| 12,286 | 9,930 | 6,854 | 3,822 | 7,259 | 7,090 | 4,516 | 9,112 | 6,346 | 7,936 | 7,937 |
| -10,598 | -9,390 | -6,978 | -3,771 | -6,763 | -7,155 | -3,740 | -6,414 | -4,749 | -5,922 | -5,922 |
| 1,688 | 540 | -124 | 51 | 497 | -65 | 776 | 2,697 | 1,597 | 2,014 | 2,014 |
Selling/distribution expenses | -32 | -19 | -16 | -13 | -15 | -16 | -67 | -55 | -31 | -26 | -27 |
| -307 | -199 | -212 | -250 | -251 | -332 | -391 | -524 | -651 | -683 | -683 |
| 1,348 | 322 | -352 | -212 | 230 | -413 | 318 | 2,118 | 915 | 1,305 | 1,306 |
Depreciation & amortisation | 212 | 224 | 236 | 228 | 220 | 210 | 234 | 268 | 273 | 304 | 304 |
| 1,560 | 546 | -117 | 16 | 450 | -203 | 552 | 2,386 | 1,188 | 1,609 | 1,609 |
| -205 | -264 | -318 | -315 | -213 | -252 | -365 | -497 | -289 | -161 | -161 |
| 309 | 112 | -20 | 98 | 553 | -145 | 146 | 713 | 596 | 1,152 | 1,151 |
| -429 | -107 | -71 | -26 | -27 | -64 | -17 | -271 | -295 | -200 | -199 |
Share of associates' profit/(loss) | 569 | 85 | 397 | 173 | 383 | 86 | 616 | 421 | -475 | 0 | 0 |
| 1,592 | 147 | -365 | -282 | 926 | -787 | 698 | 2,484 | 452 | 2,096 | 2,096 |
| -405 | -209 | -55 | 263 | -134 | 140 | -108 | -1,128 | -319 | -700 | -699 |
Profit after tax from continuing operations | 1,187 | -62 | -420 | -19 | 792 | -647 | 590 | 1,356 | 133 | 1,396 | 1,396 |
Profit after tax from discontinued operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -84 | -177 | 136 | 136 |
| 1,187 | -62 | -420 | -19 | 792 | -647 | 590 | 1,272 | -43 | 1,533 | 1,533 |
| 15.29 | -0.79 | -5.40 | -0.26 | 10.19 | -8.34 | 7.61 | 16.38 | -0.56 | 19.74 | 19.75 |
Discontinued operations (EPS - Basic) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.08 | 0.00 | 0.00 | 19.75 |
Continuing operations (EPS - Basic) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 17.46 | 0.00 | 0.00 | 19.75 |
| 15.29 | -0.79 | -5.40 | -0.26 | 10.19 | -8.34 | 7.61 | 16.38 | 1.72 | 17.99 | 19.75 |
Discontinued operations (EPS - Diluted) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.08 | 0.00 | 0.00 | 19.75 |
Continuing operations (EPS - Diluted) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 17.46 | 0.00 | 0.00 | 19.75 |
| 5.25 | 2.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 5.50 | 7.42 | 5.50 | - |