| DADEX ETERNIT LIMITED |
|
|
|
|
|
|
|
| ANNUAL
REPORT 2004 |
|
|
| Board
of Directors |
|
|
| Chief Executive |
|
MAQBOOL H.H. RAH1MTOOLA -
Chairman |
|
|
|
| Chief
Financial Officer |
|
ABDUR RAZZAK DADA |
|
| &
Company Secretary |
|
|
|
| Board
Audit Committee |
|
ABU TALIB H.K. DADA |
|
|
|
ZAHID ZAHEER |
|
|
|
DR. MAHMOOD AHMED |
|
|
|
QAZI SAJID ALI |
|
|
|
RASHEED Y, CHINOY |
|
|
|
| Strategic
Management Committee |
MUHAMMAD NAJAM ALI |
|
|
|
MOHAMMAD ALI JAMEEL |
|
|
|
SAAD S, FARUQUI |
|
|
|
SIKANDER DADA |
|
|
|
MUHAMMAD HANIF IDREES |
|
|
|
|
|
ZAHID ZAHEER - Chairman |
|
|
|
ABU TALiB H.K. DADA |
|
|
|
QAZI SAJID All |
|
|
|
SIKANDER DADA |
|
|
|
| Auditors |
|
A.F. FERGUSON & CO. |
|
|
|
Chartered Accountants |
|
|
|
| Bankers |
|
CITIBANK N.A. |
|
|
|
HABiB BANK LIMITED |
|
|
|
KASB BANK LIMITED |
|
|
|
METROPOLITAN BANK LIMITED |
|
|
|
MUSLIM COMMERCIAL BANK
LIMITED |
|
|
|
OMAN INTERNATIONAL BANK
S.A.O.G. |
|
|
|
PICIC COMMERCIAL BANK
LIMITED |
|
|
|
PRIME BANK LIMITED |
|
|
|
STANDARD CHARTERED BANK |
|
|
|
THE HONG KONG &
SHANGHAI BANKING |
|
|
|
CORPORATION LIMITED |
|
|
|
UNION BANK LIMITED |
|
|
|
| Registered
Office |
|
DADEX HOUSE, 34-A/1,
BLOCK 6, P.E.C.H.S, |
|
|
|
SHAHRAH-E-FAISAL, KARACHI
- 75400 |
|
|
|
| Website |
|
www.dadex.com |
|
|
| Report
of the Board of Directors |
|
| The
Board of Directors of Dadex Eternit Limited is very pleased to present
forty-fifth Annual Report and Audited Financial Statements of the Company for
the year ended |
|
| June 30,2004. |
|
|
| I. ECONOMIC OVERVIEW |
|
| The
economic reforms initiated by the Government have improved the business
environment. Resources becoming available to the Government from reduced debt
servicing are |
| being
diverted to development of infrastructure including water and sewerage
projects. However, public spending on the infrastructure projects needs to be
further enhanced if |
| the
goal of poverty alleviation has to be achieved. |
|
|
| II. BUSINESS OVERVIEW & FINANCIAL
RESULTS |
|
| The
Government has identified housing and construction as one of major drivers of
growth and has taken measures to boost this sector. Responding to such
measures, construction |
| sector
has registered a growth rate of 7.9% against previous year's growth of 3.1%.
Increased sales and marketing efforts by your company has achieved net sales
of Rs. 947 |
| million
as compared to Rs. 711 million in the previous year, which is approximately
33% higher than the previous year. |
|
|
| The
share of Thermoplastic Division in the total soles of the company continued
to grow, which supports your company's strategy to invest in this Division.
