| Revenue & Gross Profit |
| Total Revenue |
609,417,000
|
614,033
|
622,363,000
|
582,396,000
|
585,800,000
|
582,625,000
|
566,422,000
|
574,150,000
|
553,068,000
|
533,995,000
|
471,749,000
|
489,419,000
|
443,200,000
|
458,936,000
|
448,863,000
|
412,180,000
|
355,226,000
|
376,066,000
|
363,950,000
|
374,268,000
|
| Cost of Sales |
-453,606,000
|
-455,540
|
-457,870,000
|
-433,800,000
|
-436,402,000
|
-438,208,000
|
-423,155,000
|
-440,622,000
|
-413,427,000
|
-404,873,000
|
-361,103,000
|
-369,783,000
|
-332,411,000
|
-340,649,000
|
-340,093,000
|
-412,180,000
|
-279,917,000
|
-292,120,000
|
-286,439,000
|
287,263,000
|
| Gross Profit |
155,811,000
|
158,493
|
164,493,000
|
148,596,000
|
149,398,000
|
144,417,000
|
143,267,000
|
133,528,000
|
139,641,000
|
129,122,000
|
110,646,000
|
119,636,000
|
110,789,000
|
118,287,000
|
108,770,000
|
-
|
75,309,000
|
83,946,000
|
77,511,000
|
661,531,000
|
| Operating Expenses |
| Distribution Expenses |
-75,057,000
|
-73,781
|
-72,287,000
|
-72,521,000
|
-71,329,000
|
-67,141,000
|
-66,568,000
|
-67,567,000
|
-62,648,000
|
-61,128,000
|
-54,554,000
|
-59,163,000
|
-54,635,000
|
-56,652,000
|
-56,099,000
|
-14,592,000
|
-44,123,000
|
-54,029,000
|
-51,555,000
|
-45,574,000
|
| Administrative Expenses |
-37,765,000
|
-36,472
|
-34,434,000
|
-31,796,000
|
-29,963,000
|
-30,538,000
|
-30,330,000
|
-31,104,000
|
-28,873,000
|
-28,786,000
|
-27,064,000
|
-24,507,000
|
-23,326,000
|
-24,864,000
|
-21,783,000
|
-24,079,000
|
-25,403,000
|
-25,049,000
|
-24,208,000
|
-28,371,000
|
| Other Operating Expenses |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-29,098,000
|
-
|
-
|
-
|
-
|
| Voluntary retirement scheme expense |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
| Total Operating Expenses |
42,989,000
|
48,240
|
57,772,000
|
44,279,000
|
48,106,000
|
46,738,000
|
46,369,000
|
34,857,000
|
48,120,000
|
39,208,000
|
29,028,000
|
35,966,000
|
32,828,000
|
36,771,000
|
30,888,000
|
-67,769,000
|
5,783,000
|
4,868,000
|
1,748,000
|
587,586,000
|
| Operating Income |
| Other Operating Income |
1,252,000
|
636
|
742,000
|
34,384,000
|
27,366,000
|
27,934,000
|
25,394,000
|
28,524,000
|
25,147,000
|
25,015,000
|
24,982,000
|
26,341,000
|
20,800,000
|
21,550,000
|
20,969,000
|
19,061,000
|
14,527,000
|
16,057,000
|
15,160,000
|
20,916,000
|
| Total Operating Activities |
44,241,000
|
48,876
|
58,514,000
|
78,663,000
|
75,472,000
|
74,672,000
|
71,763,000
|
63,381,000
|
73,267,000
|
64,223,000
|
54,010,000
|
62,307,000
|
53,628,000
|
58,321,000
|
51,857,000
|
-48,708,000
|
20,310,000
|
20,925,000
|
16,908,000
|
608,502,000
|
| Finance (Cost)/Income |
| Finance Cost |
-393,000
|
-429
|
-162,000
|
-799,000
|
-202,000
|
-158,000
|
-103,000
|
-237,000
|
-182,000
|
-103,000
|
-174,000
|
-298,000
|
-124,000
|
-146,000
|
-120,000
|
-246,000
|
-150,000
|
-147,000
|
-105,000
|
-240,000
|
| Finance Income |
4,465,000
|
5,303
|
5,468,000
|
15,697,000
|
18,509,000
|
17,255,000
|
15,067,000
|
25,993,000
|
26,008,000
|
22,643,000
|
19,595,000
|
18,725,000
|
13,604,000
|
12,086,000
|
11,136,000
|
13,164,000
|
12,053,000
|
13,163,000
|
11,225,000
|
10,736,000
|
| Change in insurance contract liabilities |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
| Share of results of equity accounted investments |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
| Change in fair value of investment property |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
| Net Finance (Cost)/ Income |
4,072,000
|
4,874
|
5,306,000
|
14,898,000
|
18,307,000
|
17,097,000
|
14,964,000
|
25,756,000
|
25,826,000
|
22,540,000
|
19,421,000
|
18,427,000
|
13,480,000
|
11,940,000
|
11,016,000
|
12,918,000
|
11,903,000
|
13,016,000
|
11,120,000
|
10,496,000
|
| Profit /Loss Before Tax |
| Profit /Loss Before Tax |
48,313,000
|
53,750
|
63,820,000
|
93,561,000
|
93,779,000
|
91,769,000
|
86,727,000
|
89,137,000
|
99,093,000
|
86,763,000
|
73,431,000
|
80,734,000
|
67,108,000
|
70,261,000
|
62,873,000
|
82,898,000
|
32,213,000
|
33,941,000
|
28,028,000
|
44,472,000
|
| Taxes |
-14,935,000
|
-15,147
|
-18,296,000
|
-29,012,000
|
-28,277,000
|
-25,087,000
|
-22,622,000
|
-20,809,000
|
-29,816,000
|
-26,123,000
|
-19,920,000
|
-24,649,000
|
-19,093,000
|
-16,216,000
|
-17,646,000
|
-33,568,000
|
-9,379,000
|
-10,161,000
|
-8,345,000
|
-11,394,000
|
| Net Income From Continuing Operation |
33,378,000
|
38,603
|
45,524,000
|
64,549,000
|
65,502,000
|
66,682,000
|
64,105,000
|
68,328,000
|
69,277,000
|
60,640,000
|
53,511,000
|
56,085,000
|
48,015,000
|
54,045,000
|
45,227,000
|
49,330,000
|
22,834,000
|
23,780,000
|
19,683,000
|
33,078,000
|