200CInputBinUPPERRESDLLUniresDLLColorModeColorOrientationPORTRAITResolutionOption1PaperSizeLETTERMediaTypeOption1TextQualityOption1HalftoneHT_PATSIZE_AUTO�" ?��X�������?�?U} �K} �K} *7K} *K} �K\  � � �@ ;�� �@ �@ �@ �@ �@ �@ �@ �@ �@ �@ �@ �@  �@ ;�� �@ �@ �@ �@ �@ �@ �@ �@ �@ �@ �@ �@  �@ ;��� G"� HH�*Id�@Id�@Id�@Jd�@Ih�@Ih�@� PNO� L� L� L� M� L� L�NghijiWij� �#�ghijiWij�gghijiWij� X� YY�*Z��@[���@Z�.A\hzAZ��@[��@�XYYZ[Z\Z[� X�YYZ[Z\Z[X� Y Y�*Z@[Ȁ@Zȁ@\Z�@Z�L@[Ps@� XYYZ[Z\Z[� X � YY Z@��@ � �  L���L��� [��@ �  Z�A �  \5A �  Z��@ �  [0 �@� � XYYZ[Z\Z[� T� TT�* Z�E�@[8xAZ�[ A\��AZ0��@[��A� XYYZ[Z\Z[� X� YY^� ����?�� L���L���_ŕ7?*��?�^��j����?�`A����G�?�^׉�K��?�_��f�"��?�� � ���������?�� L���L������ e�}�?����vU&��?�� ,�f�?�����>"��?���PYF���?��hhh������� �$�ghijiWij�SSTUVUWUV� X� YY�*Z@��@[��@Z���@\��@Z�X�@[�U�@�XYYZ[Z\Z[� X�YYZ[Z\Z[X� Y Y�*Z@[9@Z�d@\X�@Z6@[I@�XYYZ[Z\Z[� X � YYZ��@�� L���L���[���@�Z���@�\0��@�Z@S�@�[@O�@��XYYZ[Z\Z[� T� TT�*Z ��@[0��@Z�&�@\h�AZ`V�@[pZ�@�XYYZ[Z\Z[� X� YY^XlE?�?�� L���L���_N���2R�?�^�S"Mg�?�`� �t[��?�^'4�K\�?�_ft�c�P�?�� � ���f��==�?�� L���L������rZM�?���' d%Q�?����?T��?����'�1S�?����6F�?'��PPPP� PfP� �%�ghijiWij�D� lJd(J(P�J��(J(P�J��" �@! �@" �@# �@$ �@% �@& �@' �@( �@) �@* �@+ �@, �@ - �@. ;��/ �@0 �@1 �@2 �@3 �@4 �@5 �@6 �@7 �@8 �@9 �@: �@ ; �@< ;��= �@> �@? �@� SSTUVUWUV� !X� !YY�*!Zĩ�[���Z��\^��Z��[�V���"XYYZ[Z\Z[� #X�#YYZ[Z\Z[$X� $Y$Y�*$Z��@[P�@Z�@\��@Z�@[�@%X� %Y %Y�*%ZH@[@Q@Z��\�@Z2@[�z@�&XYYZ[Z\Z[� 'X � 'YY'Z���'�'�''L���L���L���'[���'�''Z����'�''\@���'�''Z��'�''[���5�'�(XYYZ[Z\Z[� )T� )TT�*)Z�,�@[8�@Z��@\�AZ� �@[��@�*XYYZ[Z\Z[� +X� +YY� +^&� +_&� +^&� +`&� +^&� +_&� ,� ,��� ,�&� ,�&� ,�&� ,�&� ,�&� ,�&�-PPPP� -PfP� .�'�.ghijiWij�/SSTUVUWUV� 0X� 0YY�*0Z���[@���Z� ��\���Z�B��[�n���1XYYZ[Z\Z[� 2X�2YYZ[Z\Z[3X� 3Y 3Y�*3Z[Z�?\*�@Z[`r��4XYYZ[Z\Z[� 5X � 5YY5Z���5�5�55 L���L���5[@���5�55Z� ��5�55\�/��5�55Z�B��5�55[@%��C�5�6XYYZ[Z\Z[� 7T� 7TT�*7Z��@[δ@Zz�@\��@Zܞ@[��@�8XYYZ[Z\Z[� 9X� 9YY� 9^&� 9_&� 9^&� 9`&� 9^&� 9_&� :� :��� :�&� :�&� :�&� :�&� :�&� :�&�;PPPP� ;PfP� <�(�<ghijiWij�=SSTUVUWUV� >X� >YY�*>Zq�@[�Q�@Z�C�@\��@Z��@[��@�?XYYZ[Z\Z[�D� lJ(PP�Jpp"(J(P�Jpp"(J@ �@A �@B �@C �@D �@E �@F �@G �@H �@ I �@J ;��K �@L �@M �@N �@O �@P �@Q �@R �@S �@T �@U �@V �@ W �@X ��yY ��yZ ��y[ ��y� @X�@YYZ[Z\Z[AX� AY AY�*AZ7@[;@ZI@\�i@Z4@[�B@�BXYYZ[Z\Z[� CX � CYYCZ�e�@C�C�CC L���L���C[K�@C�CCZ@=�@C�CC\���@C�CCZ��@C�CC[���@G�C�DXYYZ[Z\Z[� ET� ETT�*EZ\�@[���@Z���@\��@Z��@[ ��@�FXYYZ[Z\Z[� GX� GYYG^���ߢ�?G�G�GG L���L���G_� ����?G�GG^�Gf����?G�GG`��nJ��?G�GG^/�*@`��?G�GG_�]3��Q�?H�G� H� H��H�pњ�ՙ�?H�H�HH L���L���H��u �G �?H�HH��̍�1��?H�HH�a��!���?H�HH�@ �A�~�?H�HH�?��h�I�?Q�H�IPPPP� IPfP� J�)�JghijiWij�KgghijiWij� LX� LYY�*LZ�@[��@Z��@\���@Z�@[µ@�MXYYZ[Z\Z[� NX�NYYZ[Z\Z[OX� OY OY�*OZ0@[�J@Z���\���Zȋ@[Ќ@�PXYYZ[Z\Z[� QX � QYYQZ��@Q�Q�QQ L���L���Q[f�@Q�QQZ���@Q�QQ\��@Q�QQZH�@Q�QQ[(�@U�Q�RXYYZ[Z\Z[� ST� STT�*SZ� �@[�y�@Z��@\@��@Z�@[��@�TXYYZ[Z\Z[� UX� UYYU^�6����?U�U�UU L���L���U_�H��H��?U�UU^>���^>�?U�UU`�,؊���?U�UU^8<�^81�?U�UU_u6�4#o�?V�U� V� V��V�Km,����?V�V�VV L���L���V��������?V�VV��[����?V�VV����1��?V�VV���`�8�?V�VV�5��@��?l���V� Xy� Yy� Zy� [y �<� (P�J��"(J(P�J���   V ���>�@<dA ..1..1..1..1���?�?�?�?m �@P �@Q ���P � �� S5 08�� �� P � .1�� P � "6 0'6 0�� �� �� ��0Ap86�0p8�6 0��8[�� ��8t7 0�� ��7 0 � Q�>��8�� 8[�867 �@? ��8�2 0��qq     ����7 � ��� \p�������  d����MbP?_*+��%���E��&C&"Times New Roman CE,F�lk�v�r"&26Reconciliation of quarterly non-GAAP financial measures by reportable segments (in HUF millions)%"&L&F*&A&CExternal Reporting&R&D*&T��&\���(\�?'���x�&�?(�������?)ףp= ��?MHP DeskJet 1200C�4C� � 4d��A4DINU"�4BNJ �SMTJ�HP DeskJet 1200CInputBinUPPERRESDLLUniresDLLColorModeColorOrientationPORTRAITResolutionOption1PaperSizeLETTERMediaTypeOption1TextQualityOption1HalftoneHT_PATSIZE_AUTO�" ?��X�������?�?U} �K} �K} *7K} *K} �K\  � � �@ ;�� �@ �@ �@ �@ �@ �@ �@ �@ �@ �@ �@ �@  �@ ;�� �@ �@ �@ �@ �@ �@ �@ �@ �@ �@ �@ �@  �@ ;��� G*� HH�*Id�@Id�@Id�@Jd�@Ih�@Ih�@� PNO� L� L� L� M� L� L�NghijiWij� �#�ghijiWij�gghijiWij� X� YYZ��@ �Z�%[@��@ �Z�Z�%Z�w�@ �Z�Z�%\�.�@ �Z�Z�Z��@ �Z�%[��@ �Z�Z��XYYZ[Z\Z[� X�YYZ[Z\Z[X� Y YZ@ �Z�%[��@ �Z�Z�%Z@@ �Z�Z�%\Й@ �Z�Z�Z�L@ �Z�%[�o@ �Z�Z�� XYYZ[Z\Z[� � X � YY Z@��@( � �  L���L��� [�>�@( �  Z�s�@( �  \``�@( �  Z��@( �  [�d�@( �  �� XYYZ[Z\Z[� T� TT Z�E�@ �Z �% [���@ �Z �Z �% Z���@ �Z �Z �% \���@ �Z �Z � Z0��@ �Z �% [p�@ �Z �Z �� XYYZ[Z\Z[� X� YY^� ����?