In pursuance of this |
| and
taking advantage of low interest rate scenario, during the year, new
stote-of-the-ort Polyethylene (PE) extruder was installed to increase the
capacity to manufacture plastic |
| pipes. |
|
|
| Substantial
losses have occurred due to interruptions in power supply during
manufacturing in plastics. Therefore, to prevent this, your company has
installed another power |
| generation unit. |
|
|
| Over
last few years, the Thermoplastic Division, a growing segment of the
Company's business was facing severe competition from influx of imported
finished goods encouraged |
| by
a very low difference in custom duties on imported finished products and raw
materials used for manufacturing, thereby putting local manufacturers at a
disadvantage. This |
| issue
has been partially addressed in the last fiscal budget. |
|
|
| We
urge the Government to initiate measures to check dumping of cheap imports
info the country and to ensure adherence to standards. |
|
|
| Local
sales of Chrysotile Cement Division registered a growth of 17% over last year
and export sales of the division registered 131 % growth over last year. This
division continued |
| to
have a major share in total exports due to which total exports, especially to
North America registered a growth of 72% over last year. |
|
|
| Financial
costs during the year under review was approx 42% lower as compared to last
year despite the average utilisation of borrowed funds being higher during
the year as |
| compared
to previous year. This has been possible, in view of the low interest rate
scenario and by prudent treasury management. |
|
|
| The
profit after tax of Rs. 37.57 million is by the grace of Allah 32% more than
last year and translates into an earning per share of Rs. 3.49. |
|
|
| Report
of the Board of Directors |
|
|
| APPROPRIATIONS |
|
|
| Together
with the unappropriated profit of Rs. 3.998 million brought forward from the
previous year, a total of Rs. 41.575 million is available for appropriation.
The Directors |
|
| are
pleased to propose a final cash dividend of 30%. The proposed appropriations
of profit of the company are as under: |
|
|
| Net
profit before taxation |
|
(Rupees '000) |
|
| Less:
Provision for taxation |
|
69,803 |
|
| Net
profit after taxation |
|
32,226 |
|
| Add:
Unappropriated profit brought forward |
|
37,577 |
|
| Profit
available for appropriation |
|
3,998 |
|
|
41,575 |
|
| Your
Directors have decided to appropriate as under: |
|
|
|
| Transferred
to Revenue Reserve - General |
|
|
|
| Final
dividend proposed Rs. 3.00 (2003: Rs. 2.00) per share |
|
5,666 |
|
| Unappropriated
profit carried forward |
|
32,292 |
|
|
|
3,617 |
|
| Break-up
value per share as at June 30, 2004 is Rs. 40.53 (2003: Rs. 40.00) |
|
|
| BOARD
OF DIRECTORS |
|
| Since
the last report, Mr. Towfiq H. Chinoy, Mr, Riaz T. Chinoy, Mr. Kemal Shoaib
and Mr. Zafar Iqboi resigned. We appreciate the valuable contribution of the
outgoing Directors, |
| while
on the Board of Directors of the Company. We welcome to the Board Mr. Rasheed
Y. Chinoy, Mr. Muhammad Najam Ali, Mr. Mohammad Ali Jameel and Mr. Saad S.
Faruqui, |
| who
joined the Board in place of the resigning Directors, with effect from April
8,2004, for the remainder of the term. The term of office of the present
Directors will expire on |
|
| July 12,2005. |
|
|
| During
the year, eight (8) meetings of the Board of Directors were held. Attendance
by Chief Executive and each director is annexed with this report, |
|
| OUR
SHARE IN THE NATIONAL ECONOMY |
|
| During
the year under review, we have contributed over Rs. 210 million, as payment
of duties, taxes and levies to the Government exchequer. We believe that if
the Government |
| supports
the initiatives for the growth of manufacturing sector, and curtails dumping,
our share in the market will also grow and reduce dependence on imports
resulting in saving |
| of
foreign exchange for the country. |
|
|
| HUMAN
RESOURCES |
|
| During
the year, Company arranged various external and in-house trainings including
programmes for team building and increasing motivation, for the development
of its |
|
| employees.
Trainings were imparted keeping in view the organisational requirements with
the objective of developing people. |
|
|
| Industrial
relations remained cordial and satisfactory throughout the year. A
satisfactory agreement with CBA of Karachi Factory was signed and
negotiations with CBA, Hyderabad |
| Factory
are in progress. Our employees and unions have always remained our partner
and have always shored with us the pains as well as gains of the risks and
rewards associated |
| with
the challenges and opportunities related to the business, and we expect the
same environment to continue. |
|
|
| Report
of the Board of Directors |
|
| VII. INFORMATION TECHNOLOGY / BUSINESS
PROCESSES |
|
|
| VIII.
