2014 2015E 2016E 2017E 税前利润 14,353 11,956 7,697 6,733 10,320 折旧与摊销 4,528 5,392 5,731 6,305 6,841 净利息费用
394 269
99 625
719 运营资本变动 (1,084) (651)
739 383
103 税金 (3,427) (3,180) (2,292) (1,725) (2,660)........