| Profit Loss |
|
|
|
|
|
|
|
|
|
| Adjustments For Income Tax Expense |
|
|
|
|
|
|
|
|
|
| Income Tax Expense Continuing Operations |
|
|
|
|
|
|
|
|
|
| Adjustments For Depreciation And Amortisation Expense And Impairment Loss Reversal Of Impairment Loss Recognised In Profit Or Loss |
|
|
|
|
|
|
|
|
|
| Other Adjustments For Noncash Items |
|
|
|
|
|
|
|
|
|
| Increase Decrease In Working Capital |
|
|
|
|
|
|
|
|
|
| Other Adjustments For Noncash Items |
|
|
|
|
|
|
|
|
|
| Increase Decrease In Working Capital |
|
|
|
|
|
|
|
|
|
| Interest Received Classified As Operating Activities |
|
|
|
|
|
|
|
|
|
| Interest Paid Classified As Operating Activities |
|
|
|
|
|
|
|
|
|
| Income Taxes 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 |
|
|
|
|
|
|
|
|
|
| Other Income |
|
|
|
|
|
|
|
|
|
| Employee Benefits Expense |
|
|
|
|
|
|
|
|
|
| Depreciation And Amortisation Expense |
|
|
|
|
|
|
|
|
|
| Impairment Loss Reversal Of Impairment Loss Recognised In Profit Or Loss |
|
|
|
|
|
|
|
|
|
| Profit Loss From Continuing Operations |
|
|
|
|
|
|
|
|
|
| Profit Loss From Discontinued Operations |
|
|
|
|
|
|
|
|
|
| Profit Loss Attributable To Owners Of Parent |
|
|
|
|
|
|
|
|
|
| Basic Earnings Loss Per Share From Continuing Operations |
|
|
|
|
|
|
|
|
|
| Diluted Earnings Loss Per Share From Continuing Operations |
|
|
|
|
|
|
|
|
|
| Basic Earnings Loss Per Share From Discontinued Operations |
|
|
|
|
|
|
|
|
|
| Diluted Earnings Loss Per Share From Discontinued Operations |
|
|
|
|
|
|
|
|
|
| Other Comprehensive Income Net Of Tax Exchange Differences On Translation |
|
|
|
|
|
|
|
|
|
| Other Comprehensive Income |
|
|
|
|
|
|
|
|
|
| Comprehensive Income |
|
|
|
|
|
|
|
|
|
| Comprehensive Income Attributable To Owners Of Parent |
|
|
|
|
|
|
|
|
|
| Intangible Assets And Goodwill |
|
|
217.8 |
230.2 |
243.7 |
246.4 |
251.1 |
|
325.7 |
| Deferred Tax Assets |
|
|
66.2 |
75.4 |
77.1 |
78.5 |
78.5 |
|
56.2 |
| Inventories |
|
|
585.8 |
596.3 |
549.4 |
506.1 |
486.5 |
|
489.3 |
| Current Prepayments |
|
|
6.7 |
8.5 |
6.9 |
9.4 |
8.8 |
|
14.3 |
| Cash And Cash Equivalents |
|
|
205.8 |
7.6 |
18.7 |
32.3 |
28.3 |
16 |
4.2 |
| Noncurrent Assets Or Disposal Groups Classified As Held For Sale |
|
|
11 |
31 |
11 |
69.6 |
11 |
|
456.8 |
| Issued Capital |
|
|
11.9 |
11.9 |
11.9 |
11.9 |
11.9 |
|
11.9 |
| Retained Earnings |
|
|
649.4 |
660.1 |
595.8 |
584.2 |
576 |
|
809.4 |
| Equity |
|
|
657.1 |
665.8 |
601.7 |
590.8 |
11.9 |
11.9 |
802.5 |
| Noncurrent Provisions |
|
|
5.1 |
5.1 |
0 |
0 |
|
|
0.5 |
| Current Tax Liabilities Current |
|
|
3.6 |
11.4 |
1.1 |
0 |
0.1 |
|
0.9 |
| Current Provisions |
|
|
0.8 |
0.5 |
0.9 |
1 |
0.2 |
|
1.7 |