SAFETY, HEALTH & ENVIRONMENT (SHE) |
|
|
| IX. COMPLIANCE WITH THE CODE OF CORPORATE
GOVERNANCE AND BEST PRACTICES OF TRANSFER PRICING |
|
|
| A) Your Board of Directors is pleased fo
confirm: |
|
|
| 4) The following statements which Auditors
have also certified in their report to the members: |
|
|
| i) The financial statements, prepared by the
management of the company, present fairly its state of affairs, the result of
its operations, cash flows end changes in equity, |
|
| ii)
Proper hooks of account of the company have been maintained. |
|
|
| iii)
Appropriate accounting policies have been consistently applied in preparation
of financial statements arid accounting estimates are based on reasonable and
prudent judgment, |
| iv)
International Accounting Standards, as applicable in Pakistan, have been
followed in preparation of financial statements. |
|
|
| vi)
There are no significant doubts upon the company's ability to continue as
going concern. |
|
|
| vii)
There has been no material departure from the best practices of corporate
governance, as detailed in the listing regulations. |
|
| B) Following is the further information in
accordance with Corporate and Financial Reporting Framework laid down in Code
of Corporate Governance. |
|
|
| 1) The summary of key operating and
financial data of the Company of last six years is annexed with tbis report. |
|
|
| 2) Taxes and levies are as disclosed
in me notes to the accounts. |
|
|
| 3) The following is the value of
investments held by Provident Fund based on the latest audited accounts as at
June 30: |
|
|
| Report
of the Board of Directors |
|
|
| 5) The directors, CEO, CFO & Company
Secretary and their spouses and minor children carried out no trades in the
shares of the listed company, except for disposal of shores by the |
| out
going Directors and transfer on execution of succession certificate. |
|
|
| X. AUDITORS |
|
| The
present auditors M/s A.F, Ferguson & Co., Chartered Accountants, retire
at the conclusion of the forty-fifth Annual General Meeting. According to
douse xli of the Code of |
| Corporate
Governance and Regulation No.37 of the Listing Regulations of The Karachi
Stock Exchange, al listed companies ore required to change their auditors
every five years. |
| Therefore,
in compliance of !he requirements of the Code of Corporate Governance, the
Audit Committee has recommended the appointment of M/s Ford Rhodes Sidot
Fiyder & |
| Co.,
Chartered Accountants, as auditors of the company for the year ending June
30,2005, by the Company's shareholders. Auditors recommended for appointment
hold satisfactory |
| rating
under the "Quality Control Review Programme" of the Institute of
Chartered Accountants of Pakistan. |
|
|
| XI. MATERIAL CHANGES AND COMMITMENTS |
|
|
| XII. GOING FORWARD |
|
|
| XIII.
ACKNOWLEDGEMENTS |
|
|
| We
thank our suppliers for their cooperation; our honks and financial
institutions for their reposing trust on us and providing us timely,
competitive and qualify financial services; |
| and
our shareholders for reposing confidence on us. |
|
|
| Our
employees are the rea! force behind the team and their dedication, commitment
and hard work has made achieving these results possible. We would like to
extend our |
| appreciation
for their performance throughout the year and expect that their continued
zeal and enthusiasm will enable the Company to achieve its vision of becoming
the most |
| valued
company for al! its stakeholders. |
|
|
| On
behalf of the Board of Directors |
|
|
| Attendance
at Board Meeting |
|
|
| for
the Year Ended June 30, 2004 |
|
|
| Name
Of Director |
|
Total No. Of Board Meetings |
Total No. Of Meetings Attended |
|
| MAQBOOL
H.H. RAHIMTOOLA |
|
8 |
8 |
|
| ABDUR
RAZZAK DADA |
|
8 |
2 |
|
| (Alternate:
TARIQ All JAFRi) |
|
|
5 |
|
|
|
7 |
|
| ABU
TALIB H.K. DADA |
|
8 |
8 |
|
| ZAHID ZAHEER |
|
8 |
8 |
|
| DR.
MAHMOOD AHMED |
|
8 |
5 |
|
| (Alternate:
MUHAMMAD HANIF IDREES) |
|
|
2 |
|
|
|
7 |
|
| QAZI SAJID All |
|
8 |
6 |
|
| RAY
HEMSTOCK (Outgoing) |
|
1 |
0 |
|
| RIYAZ
T. CHINOY (Incoming / Outgoing) |
|
6 |
4 |
|
| RASHEED
Y. CHiNOY (Incoming) |
|
1 |
] |
|
|
8 |
5 |
|
| PHILIPPE
COENS (Outgoing) |
|
] |
0 |
|
| TOWFIQ
H. CHiNOY (Incoming / Outgoing) |
|
6 |
4 |
|
| MUHAMMAD
NAJAM All (Incoming) |
|
1 |
1 |
|
|
8 |
5 |
|
| TARIQ
All JAFRI (Outgoing) |
|
1 |
0 |
|
| ZAFAR
IQBAL (Incoming / Outgoing) |
|
6 |
2 |
|
| MOHAMMAD
All JAMEEL (Incoming) |
|
1 |
1 |
|
|
8 |
3 |
|
| M.
