Revenue From Government Grants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income |
|
-2.084 |
0.832 |
3.075 |
2.081 |
21.261 |
3.886 |
0.804 |
1.328 |
32.124 |
2.498 |
20.233 |
0.002 |
4.108 |
0.031 |
1.053 |
1.011 |
0.906 |
0.272 |
5.263 |
0.061 |
-2.511 |
1.286 |
0.01 |
2.687 |
0.644 |
0.011 |
0.18 |
0.032 |
0.015 |
-0.648 |
0.298 |
1.243 |
3.226 |
2.67 |
1.203 |
0.346 |
Gains Losses On Fair Value Adjustment Biological Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Raw Materials And Consumables Used |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation And Amortisation Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gains Losses On Exchange Differences On Translation Before Tax |
|
7.965 |
-5.296 |
-3.764 |
0.37 |
-2.907 |
1.47 |
3.176 |
-1.878 |
-7.417 |
6.845 |
0.007 |
-8.547 |
0.687 |
-1.655 |
1.218 |
-3.094 |
1.695 |
1.409 |
-2.45 |
-0.654 |
-1.626 |
-0.943 |
0.344 |
-0.24 |
-0.991 |
0.879 |
-0.074 |
-0.738 |
-2.401 |
0.066 |
0.446 |
1.239 |
-2.203 |
-0.6 |
1.733 |
0.154 |
Gains Losses On Cash Flow Hedges Before Tax |
|
|
|
|
2.927 |
-0.384 |
0.379 |
0.445 |
1.086 |
-0.706 |
-1.083 |
-0.111 |
-0.275 |
-2.633 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reclassification Adjustments On Cash Flow Hedges Before Tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Tax Relating To Components Of Other Comprehensive Income That Will Be Reclassified To Profit Or Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Comprehensive Income |
|
8.689 |
-3.47 |
-1.984 |
2.732 |
-2.558 |
1.77 |
3.53 |
-1.214 |
-6.918 |
6.027 |
-0.32 |
-8.909 |
-1.393 |
-1.655 |
1.218 |
-3.094 |
1.695 |
1.409 |
-2.45 |
-0.654 |
-1.626 |
-0.943 |
0.344 |
-0.24 |
-0.991 |
0.879 |
-0.074 |
-0.738 |
-2.401 |
0.066 |
0.446 |
1.239 |
-2.203 |
-0.6 |
|
|
Comprehensive Income |
|
14.385 |
23.518 |
17.167 |
16.363 |
15.712 |
-0.533 |
14.574 |
6.53 |
2.116 |
-4.105 |
18.686 |
-2.023 |
5.253 |
1.365 |
6.687 |
4.196 |
-0.042 |
5.622 |
-2.017 |
4.568 |
-0.481 |
-2.039 |
-1.795 |
5.209 |
-9.742 |
-1.75 |
-0.317 |
-2.072 |
-15.892 |
-8.96 |
0.297 |
1.928 |
-4.525 |
5.035 |
3.21 |
4.191 |
Goodwill |
|
16.083 |
16.083 |
16.083 |
16.083 |
16.083 |
16.083 |
16.083 |
16.083 |
16.083 |
16.033 |
16.047 |
16.078 |
16.083 |
16.076 |
16.07 |
16.073 |
16.078 |
16.055 |
16.046 |
16.038 |
16.03 |
16.011 |
16.011 |
16.015 |
16.007 |
16.042 |
16.017 |
16.043 |
16.067 |
16.059 |
16.062 |
16.082 |
16.026 |
16.025 |
16.052 |
16.062 |
Intangible Assets And Goodwill |
|
16.083 |
16.083 |
16.083 |
16.083 |
16.083 |
16.083 |
16.083 |
16.083 |
16.083 |
16.033 |
16.047 |
16.078 |
16.083 |
16.076 |
16.07 |
16.073 |
17.323 |
17.585 |
17.864 |
18.145 |
18.424 |
18.692 |
18.978 |
19.271 |
19.549 |
19.943 |
20.267 |
20.651 |
21.034 |
21.778 |
22.623 |
22.412 |
22.929 |
23.682 |
22.465 |
23.213 |
Land |
|
465.506 |
452.558 |
438.548 |
437.036 |
436.474 |
526.98 |
528.546 |
534.15 |
536.744 |
541.033 |
526.918 |
425.448 |
430.618 |
406.315 |
266.945 |
271.594 |
240.971 |
239.353 |
233.613 |
