Profit Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments For Income Tax Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Tax Expense Continuing Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Adjustments For Noncash Items |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Adjustments For Noncash Items |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Received Classified As Operating Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Paid Classified As Operating Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Used In Operating Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Used In Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Used In Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution Costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Comprehensive Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments For Depreciation And Amortisation Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments For Finance Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments For Finance Costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Decrease Increase In Inventories |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Decrease Increase In Receivables |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Decrease Increase In Trade Payables |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends Paid Classified As Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase Decrease In Cash And Cash Equivalents |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible Assets And Goodwill |
|
53.085 |
53.124 |
53.197 |
53.274 |
53.352 |
53.441 |
53.531 |
53.896 |
54.393 |
54.902 |
55.392 |
55.856 |
56.13 |
56.264 |
56.791 |
57.344 |
57.899 |
58.454 |
59.01 |
59.591 |
59.413 |
59.78 |
60.304 |
Inventories |
|
29.187 |
33.023 |
28.388 |
33.429 |
24.205 |
36.41 |
29.189 |
34.083 |
27.641 |
25.685 |
28.771 |
30.151 |
25.815 |
32.913 |
26.291 |
30.435 |
28.28 |
32.829 |
30.629 |
34.892 |
32.476 |
36.022 |
28.567 |
Current Tax Assets Current |
|
|
0.572 |
0 |
0 |
|
|
|
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1.5 |
0 |
0 |
|
Current Prepayments |
|
4.619 |
5.195 |
4.72 |
4.241 |
5.149 |
4.387 |
3.86 |
3.768 |
3.716 |
4.593 |
3.657 |
4.367 |
3.781 |
7.27 |
3.783 |
3.899 |
3.514 |
4.048 |
3.147 |
4.583 |
4.095 |
1.363 |
2.424 |
Cash |
|
40.791 |
22.387 |
40.714 |
27.751 |
34.779 |
12.302 |
27.084 |
17.868 |
34.985 |
26.791 |
32.9 |
26.15 |
26.785 |
21.794 |
28.658 |
21.691 |
24.776 |
21.924 |
17.897 |
12.002 |
19.598 |
7.995 |
21.758 |
Equity |
|
192.238 |
179.452 |
187.216 |
178.153 |
186.241 |
175.894 |
177.354 |
169.033 |
170.507 |
162.375 |
167.727 |
161.75 |
166.176 |
160.176 |
164.114 |
158.55 |
162.532 |
156.533 |
160.436 |
155.116 |
160.74 |
154.779 |
158.141 |
Deferred Tax Liabilities |
|
9.982 |
|
9.789 |
9.464 |
9.464 |
9.479 |
9.479 |
9.533 |
9.533 |
9.54 |
9.54 |
9.272 |
9.272 |
9.3 |
9.3 |
9.387 |
9.387 |
9.701 |
9.657 |
9.456 |
9.97 |
10.209 |
10.305 |
Trade And Other Current Payables |
|
47.618 |
35.397 |
43.733 |
37.817 |
43.017 |
41.638 |
42.905 |
41.368 |
53.985 |
31.749 |
40.352 |
33.675 |
31.264 |
29.64 |
31.206 |
28.184 |
34.817 |
25.627 |
30.725 |
29.657 |
32.21 |
33.452 |
|
Current Tax Liabilities Current |
|
4.891 |
0 |
2.778 |
0.619 |
3.511 |
1.002 |
3.97 |
1.736 |
2.331 |
0.103 |
1.698 |
0.436 |
1.855 |
0.092 |
1.811 |
0.055 |
1.907 |
0 |
0.121 |
0 |
2.664 |
0.352 |
1.064 |
Cash And Cash Equivalents |
|
40.791 |
22.387 |
40.714 |
27.751 |
34.779 |
12.302 |
27.084 |
17.868 |
34.985 |
26.791 |
32.9 |
26.15 |
26.785 |
21.794 |
28.658 |
21.691 |
24.776 |
21.924 |
17.897 |
12.002 |
19.598 |
7.995 |