| Adjustments For Losses Gains On Disposal Of Noncurrent Assets |
|
|
|
|
|
|
|
|
|
| Adjustments For Provisions |
|
|
|
|
|
|
|
|
|
| Adjustments For Sharebased Payments |
|
|
|
|
|
|
|
|
|
| Adjustments For Unrealised Foreign Exchange Losses Gains |
|
|
|
|
|
|
|
|
|
| Adjustments For Finance Income |
|
|
|
|
|
|
|
|
|
| Adjustments For Finance Costs |
|
|
|
|
|
|
|
|
|
| Cash Flows From Used In Operations |
|
|
|
|
|
|
|
|
|
| Finance Income Received Classified As Operating Activities |
|
|
|
|
|
|
|
|
|
| Finance Costs Paid 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 From Losing Control Of Subsidiaries Or Other Businesses Classified As Investing Activities |
|
|
|
|
|
|
|
|
|
| Proceeds From Noncurrent Borrowings |
|
|
|
|
|
|
|
|
|
| Payments Of Lease Liabilities Classified As Financing Activities |
|
|
|
|
|
|
|
|
|
| Repayments Of Noncurrent Borrowings |
|
|
|
|
|
|
|
|
|
| Cash Advances And Loans From Related Parties |
|
|
|
|
|
|
|
|
|
| Cash Flows From Used In Increase Decrease In Current Borrowings |
|
|
|
|
|
|
|
|
|
| Increase Decrease In Cash And Cash Equivalents Before Effect Of Exchange Rate Changes |
|
|
|
|
|
|
|
|
|
| Effect Of Exchange Rate Changes On Cash And Cash Equivalents |
|
|
|
|
|
|
|
|
|
| Increase Decrease Through Sharebased Payment Transactions |
|
|
|
|
|
|
|
|
|
| Increase Decrease Through Treasury Share Transactions |
|
|
|
|
|
|
|
|
|
| Decrease Increase Through Tax On Sharebased Payment Transactions |
|
|
|
|
|
|
|
|
|
| Increase Decrease Through Transactions With Owners |
|
|
|
|
|
|
|
|
|
| Cash Advances And Loans Made To Other Parties Classified As Investing Activities |
|
|
|
|
|
|
|
|
|
| Other External Expenses |
|
|
|
|
|
|
|
|
|
| Profit Loss From Operating Activities Before Deprecition And Amortisation Expenses |
|
|
|
|
|
|
|
|
|
| Depreciation Expense |
|
|
|
|
|
|
|
|
|
| Transfer To Finance Cost Before Tax |
|
|
|
|
|
|
|
|
|
| Income Tax Relating To Components Of Other Comprehensive Income |
|
|
|
|
|
|
|
|
|
| Adjustments For Depreciation And Impairment Loss |
|
|
|
|
|
|
|
|
|
| Adjustments For Decrease Increase In Working Capital |
|
|
|
|
|
|
|
|
|
| Income Taxes Paid Refund Classified As Operating Activities |
|
|
|
|
|
|
|
|
|
| Proceeds From Other Longterm Assets Classified As Investing Activities |
|
|
|
|
|
|
|
|
|
| Increase Decrease In Cash And Cash Equivalents |
|
|
|
|
|
|
|
|
|
| Special Items |
|
|
|
|
|
|
|
|
|
| Profit Loss In Associates |
|
|
|
|
|
|
|
|
|
| Proceeds From Sales Of Intangible Assets Classified As Investing Activities |
|
|
|
|
|
|
|
|
|
| Profit Loss In Subsidiaries |
|
|
|
|
|
|
|
|
|
| Gains Losses From Subsidiaries Joint Ventures And Associates |
|
|
|
|
|
|
|
|
|