149.863 |
151.42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Buildings |
|
212.734 |
220.114 |
200.929 |
205.45 |
208.393 |
230.947 |
233.225 |
224.934 |
227.371 |
223.661 |
228.291 |
216.376 |
211.543 |
221.88 |
192.639 |
186.306 |
193.069 |
191.507 |
197.165 |
179.638 |
177.541 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction In Progress |
|
142.705 |
132.611 |
99.966 |
58.29 |
37.488 |
38.583 |
27.107 |
32.005 |
27.061 |
|
|
|
29.991 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncurrent Biological Assets |
|
47.792 |
45.619 |
45.333 |
44.232 |
40.944 |
41.23 |
42.705 |
43.105 |
39.734 |
40.334 |
42.028 |
43.422 |
42.87 |
40.302 |
33.307 |
32.52 |
33.053 |
31.016 |
31.81 |
33.657 |
32.328 |
30.74 |
29.075 |
29.053 |
25.22 |
24.276 |
23.894 |
24.818 |
|
|
|
|
|
|
|
|
Deferred Tax Assets |
|
2.255 |
5.647 |
5.648 |
3.002 |
2.398 |
5.312 |
5.396 |
5.397 |
5.398 |
9.782 |
9.785 |
9.793 |
10.053 |
9.271 |
9.186 |
9.187 |
9.188 |
10.118 |
10.116 |
10.115 |
10.112 |
11.932 |
11.927 |
11.928 |
11.926 |
12.257 |
12.247 |
12.257 |
12.687 |
12.943 |
10.237 |
11.613 |
12.695 |
15.724 |
15.828 |
14.413 |
Inventories |
|
124.978 |
137.715 |
61.646 |
80.474 |
83.56 |
98.555 |
39.212 |
50.77 |
76.404 |
71.443 |
34.962 |
67.566 |
77.419 |
88.183 |
28.435 |
43.95 |
60.652 |
88.808 |
26.579 |
42.757 |
45.952 |
53.068 |
25.239 |
37.602 |
47.413 |
62.123 |
19.539 |
32.47 |
38.192 |
52.168 |
23.578 |
34.921 |
40.024 |
32.174 |
18.737 |
32.52 |
Current Trade Receivables |
|
26.14 |
25.566 |
23.299 |
20.944 |
20.946 |
22.619 |
18.9 |
25.285 |
18.77 |
15.205 |
26.833 |
23.367 |
22.297 |
30.609 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Current Receivables |
|
33.132 |
47.874 |
31.246 |
24.529 |
14.896 |
38.794 |
31.103 |
20.012 |
18.125 |
46.203 |
26.949 |
27.166 |
28.458 |
52.254 |
30.047 |
38.845 |
23.967 |
45.722 |
33.289 |
29.918 |
21.461 |
39.171 |
30.139 |
19.034 |
17.948 |
32.895 |
26.465 |
22.223 |
29.251 |
31.411 |
27.574 |
15.614 |
18.008 |
34.267 |
23.016 |
11.465 |
Cash |
|
21.86 |
28.423 |
59.27 |
37.264 |
77.467 |
3.287 |
3.785 |
9.698 |
7.753 |
8.985 |
6.814 |
8.883 |
3.057 |
2.389 |
13.775 |
2.495 |
3.628 |
5.013 |
5.505 |
3.049 |
6.153 |
1.332 |
0.844 |
11.313 |
2.793 |
1.341 |
4.443 |
0.937 |
1.183 |
1.115 |
1.111 |
3.372 |
5.106 |
2.167 |
0.514 |
2.875 |
Issued Capital |
|
94.603 |
93.923 |
81.804 |
78.61 |
78.61 |
78.61 |
76.54 |
75.666 |
75.666 |
75.666 |
75.167 |
63.181 |
63.181 |
61.594 |
61.594 |
61.594 |
61.594 |
61.594 |
55.419 |
51.376 |
51.376 |
51.376 |
50.071 |
50.071 |
47.122 |
47.122 |
47.122 |
47.122 |
47.122 |
47.122 |
47.122 |
47.122 |
47.122 |
47.122 |
47.122 |
47.122 |
Reserve Of Cash Flow Hedges |
|
5.271 |
6.515 |
3.053 |
1.166 |
-1.421 |
-1.77 |
0 |
-2.178 |
-3.088 |
|
|
|
-2.08 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained Earnings |
|
612.533 |
610.384 |
531.019 |
497.646 |
483.87 |
465.408 |
463.537 |
448.013 |
442.693 |
436.311 |
444.296 |
364.015 |
357.491 |
346.552 |
343.532 |