IRSHAD UDDIN (Outgoing) |
|
1 |
0 |
|
| KEMAL
SHOAIB (Incoming / Outgoing) |
|
6 |
3 |
|
| SAAD
S. FARUQUI (Incoming) |
|
1 |
1 |
|
|
8 |
4 |
|
| SIKANDER
DADA - CHIEF EXECUTIVE |
|
8 |
8 |
|
|
| Statement
of Compliance with the Code of Corporate |
|
| Governance
for the Year Ended June 30, 2004 |
|
|
| This
statement is being presented to comply with the Code of Corporate Governance
as contained in the listing regulations of Karachi Stock Exchange for the
purpose of establishing a |
| framework
of good governance, whereby a listed company is managed in compliance with
the best practices of corporate governance. |
|
|
| The
Company has applied the principles contained in the Code in the following
manner: |
|
|
| 1. The Company encourages representation
of independent non-executive directors and directors representing minority
interests on its Board of Directors. At present there is no executive |
| director
in the Company's Board of Directors, other than the CEO. |
|
|
| 2. The directors have
confirmed that none of them is serving as a director in more than ten listed
companies, including this Company. |
|
|
| 3. All the resident directors of the
Company have confirmed that they are registered taxpayers. |
|
|
| 4. All the resident directors have
confirmed that none of them has defaulted in payment of any loan to a banking
company, o DFI or an NBFI or, being a member of a stock exchange, |
| has
been declared as a defaulter by that stock exchange. |
|
|
| 5. All the casual vacancies occurring
during the year in the Board were filled up by the directors within 30 days. |
|
|
| 6. The Company has prepared a
"Statement of Ethics and Business Practices", which has been signed
by all the directors and senior management employees of the Company. |
|
| 7. The Board of Directors has adopted a
vision/mission statement. Any amendments in significant policies are approved
by the Board and a complete record of amendments in significant |
| policies
along with the dates on which they were approved has been maintained. |
|
|
| 8. All the powers of the Board have been
duly exercised and decisions on material transactions, including appointment
and determination of remuneration and terms and conditions |
| of
employment of the CEO have been taken by the Board. |
|
|
| 9. The meetings of the Board were
presided over by the Chairman. The Board met at least once in every quartet.
Written notices of the Board meetings, along with agenda were |
| circulated
at least seven days before the meeting, unless an urgency warranted
otherwise. The minutes of the meeting were appropriately recorded and
circulated. |
|
|
| 10. Directors ore well conversant with the
listing regulations and legal requirements and as such are fully aware of
their duties and responsibilities. |
|
|
| 11. The Board has approved appointment of
CFO, Company Secretary and Head of Internal Audit, including their
remuneration and terms and conditions of employment, as determined |
| by the CEO. |
|
|
| 12. The CFO and the Company Secretary is a
fellow member of the institute of Chartered Accountants of Pakistan and the
Institute of Cost & Management Accountants of Pakistan. |
|
| 13. The Company Secretary & CFO attends
Board Meetings of the Company. |
|
|
| 14. The director's report for this year has
been prepared in compliance with the requirements of the Code and fully
describes the salient matters required to be disclosed. |
|
| 15. The financial statements of the Company
were duly endorsed by CEO and CFO before approval of the Board. |
|
|
| 16. The directors, CEO and executives do not
hold any interest in the shares of the Company other than that disclosed in
the pattern of shareholding. |
|
|
| 17. The Company has complied with all the
corporate and financial reporting requirements of the Code. |
|
|
| Statement
of Compliance with the Code of Corporate |
|
| Governance
for the Year Ended June 30, 2004 |
|
|
| 18. The Board has formed an audit committee,
it comprises four members, of whom three tire non-executive directors
including the chairman of the committee. |
|
|
| 19. The meetings of the audit committee were
held at least once every quarter, prior to approval of interim and final
results of the Company and as required by the Code. The terms |
