Profit Loss Attributable To Noncontrolling Interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit Loss Attributable To Owners Of Parent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gains Losses On Exchange Differences On Translation Before Tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gains Losses On Financial Assets Measured At Fair Value Through Other Comprehensive Income Before Tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reclassification Adjustments On Financial Assets Measured At Fair Value Through Other Comprehensive Income Before Tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Tax Relating To Components Of Other Comprehensive Income That Will Be Reclassified To Profit Or Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Comprehensive Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive Income Attributable To Noncontrolling Interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive Income Attributable To Owners Of Parent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
15.423911 |
15.594007 |
6.087799 |
6.087799 |
6.087799 |
4.248292 |
4.248291 |
4.248291 |
4.248291 |
4.248291 |
4.047146 |
0.926404 |
0.926404 |
0.926404 |
0.926404 |
0.926404 |
0.926404 |
0.926404 |
0.926404 |
0.926404 |
0.926404 |
0.926404 |
Computer Software |
|
1.944335 |
2.956373 |
3.641844 |
3.117911 |
3.288423 |
3.634354 |
4.361226 |
5.814967 |
6.565085 |
5.071615 |
1.173112 |
0.252968 |
0.329943 |
0.508027 |
0.361729 |
0.531359 |
0.760882 |
1.010849 |
1.270079 |
0.853541 |
0.205486 |
0.285094 |
Intangible Assets And Goodwill |
|
35.787756 |
37.993196 |
9.729642 |
9.205709 |
9.376222 |
7.882646 |
8.609517 |
10.063258 |
10.813376 |
9.319906 |
5.220258 |
1.179372 |
1.256347 |
1.434431 |
1.288133 |
1.457763 |
1.687286 |
1.937253 |
2.196483 |
1.779945 |
1.13189 |
1.211498 |
Land And Buildings |
|
18.372388 |
18.702929 |
19.033469 |
19.36401 |
19.542757 |
19.985571 |
20.19628 |
20.403385 |
22.905248 |
20.892849 |
21.083574 |
21.066868 |
20.666346 |
17.49553 |
17.689749 |
16.882984 |
15.298677 |
15.514507 |
14.801228 |
5.813938 |
5.836784 |
5.859631 |
Investments In Subsidiaries |
|
0 |
|
0 |
|
0 |
|
0 |
0 |
|
0 |
|
0 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
|
0 |
Inventories |
|
67.834364 |
64.629039 |
57.629803 |
60.022137 |
59.008312 |
48.351322 |
36.701319 |
42.064978 |
39.799865 |
50.776007 |
48.729369 |
37.075075 |
35.922533 |
37.186544 |
36.395857 |
40.948908 |
38.810139 |
34.190985 |
30.974931 |
29.985498 |
30.407085 |
26.480147 |
Cash |
|
9.014256 |
6.401992 |
11.53565 |
3.884666 |
7.974766 |
6.584164 |
34.886674 |
19.134296 |
11.675062 |
6.805833 |
3.986095 |
19.666907 |
11.105943 |
16.519957 |
8.602767 |
9.89511 |
5.492397 |
11.075898 |
9.042685 |
15.562363 |
|
|
Issued Capital |
|
5.105 |
5.105 |
5.105 |
5.105 |
5.105 |
5.105 |
5.105 |
5.105 |
5.105 |
5.105 |
5.105 |
5.105 |
5.105 |
5.105 |
5.105 |
5.105 |
5.105 |
5.105 |
5.105 |
5.105 |
5.105 |
5.105 |
Retained Earnings |
|
100.675317 |
98.009607 |
94.154279 |
90.849848 |
84.415836 |
79.93126 |
72.207928 |
76.401383 |
78.2186 |
75.927543 |
73.422145 |
68.747188 |
64.61997 |
58.49748 |
56.226552 |
51.587109 |
48.25712 |
43.745763 |
43.380817 |
40.966781 |
39.422564 |
36.175624 |
Other Reserves |
|
0.679248 |
|
0.713097 |
|
0.586747 |
|
-0.493076 |
3.488573 |
-0.806029 |
3.237166 |
-0.685367 |
3.79206 |
-0.625284 |
3.688092 |
-0.63797 |
3.241828 |
-0.872229 |
3.812105 |
-0.991013 |
-0.472665 |
-0.237689 |
-0.12541 |
Equity Attributable To Owners Of Parent |
|
110.806171 |
|
104.318981 |
|
94.454189 |
|
96.166458 |
84.994956 |
82.517571 |
84.269709 |
77.841778 |
77.644248 |
69.099686 |
|
|
|
|
|
|
|
|
|
Noncontrolling Interests |
|
19.031562 |
19.554877 |
5.774333 |
5.42317 |
3.233897 |
1.87902 |
2.136862 |
1.877301 |
1.490566 |
1.405816 |
1.210515 |
0 |
0 |
|
|
|
|
|
|
|
|
|
Equity |
|
129.837733 |
123.386851 |
110.093314 |
101.836961 |
97.688086 |
86.573173 |
98.30332 |
5.105 |
84.008138 |
85.675525 |
79.052293 |
77.644248 |
69.099686 |
67.290572 |
60.693582 |
59.933937 |
52.489891 |
52.662868 |
47.494804 |
49.427866 |
44.289875 |
45.296589 |
Deferred Tax Liabilities |
|
6.722834 |
7.252364 |
2.504078 |
2.560595 |
2.553235 |
|
2.921801 |
3.207293 |
3.027644 |
2.961933 |
1.831289 |
1.893278 |
1.688481 |
1.671651 |
|
|
|
|
|
|
|
|
Noncurrent Provisions |
|
|
|
0 |
0.096171 |
0.096171 |
|
0 |
|
|
|
|
|
1.688481 |
1.671651 |
1.232945 |
1.117879 |
1.39826 |
1.493585 |
0.933404 |
1.136777 |
|
0.938168 |
Increase Decrease Through Acquisition Of Subsidiary |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends Recognised As Distributions To Owners Of Parent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase Decrease Through Transfers And Other Changes Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends Paid |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments For Reconcile Profit Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Used In Operations Before Changes In Working Capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance Income Received Classified As Operating Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance Costs Paid Classified As Operating Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Used In Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Taxes Paid Refund Classified As