338.063 |
330.773 |
335.489 |
311.038 |
294.432 |
289.21 |
286.009 |
282.41 |
284.549 |
268.749 |
276.969 |
279.598 |
279.952 |
281.175 |
294.596 |
303.622 |
303.771 |
-121.02 |
-118.698 |
-124.344 |
-125.81 |
Equity |
|
683.061 |
664.524 |
574.874 |
546.496 |
530.133 |
510.615 |
503.906 |
490.007 |
483.477 |
479.655 |
482.566 |
390.292 |
63.181 |
379.102 |
377.737 |
374.314 |
370.118 |
369.875 |
337.84 |
319.641 |
315.073 |
313.498 |
309.537 |
311.332 |
292.823 |
302.034 |
303.784 |
304.101 |
306.173 |
321.995 |
330.955 |
330.658 |
328.73 |
333.255 |
328.22 |
325.01 |
Deferred Tax Liabilities |
|
40.911 |
40.426 |
37.128 |
35.796 |
31.846 |
49.801 |
49.055 |
45.708 |
43.618 |
48.534 |
49.594 |
246.708 |
37.233 |
42.588 |
19.636 |
18.181 |
16.645 |
17.522 |
16.393 |
9.674 |
8.652 |
9.532 |
9.281 |
10.402 |
7.177 |
8.304 |
7.287 |
7.468 |
8.472 |
7.224 |
6.787 |
10.106 |
9.315 |
12.935 |
12.123 |
10.36 |
Other Noncurrent Liabilities |
|
13.229 |
15.714 |
19.19 |
26.204 |
26.083 |
48.01 |
49.443 |
59.055 |
52.603 |
|
|
|
54.218 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Tax Liabilities Current |
|
4.819 |
8.565 |
1.642 |
0.697 |
0.766 |
0.259 |
0.223 |
0.303 |
0 |
0 |
0 |
1.492 |
1.79 |
0 |
0 |
0.489 |
0.042 |
0.379 |
0 |
0 |
0.74 |
0 |
0 |
0 |
0.801 |
0 |
0 |
0.381 |
0.262 |
0 |
0.276 |
0.21 |
0.411 |
0 |
0 |
0 |
Current Accrued Expenses And Other Current Liabilities |
|
|
|
|
|
11.68 |
|
|
|
14.842 |
|
|
|
|
|
|
|
|
|
|
|
|
11.926 |
12.131 |
11.906 |
12.114 |
12.369 |
12.582 |
12.843 |
|
|
|
|
|
|
|
|
Other Comprehensive Income Before Tax Cash Flow Hedges |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends Paid |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase Decrease Through Acquisition Of Subsidiary |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase Decrease Through Conversion Of Convertible Instruments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase Decrease Through Exercise Of Warrants Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase Decrease Through Sharebased Payment Transactions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase Decrease Through Transactions With Owners |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments For Depreciation And Amortisation Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments For Decrease Increase In Biological Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments For Interest Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments For Interest Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Used In Operations Before Changes In Working Capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Used In Operations |
|
52.612 |
13.126 |
30.546 |
-6.591 |
56.522 |
8.012 |
-0.615 |
13.783 |
26.181 |
6.093 |
21.981 |
25.317 |
80.673 |
|
|
|
|
|
|
|
|
|
|
|
13.888 |
1.426 |
-5.55 |
2.511 |
5.517 |
6.411 |
-15.428 |
2.668 |
|
|
|
|
