Operating income |
3 930 261 |
4 230 889 |
4 544 765 |
Revenue |
3 674 185 |
3 975 723 |
4 127 243 |
Special government taxes |
42 906 |
43 730 |
: |
Government subsidies/refunds |
25 706 |
27 934 |
: |
Income from rent, realproperty and other income from rent |
91 749 |
96 084 |
: |
Profit on disposals (sale etc.) of fixed assets |
16 579 |
31 115 |
: |
Other operating income |
164 948 |
143 762 |
: |
|
|
|
|
Operating expenses |
3 511 236 |
3 716 871 |
3 864 724 |
Raw materials and consumables used |
1 826 306 |
1 971 369 |
2 276 090 |
Of which changes in inventories of work in progress and finished goods |
4 860 |
-1 808 |
: |
Payroll expence |
649 448 |
661 418 |
680 028 |
Wages and salaries |
522 408 |
539 652 |
: |
National insurance premium |
71 482 |
73 336 |
: |
Other staff expenses |
55 557 |
48 430 |
: |
Depreciation and write down of tangible and intangible fixed assets |
191 600 |
190 681 |
224 462 |
Other financial expence |
843 883 |
893 403 |
: |
Subcontracts |
150 900 |
156 008 |
: |
Outgoing freight and forwarding costs |
58 442 |
52 568 |
: |
Energy etc. related to production |
19 664 |
19 919 |
: |
Costs regarding premises and office appliances |
121 247 |
128 413 |
: |
Rented fixed durable assets etc. and Tools, equipment etc. |
71 632 |
76 887 |
: |
Maintenance/cost of repairs |
38 973 |
40 174 |
: |
Cost of external services |
84 919 |
86 806 |
: |
Costs regarding means of transport |
25 349 |
27 945 |
: |
Travel and subsistance allowance |
23 690 |
23 299 |
: |
Selling, advertising, representation costs and commission charges |
44 850 |
48 163 |
: |
Loss on disposals of fixed assets |
3 528 |
2 665 |
: |
Loss on receivables |
13 875 |
12 829 |
: |
Other operating expenses |
186 814 |
217 728 |
: |
|
|
|
|
Operating profit |
419 024 |
514 018 |
680 042 |
|
|
|
|
Share of profits/losses in partnerships |
95 833 |
138 559 |
168 780 |
Interest income |
80 253 |
73 950 |
70 066 |
Other financial income |
330 013 |
301 712 |
: |
Change of value of market based liquid assets |
41 122 |
11 766 |
: |
Write-down of financial assets |
63 096 |
39 950 |
83 558 |
Interest expence |
141 303 |
132 302 |
129 827 |
Other financial expence |
158 751 |
125 892 |
: |
|
|
|
|
Financial items, net |
184 072 |
227 843 |
11 083 |
|
|
|
|
Operating result before tax |
603 096 |
741 861 |
691 125 |
|
|
|
|
Extraordinary income |
2 096 |
298 |
: |
Extraordinary expenditure |
1 983 |
2 663 |
: |
Other comprehensive income |
1 324 |
341 |
: |
|
|
|
|
Tax |
246 315 |
283 109 |
349 880 |
|
|
|
|
Net profit |
358 217 |
456 728 |
351 841 |
|
|
|
|
Proposed dividends |
125 562 |
145 036 |
156 390 |
|
|
|
|
Number of enterprises |
199 665 |
203 509 |
196 222 |
|