Operating Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase Of Intangible Assets Classified As Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase Of Property Plant And Equipment Classified As Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds From Sales Of Property Plant And Equipment Classified As Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows Used In Obtaining Control Of Subsidiaries Or Other Businesses Classified As Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inflows Of Cash From Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayments Of Borrowings Classified As Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments Of Lease Liabilities Classified As Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends Paid Classified As Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase Decrease In Cash And Cash Equivalents Before Effect Of Exchange Rate Changes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash And Cash Equivalents |
|
9.014 |
6.402 |
11.536 |
3.885 |
7.975 |
6.584 |
34.887 |
19.134 |
11.675 |
6.806 |
3.986 |
19.667 |
0.011106 |
0.01652 |
8.602 |
9.895 |
5.492 |
11.076 |
9.043 |
15.562363 |
4.508 |
11.037544 |
Effect Of Exchange Rate Changes On Cash And Cash Equivalents |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade And Other Current Payables To Trade Suppliers |
|
25.800731 |
21.82799 |
13.242138 |
24.21514 |
20.495742 |
24.479718 |
|
14.472808 |
20.706955 |
14.834787 |
23.41366 |
15.412707 |
17.510346 |
16.212571 |
16.651297 |
15.428772 |
16.195448 |
14.091976 |
15.328013 |
15.407944 |
14.324929 |
11.638613 |
Cash Advances And Loans Made To Other Parties Classified As Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds From Current Borrowings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income Expense From Subsidiaries Jointly Controlled Entities And Associates |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hedges Value Adjustments Before Tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Tax Relating To Components Of Other Comprehensive Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends Proposed Or Declared Before Financial Statements Authorised For Issue But Not Recognised As Distribution To Owners |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments For Decrease Increase In Working Capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase Of Other Longterm Assets Classified As Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayments Of Noncurrent Borrowings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase Sale Of Treasury Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase Decrease In Cash And Cash Equivalents |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Plant Equipment And Fixtures |
|
|
11.319484 |
4.468171 |
4.482804 |
4.514759 |
4.980493 |
|
3.914096 |
5.712211 |
4.413478 |
4.934943 |
4.511302 |
2.891821 |
2.732752 |
2.880102 |
2.808314 |
2.665683 |
3.144486 |
3.554653 |
3.545891 |
3.521374 |
3.551841 |
Current Prepayments |
|
|
7.868623 |
1.403483 |
1.981165 |
0.978472 |
1.582859 |
|
0.662348 |
0.907003 |
0.688967 |
1.143632 |
0.896567 |
1.024089 |
0.685309 |
1.463509 |
0.594065 |
0.816819 |
0.504154 |
0.797057 |
0.494235 |
0.668953 |
0.531724 |
Noncurrent Payables To Mortgage Credit Institutions |
|
|
6.201122 |
6.672725 |
7.022456 |
|
|
|
9.473117 |
9.959796 |
10.476637 |
10.989714 |
11.498605 |
11.999343 |
12.509951 |
13.043402 |
13.531376 |
14.028507 |
14.53463 |
15.315668 |
6.623665 |
6.881874 |
7.139847 |
Current Payables To Mortgage Credit Institutions |
|
|
4.758632 |
0.928251 |
1.005657 |
1.006394 |
1.007121 |
|
1.012801 |
1.013779 |
1.014774 |
1.015785 |
1.016775 |
1.01776 |
1.018753 |
0.981333 |
0.987328 |
0.978284 |
0.968206 |
0.975749 |
0.515995 |
0.514982 |
0.513988 |
Other Current Payables |
|
|
21.018563 |
11.897289 |
8.184837 |
14.807743 |
6.71667 |
|
14.250342 |
7.422352 |
12.748742 |
10.80766 |
11.731142 |
8.601561 |
11.512633 |
9.812339 |
11.684184 |
10.169427 |
10.098307 |
9.924966 |
9.655466 |
8.014749 |
9.145629 |
Amount Of Component Of Cash Flows From Used In Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Receipts From Noncurrent Borrowings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds From Issuing Shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount Of Component Of Cash Flows From Used In Operating Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount Of Component Of Cash Flows From Used In Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gains Losses On Cash Flow Hedges Before Tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transfer To Finance Cost Before Tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds From Borrowings Classified As Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Receivables From Sales And Services |
|
|
53.934344 |
43.534749 |
45.109896 |
47.082024 |
41.137027 |
|
|
|
|
42.126799 |
37.082729 |
36.873779 |
|
|
|
|
|
|
|
|
|
Payments Of Finance Lease Liabilities Classified As Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Finance Lease Liabilities |
|
|
9.345255 |
1.630241 |
1.85246 |
1.775336 |
0.855815 |
|
0.970245 |
1.143405 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
Average Number Of Employees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production Cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|