Cash Flows From Losing Control Of Subsidiaries Or Other Businesses Classified As Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments Of Other Equity Instruments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase Decrease In Cash And Cash Equivalents |
|
|
-30.93 |
22.158 |
-40.272 |
74.18 |
-0.498 |
-5.913 |
1.945 |
-1.267 |
2.053 |
-2.065 |
5.975 |
0.668 |
-11.386 |
11.278 |
-1.132 |
23.744 |
-4.845 |
-18.325 |
-3.103 |
-2.591 |
4.194 |
-7.426 |
9.181 |
-13.484 |
6.174 |
-2.877 |
-1.798 |
-14.741 |
-2.011 |
-31.293 |
-0.237 |
-0.65 |
21.504 |
-15.98 |
-17.619 |
Cash And Cash Equivalents |
|
21.859 |
28.423 |
59.27 |
37.264 |
77.467 |
3.287 |
3.785 |
9.698 |
7.753 |
8.985 |
6.814 |
8.883 |
3.057 |
2.389 |
13.775 |
2.495 |
3.628 |
-28.881 |
-23.903 |
3.049 |
-2.479 |
-45.041 |
-88.648 |
-81.242 |
-90.413 |
1.341 |
-83.394 |
-80.541 |
-78.731 |
1.115 |
1.111 |
3.372 |
-30.404 |
2.167 |
0.514 |
2.875 |
Effect Of Exchange Rate Changes On Cash And Cash Equivalents |
|
0 |
0.083 |
-0.147 |
0.064 |
0 |
-0.001 |
0.001 |
0 |
0.035 |
0.118 |
-0.004 |
-0.149 |
0 |
0 |
0.002 |
-0.001 |
0 |
0 |
0.005 |
-0.001 |
-0.028 |
0.02 |
0.02 |
-0.01 |
0.695 |
-0.404 |
0.024 |
-0.012 |
-0.172 |
0.002 |
0.111 |
0.014 |
-0.04 |
0.031 |
0.019 |
-0.022 |
Purchase Of Financial Instruments Classified As Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds From Exercise Of Warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments For Share Issue Costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase Decrease In Cash And Cash Equivalents Before Effect Of Exchange Rate Changes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Tax Relating To Components Of Other Comprehensive Income |
|
|
0.486 |
0.761 |
0.34 |
0.471 |
0.08 |
0.094 |
0.176 |
-0.079 |
-0.004 |
-0.088 |
-0.096 |
-0.553 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
Production Facility And Machinery |
|
|
89.945 |
80.891 |
83.686 |
87.417 |
86.445 |
90.14 |
86.524 |
95.996 |
101.813 |
105.24 |
103.02 |
103.856 |
107.462 |
101.539 |
97.35 |
87.897 |
85.465 |
82.494 |
70.326 |
73.422 |
75.361 |
71.993 |
71.168 |
66.604 |
69.061 |
71.424 |
72.989 |
73.87 |
78.091 |
80.861 |
83.524 |
78.076 |
75.333 |
71.763 |
72.376 |
Other Plant Equipment And Fixtures |
|
|
6.65 |
5.957 |
6.115 |
5.505 |
5.111 |
5.301 |
5.419 |
5.682 |
5.846 |
5.02 |
4.174 |
4.26 |
2.65 |
4.345 |
2.52 |
3.879 |
4.139 |
4.278 |
2.953 |
3.061 |
2.377 |
2.461 |
2.057 |
0.985 |
1.006 |
0.931 |
1.025 |
1.253 |
1.205 |
1.213 |
1.129 |
1.183 |
1.969 |
1.952 |
2.013 |
Property Plant And Equipment In Progress |
|
|
|
|
|
|
38.583 |
27.107 |
32.005 |
27.061 |
30.016 |
28.506 |
22.163 |
29.991 |
22.689 |
11.489 |
9.921 |
11.108 |
16.635 |
13.385 |
10.481 |
8.857 |
11.891 |
16.606 |
11.497 |
8.591 |
11.216 |
9.808 |
12.049 |
8.466 |
5.68 |
4.038 |
3.558 |
2.002 |
10.967 |
11.495 |
7.121 |
Current Prepayments |
|
|
3.447 |
2.304 |
3.157 |
2.359 |
2.481 |
2.226 |
1.87 |
2.241 |
2.813 |
2.678 |
9.118 |
9.326 |
9.507 |
9.3 |
7.176 |
5.072 |
3.493 |
3.98 |
3.072 |
3.429 |
5.482 |
3.738 |
2.707 |
2.927 |
4.62 |
2.395 |
1.386 |
1.463 |
0.217 |
0.12 |
0.36 |