| of
reference of the committee have been formed and advised to the committee for
compliance. |
|
|
| 20. The Board has set-up an effective
internal audit function. |
|
|
| 21. The statutory auditors of the Company
have confirmed that: |
|
|
| a) they hove been given a satisfactory rating
under the Quality Control Review programme of the Institute of Chartered
Accountants of Pakistan; |
|
|
| b) they or any of the partners of the firm,
their spouses and minor children do not hold shares of the Company; and |
|
|
| c) the firm and all its partners are in
compliance with international Federation of Accountants (iFAC) guidelines on
code of ethics as adopted by Institute of Chartered Accountants |
| of Pakistan. |
|
|
| 22. The statutory auditors or the persons
associated with them have not been appointed to provide other services except
in accordance with the listing regulations and the auditors |
| have
confirmed that they have observed IFAC guidelines in this regard. |
|
|
| 23. We confirm that all other material
principles contained in the Code hove been complied with. |
|
|
| Auditors'
Review Report on Statement of Compliance |
|
|
| REVIEW
REPORT TO THE MEMBERS ON STATEMENT OF COMPLIANCE WITH THE |
|
| BEST
PRACTICES OF CODE OF CORPORATE GOVERNANCE |
|
| We
have reviewed the Statement of Compliance with the best practices contained
in the Code of Corporate Governance prepared by the Board of Directors |
|
| of
Dadex Eternit Limited to comply with the Listing Regulation No.37 of the
Karachi Stock Exchange (Guarantee) Limited where the Company is listed. |
|
|
| The
responsibility for compliance with the Code of Corporate Governance is that
of the Board of Directors of the Company. Our responsibility is to review, |
|
| to
the extent where such compliance can be objectively verified, whether the
Statement of Compliance reflects the status of the Company's compliance with |
|
| the
provisions of the Code of Corporate Governance and report if it does not. A
review is limited primarily to inquiries of the Company personnel and review |
|
| of
the various documents prepared by the Company to comply with the Code. |
|
|
| As
part of our audit of the financial statements we are required to obtain an
understanding of the accounting and internal control systems sufficient to |
|
| plan
the audit and develop an effective audit approach. We have not carried out
any special review of the internal control system to enable us to express |
|
| an
opinion as to whether the Board's statement on internal control covers all
controls and the effectiveness of such internal controls. |
|
|
| Based
on our review nothing has come to our attention which causes us to believe
that the Statement of Compliance does not appropriately reflect the |
|
| Company's
compliance, in all material respects, with the best practices contained in
the Code of Corporate Governance as applicable to the Company for |
|
| the
year ended June 30,2004. |
|
|
| Auditors'
Report to the Members |
|
|
| We
have audited the annexed balance sheet of Dadex Eternit Limited as at June
30,2004 and the related profit and loss account, cash flow statement |
|
| and
statement of changes in equity together with the notes forming part thereof,
for the year then ended and we state that we have obtained all the |
|
| information
and explanations which, to the best of our knowledge and belief, were
necessary for the purposes of our audit. |
|
|
| It
is the responsibility of the company's management to establish and maintain a
system of internal control, and prepare and present the above said |
|
| statements
in conformity with the approved accounting standards and the requirements of
the Companies Ordinance, 1984. Our responsibility is to express |
|
| an
opinion on these statements based on our audit. |
|
|
| We
conducted our audit in accordance with the auditing standards as applicable
in Pakistan. These standards reguire that we plan and perform the audit |
|
| to
obtain reasonable assurance about whether the above said statements are free
of any material misstatement. An audit includes examining, on a test |
|
| basis,
evidence supporting the amounts and disclosures in the above said statements.