21.758 |
Amount Of Component Of Cash Flows From Used In Operating Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production Cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments For Losses Gains On Disposal Of Noncurrent Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds From Sales Of Intangible Assets Classified As Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase Of Financial Instruments Classified As Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect Of Exchange Rate Changes On Cash And Cash Equivalents |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
53.085 |
|
53.085 |
|
53.085 |
|
53.085 |
|
53.085 |
|
53.085 |
|
53.085 |
|
53.085 |
|
53.085 |
|
53.085 |
|
53.085 |
|
53.085 |
Customer Relationships |
|
0 |
|
0.026 |
|
0.088 |
|
0.15 |
|
0.213 |
|
0.276 |
|
0.338 |
|
0.4 |
|
0.463 |
|
0.526 |
|
0.588 |
|
0.651 |
Computer Software |
|
0 |
|
0.086 |
|
0.179 |
|
0.296 |
|
1.095 |
|
2.031 |
|
2.382 |
|
3.306 |
|
4.351 |
|
5.399 |
|
5.74 |
|
6.568 |
Land And Buildings |
|
38.606 |
|
38.927 |
|
39.313 |
|
39.829 |
|
30.578 |
|
31.29 |
|
32.037 |
|
32.785 |
|
33.533 |
|
34.281 |
|
35.028 |
|
35.775 |
Plant And Machinery |
|
13.555 |
|
16.019 |
|
14.709 |
|
15.066 |
|
11.414 |
|
10.723 |
|
7.937 |
|
6.034 |
|
6.438 |
|
3.654 |
|
4.376 |
|
3.329 |
Other Plant Equipment And Fixtures |
|
|
|
|
|
|
|
4.377 |
|
2.81 |
|
2.375 |
|
2.322 |
|
2.244 |
|
2.444 |
|
2.532 |
|
3.816 |
|
5.323 |
Property Plant And Equipment In Progress |
|
1.589 |
|
0.873 |
|
0 |
|
0 |
|
14.055 |
|
0 |
|
0.077 |
|
0 |
|
|
|
|
|
|
|
|
Issued Capital |
|
23.063 |
|
23.063 |
|
23.063 |
|
23.063 |
|
23.063 |
|
23.063 |
|
23.063 |
|
23.063 |
|
23.063 |
|
23.063 |
|
23.063 |
|
23.063 |
Miscellaneous Equity |
|
|
|
|
|
|
|
1.898 |
|
1.898 |
|
1.898 |
|
1.898 |
|
1.898 |
|
1.898 |
|
1.898 |
|
1.898 |
|
1.898 |
Retained Earnings |
|
158.744 |
|
153.722 |
|
149.748 |
|
144.321 |
|
139.78 |
|
137 |
|
135.449 |
|
134.54 |
|
132.958 |
|
131.324 |
|
131.166 |
|
128.567 |
Dividend Available For Distribution |
|
8.533 |
|
8.533 |
|
11.532 |
|
8.072 |
|
5.766 |
|
5.766 |
|
5.766 |
|
4.613 |
|
4.613 |
|
4.151 |
|
4.613 |
|
4.613 |
Adjustments For Decrease Increase In Inventories |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments For Decrease Increase In Other Operating Receivables |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments For Decrease Increase In Trade Payables And Other Payables |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Comprehensive Income Before Tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special Items |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit Loss From Continuing Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments Of Finance Lease Liabilities Classified As Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase Decrease In Cash And Cash Equivalents Before Effect Of Exchange Rate Changes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncurrent Finance Lease Liabilities |
|
1.147 |
3.227 |
4.238 |
6.143 |
7.699 |
4.195 |
7.123 |
5.596 |
7.38 |
6.95 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
Current Finance Lease Liabilities |
|
4.906 |
5.077 |
4.658 |
4.317 |
4.238 |
5.521 |
4.337 |
4.8 |
4.743 |
4.63 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
Average Number Of Employees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments For Depreciation And Impairment Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Comprehensive Income Other Cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount Of Component Of Cash Flows From Used In Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|