2.488 |
1.07 |
2.112 |
0.225 |
Dividend Available For Distribution |
|
|
0 |
0 |
6.682 |
6.682 |
0 |
0 |
5.675 |
5.675 |
0 |
0 |
0 |
0 |
0 |
0 |
3.264 |
3.264 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
Noncurrent Payables To Credit Institutions |
|
|
319.454 |
286.091 |
251.008 |
246.931 |
256.646 |
257.114 |
257.073 |
251.967 |
262.09 |
250.934 |
88.895 |
252.739 |
235.667 |
155.976 |
165.774 |
143.49 |
118.097 |
112.998 |
67.469 |
67.868 |
82.644 |
75.391 |
57.364 |
25.018 |
37.95 |
40.078 |
37.18 |
30.651 |
40.3 |
41.473 |
44.628 |
38.021 |
42.11 |
43.291 |
34.556 |
Current Payables To Credit Institutions |
|
|
123.154 |
92.45 |
71.573 |
76.189 |
123.546 |
111.376 |
96.706 |
105.852 |
123.527 |
118.075 |
112.32 |
121.055 |
148.043 |
109.829 |
81.739 |
68.356 |
98.782 |
87.217 |
48.495 |
43.489 |
92.965 |
89.492 |
92.555 |
93.206 |
78.965 |
87.837 |
81.478 |
79.914 |
64.933 |
62.92 |
33.999 |
35.51 |
31.882 |
51.764 |
38.163 |
Production Cost |
|
|
|
|
|
|
103.375 |
67.293 |
80.798 |
101.03 |
69.856 |
67.856 |
77.05 |
109.575 |
98.326 |
52.69 |
61.265 |
63.172 |
90.45 |
66.08 |
51.643 |
74.293 |
76.817 |
39.397 |
38.871 |
59.372 |
54.311 |
24.613 |
35.585 |
|
|
|
|
|
|
|
|
Current Biological Assets |
|
|
84.039 |
139.422 |
105.052 |
64.611 |
81.255 |
137.937 |
101.807 |
64.593 |
91.108 |
137.2 |
100.973 |
82.288 |
83.705 |
128.576 |
96.247 |
62.093 |
55.331 |
107.815 |
73.38 |
54.93 |
59.747 |
98.712 |
76.718 |
43.498 |
45.192 |
98.344 |
65.693 |
|
|
|
|
|
|
|
|
Reserve Of Change In Value Of Foreign Currency Basis Spreads |
|
|
-46.298 |
-41.002 |
-37.608 |
-37.608 |
-33.403 |
-36.171 |
-39.347 |
-37.469 |
-32.322 |
-36.897 |
-36.904 |
-28.357 |
-29.044 |
-27.389 |
-28.607 |
-25.513 |
-27.208 |
-28.617 |
-26.167 |
-25.513 |
-23.887 |
-22.944 |
-23.288 |
-23.048 |
-22.057 |
-22.936 |
-22.973 |
|
|
|
|
|
|
|
|
Other Noncurrent Payables |
|
|
|
|
|
|
48.01 |
49.443 |
59.055 |
52.603 |
52.541 |
71.583 |
37.433 |
54.218 |
52.195 |
0 |
18.181 |
0 |
6.532 |
0 |
0 |
0 |
9.511 |
8.871 |
8.598 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
Amount Of Component Of Cash Flows From Used In Operating Activities |
|
|
|
|
|
|
-8.838 |
-6.62 |
-5.114 |
47.858 |
-45.289 |
20.15 |
8.683 |
8.81 |
4.336 |
8.04 |
7.785 |
0.555 |
5.33 |
-0.642 |
6.276 |
3.087 |
-1.34 |
-2.891 |
6.138 |
-7.438 |
-2.796 |
-0.365 |
-1.922 |
|
|
|
|
|
|
|
|
Deferred Income Classified As Current |
|
|
12.733 |
14.823 |
12.519 |
11.68 |
14.169 |
14.198 |
14.186 |
14.842 |
19.008 |
19.191 |
14.834 |
15.283 |
16.206 |
10.418 |
10.612 |
10.827 |
11.008 |
11.194 |
11.456 |
11.716 |
11.926 |
12.131 |
11.906 |
12.114 |
|
|
|
|
|
|
|
|
|
|
|
Average Number Of Employees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit Loss In Subsidiaries |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments For Losses Gains On Disposal Of Noncurrent Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase Of Intangible Assets Classified As Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|