An audit also includes assessing the accounting policies and significant |
|
| estimates
made by management, as well as, evaluating the overall presentation of the
above said statements. We believe that our audit provides a |
|
| reasonable
basis for our opinion and, after due verification, we report that: |
|
|
| a) in our opinion, proper books of accounts
have been kept by the company as required by the Companies Ordinance, 1984; |
|
|
| b) in our opinion: |
|
|
| i)
the balance sheet and profit and loss account together with the notes thereon
have been drawn up in conformity with the Companies Ordinance, |
|
| 1984,
and are in agreement with the books of account and are further in accordance
with accounting policies consistently applied; |
|
|
| ii)
the expenditure incurred during the year was for the purpose of the company's
business; and |
|
|
| iii)
the business conducted, investments made and the expenditure incurred during
the year were in accordance with the objects of the company; |
|
|
| c) in our opinion and to the best of our
information and according to the explanations given to us, the balance sheet,
profit and loss account, cash flow |
|
| statement
and statement of changes in equity together with the notes forming part
thereof conform with approved accounting standards as applicable |
|
| in
Pakistan, and, give the information required by the Companies Ordinance,
1984, in the manner so required and respectively give a true and fair |
|
| view
of the state of the company's affairs as at June 30,2004 and of the profit,
its cash flows and changes in equity for the year then ended; and |
|
|
| d) in our opinion Zakat deductible a?
source under the Zakat and Ushr Ordinance, 1980 (XVIil of 1980), was deducted
by the company and deposited |
|
| in
the Central Zakaf Fund established under Section 7 of that Ordinance. |
|
|
| Balance
Sheet as at June 30, 2004 |
|
|
|
|
Note |
2004 |
2003 |
|
|
|
|
(Rupees '000) |
|
|
| Fixed assets |
|
|
|
| Operating
fixed assets |
|
3 |
252,253 |
205,663 |
|
| Capita!
work-in-progress |
|
4 |
15,864 |
976 |
|
|
|
|
268,117 |
206,639 |
|
| Investments
- held to maturity |
|
5 |
295 |
295 |
|
| - others |
|
6 |
5,000 |
5,000 |
|
| Long-term
loans and advances |
|
7 |
675 |
712 |
|
| Long-term
deposits |
|
8 |
6,131 |
3,559 |
|
| Deferred taxation |
|
9 |
7,743 |
- |
|
|
|
|
287,961 |
216,205 |
|
| Current assets |
|
|
|
| Stores
and spares |
|
10 |
46,427 |
48,141 |
|
| Stock-in-trade |
|
11 |
361,217 |
287,832 |
|
| Trade debts |
|
12 |
87,273 |
59,413 |
|
| Loons
and advances |
|
13 |
18,828 |
13,345 |
|
| Trade
deposits and short-term prepayments |
14 |
9,644 |
9,636 |
|
| Other receivables |
|
15 |
3,208 |
376 |
|
| Taxation
recoverable |
|
|
- |
39,615 |
|
| Cash
and bank balances |
|
16 |
368,734 |
36,477 |
|
|
|
|
895,331 |
494,835 |
|
| Current
liabilities and provisions |
|
|
|
| Short-term
finances |
|
17 |
420,000 |
94,048 |
|
| Creditors,
accrued and other liabilities |
18 |
250,334 |
136,577 |
|
| Current
portion of iiabiiifies against assets subject to finance lease |
19 |
31,143 |
26,012 |
|
| Taxation payable |
|
|
917 |
- |
|
| Proposed dividend |
|
|
32,292 |
21,528 |
|
|
|
|
734,686 |
278,165 |
|
| Net
current assets |
|
|
160,645 |
216,670 |
|
| Liabilities
against assets subject to finance lease |
19 |
12,349 |
357 |
|
| Deferred taxation |
|
9 |
- |
1,880 |
|
| Commitments |
|
20 |
|
|
| Net assets |
|
|
436,257 |
430,638 |
|
| Financed by: |
|
|
|
| Issued,
subscribed and paid-up capital |
22 |
107,640 |
107,640 |
|
| Reserves |
|
23 |
325,000 |
319,000 |
|
| Unappropriated
profit |
|
|
3,617 |
3,998 |
|
| Shareholders'
equity |
|
|
436,257 |
430,638 |
|
|
| Profit
and Loss Account |
|
| for
the Year June 30, 2004 |
|
|
|
|
Note |
2004 |
2003 |
|
|
|
(Rupees '000) |
|
|
| Net sales |
|
24 |
946,854 |
710,644 |
|
| Cost
of goods sold |
|
25 |
701,393 |
502,583 |
|
| Gross profit |
|
|
245,461 |
208,061 |
|
| Administration,
seiiirig and distribution expenses |
26 |
173,517 |
144,055 |
|
| Operating profit |
|
|
71,944 |
64,006 |
|
| Other income |
|
27 |
8,624 |
6,908 |
|
|
|
80,568 |
70,914 |
|
| Financial charges |
|