(�� L���L���_\uFO�?(�^���:��?(�`�"�[���?(�^׉�K��?(�_u*!;���?(�� � ���������?(�� L���L�����PM�E�?(��$I����?(���O%;oQ�?(�����>"��?(���8��?(��hhh������� �$�ghijiWij�SSTUVUWUV� X� YYZ@��@ �Z�%[�O�@ �Z�Z�%Z��@ �Z�Z�%\���@ �Z�Z�Z�X�@ �Z�%[@R�@ �Z�Z��XYYZ[Z\Z[� X�YYZ[Z\Z[X� Y YZ@ �Z�%[4@ �Z�Z�%Z�a@ �Z�Z�%\��@ �Z�Z�Z6@ �Z�%[<@ �Z�Z��XYYZ[Z\Z[� X � YYZ��@(�� L���L���[�J�@(�Z��@(�\i�@(�Z@S�@(�[@K�@(��XYYZ[Z\Z[� T� TTZ ��@ �Z�%[@T�@ �Z�Z�%Z��@ �Z�Z�%\`0�@ �Z�Z�Z`V�@ �Z�%[�^�@ �Z�Z��XYYZ[Z\Z[� X� YY^XlE?�?(�� L���L���_[�ߋ�e�?(�^9�›5��?(�`6�E���?(�^'4�K\�?(�_O�� �D�?(�� � ���f��==�?(�� L���L�����i�^�?(��4�[[��?(��� �� ��?(����'�1S�?(��q�ڊA9�?(!��PPPP� PfP� �%�ghijiWij�D&lJd((���((���" �@! �@" �@# �@$ �@% �@& �@' �@( �@) �@* �@+ �@, �@ - �@. ;��/ �@0 �@1 �@2 �@3 �@4 �@5 �@6 �@7 �@8 �@9 �@: �@ ; �@< ;��= �@> �@? �@� SSTUVUWUV� !X� !YY!Zĩ� !�Z!�%![|�� !�Z!�Z!�%!Z��� !�Z!�Z!�%!\��� !�Z!�Z!�!Z�� !�Z!�%![��� $�Z!�Z!��"XYYZ[Z\Z[� #X�#YYZ[Z\Z[$X� $Y$Y$Z��@ $�Z$�%$[ �@ $�Z$�Z$�%$Zȗ@ $�Z$�Z$�%$\��@ $�Z$�Z$�$Z�@ $�Z$�%$[@�@ %�Z$�Z$�%X� %Y %Y%ZH@ %�Z%�%%[5@ %�Z%�Z%�%%Z(�� %�Z%�Z%�%%\��@ %�Z%�Z%�%Z2@ %�Z%�%%[`y@ '�Z%�Z%��&XYYZ[Z\Z[� 'X � 'YY'Z���('�'�''L���L���L���'[[��('�''Z���('�''\v��('�''Z��('�''[���()�'�(XYYZ[Z\Z[� )T� )TT)Z�,�@ )�Z)�%)[ C�@ )�Z)�Z)�%)Z ��@ )�Z)�Z)�%)\���@ )�Z)�Z)�)Z� �@ )�Z)�%)[��@ 0�Z)�Z)��*XYYZ[Z\Z[� +X� +YY� +^&� +_&� +^&� +`&� +^&� +_&� ,� ,��� ,�&� ,�&� ,�&� ,�&� ,�&� ,�&�-hhh������� .�'�.ghijiWij�/SSTUVUWUV� 0X� 0YY0Z��� 0�Z0�%0[��� 0�Z0�Z0�%0Z��� 0�Z0�Z0�%0\�1�� 0�Z0�Z0�0Z�B�� 0�Z0�%0[��� 3�Z0�Z0��1XYYZ[Z\Z[� 2X�2YYZ[Z\Z[3X� 3Y 3Y3Z 3�Z3�%3[ 3�Z3�Z3�%3Z�? 3�Z3�Z3�%3\(�@ 3�Z3�Z3�3Z 3�Z3�%3[`r� 5�Z3�Z3��4XYYZ[Z\Z[� 5X � 5YY5Z���(5�5�55 L���L���5[���(5�55Z����(5�55\�;��(5�55Z�B��(5�55[��(7�5�6XYYZ[Z\Z[� 7T� 7TT7Z��@ 7�Z7�%7[�@ 7�Z7�Z7�%7ZX�@ 7�Z7�Z7�%7\��@ 7�Z7�Z7�7Zܞ@ 7�Z7�%7[8�@ >�Z7�Z7��8XYYZ[Z\Z[� 9X� 9YY� 9^&� 9_&� 9^&� 9`&� 9^&� 9_&� :� :��� :�&� :�&� :�&� :�&� :�&� :�&�;PPPP� ;PfP� <�+�<ghijiWij�=SSTUVUWUV� >X� >YY>Zq�@ >�Z>�%>[�2�@ >�Z>�Z>�%>Z�j�@ >�Z>�Z>�%>\ �@ >�Z>�Z>�>Z��@ >�Z>�%>[���@ A�Z>�Z>��?XYYZ[Z\Z[�Dul(�pp((�pp"(@ �@A �@B �@C �@D �@E �@F �@G �@H �@ I �@J ;��K �@L �@M �@N �@O �@P �@Q �@R �@S �@T �@U �@V �@ W X ��yY ��yZ ��y[ ��y� @X�@YYZ[Z\Z[AX� AY AYAZ7@ A�ZA�%A[@ A�ZA�ZA�%AZ7@ A�ZA�ZA�%A\�c@ A�ZA�ZA�AZ4@ A�ZA�%A[1@ C�ZA�ZA��BXYYZ[Z\Z[� CX � CYYCZ�e�@(C�C�CC L���L���C[�0�@(C�CCZ_�@(C�CC\��@(C�CCZ��@(C�CC[��@(E�C�DXYYZ[Z\Z[� ET� ETTEZ\�@ E�ZE�%E[��@ E�ZE�ZE�%EZ���@ E�ZE�ZE�%E\@��@ E�ZE�ZE�EZ��@ E�ZE�%E[@"�@ G�ZE�ZE��FXYYZ[Z\Z[� GX� GYYG^���ߢ�?(G�G�GG L���L���G_:60:{�?(G�GG^(B��_w�?(G�GG`�x8o��?(G�GG^/�*@`��?(G�GG_VOdX;�?(H�G� H� H��H�pњ�ՙ�?(H�H�HH L���L���H���/�y�?(H�HH�_��in�?(H�HH�o>�o�w�?(H�HH�@ �A�~�?(H�HH�f�S�<4�?(L�H�IPPPP� IPfP� J�,�J��ijiWij�KgghijiWij� LX� LYYLZ�@ L�ZL�%L[�@ L�ZL�ZL�%LZ��@ L�ZL�ZL�%L\�@ L�ZL�ZL�LZ�@ L�ZL�%L[n�@ O�ZL�ZL��MXYYZ[Z\Z[� NX�NYYZ[Z\Z[OX� OY OYOZ0@ O�ZO�%O[�B@ O�ZO�ZO�%OZ@�� O�ZO�ZO�%O\ O�ZO�ZO�OZȋ@ O�ZO�%O[�@@ Q�ZO�ZO��PXYYZ[Z\Z[� QX � QYYQZ��@(Q�Q�QQ L���L���Q[Ԧ@(Q�QQZ��@(Q�QQ\�@(Q�QQZH�@(Q�QQ[,�@(S�Q�RXYYZ[Z\Z[� ST� STTSZ� �@ S�ZS�%S[���@ S�ZS�ZS�%SZ��@ S�ZS�ZS�%S\j�@ S�ZS�ZS�SZ�@ S�ZS�%S[T�@ U�ZS�ZS��TXYYZ[Z\Z[� UX� UYYU^�6����?(U�U�UU L���L���U_����?(U�UU^T�aS���?(U�UU`藶iy�?(U�UU^8<�^81�?(U�UU_��爪�?(V�U� V� V��V�Km,����?(V�V�VV L���L���V�x�7���?(V�VV�C����?(V�VV�藶iy�?(V�VV���`�8�?(V�VV��m}�d�?(ݘ�V� Xy� Yy� Zy� [y �<�(���"((����   >�@<dA ..1..1..1..1���?�?�?�?m �@P �@Q ���8-� �� S5 08�� �� 8-� .1�� 8-� "6 0'6 0�� �� �� ��0Ap86�0p8�6 0��8[�� ��8t7 0�� ��7 0� Q�>��8�� 8[�867 �@? ��8�2 0��qq     ����7 �������Oh��+'��0�@H`x � ���laszlo1linda31laszlo1linda31Microsoft Excel@a��3�@3���3�����՜.��+,��0� PXp x��� � f�Magyar Telekom'  YTD Group Q-o-Q Group YTD BUs Q-o-Q BUs'Q-o-Q BUs'!Nyomtat�si_ter�let"'Q-o-Q Group '!Nyomtat�si_ter�let'YTD BUs'!Nyomtat�si_ter�let'YTD Group'!Nyomtat�si_ter�let  MunkalapokN�vvel ell�tott tartom�nyok  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^����`abcdef����hijklmn������������������������������������������������������������������������Root Entry�������� �F ��T�3�����Workbook������������0�SummaryInformation(����_DocumentSummaryInformation8������������g