| 75,378 | 93,583 | 109,434 | 109,817 | 102,744 | 114,345 | 125,678 | 181,382 | 411,254 | 483,808 | 517,664 |
| -56,366 | -74,479 | -80,283 | -77,039 | -68,304 | -72,992 | -75,989 | -104,546 | -267,509 | -334,928 | -360,131 |
| 19,012 | 19,104 | 29,151 | 32,778 | 34,440 | 41,353 | 49,689 | 76,836 | 143,745 | 148,880 | 157,531 |
Selling/distribution expenses | -7,524 | -9,093 | -9,509 | -8,867 | -8,265 | -9,099 | -11,232 | -13,812 | -31,986 | -38,085 | -40,048 |
| 11,488 | 10,011 | 19,642 | 23,911 | 26,175 | 32,254 | 38,457 | 63,024 | 111,759 | 110,795 | 117,485 |
Depreciation & amortisation | 2,990 | 3,050 | 3,055 | 3,176 | 3,197 | 3,769 | 5,050 | 5,326 | 7,471 | 10,073 | 10,579 |
| 14,478 | 13,061 | 22,697 | 27,087 | 29,372 | 36,023 | 43,507 | 68,350 | 119,230 | 120,868 | 128,064 |
| -3,360 | -3,192 | -2,245 | -3,312 | -2,413 | -2,736 | -5,926 | -6,587 | -7,853 | -7,115 | -7,467 |
| 8,356 | 8,059 | 5,090 | 5,752 | 11,143 | 16,011 | 11,498 | 16,358 | 27,031 | 18,675 | 17,858 |
| -1,763 | -1,632 | -2,111 | -2,381 | -3,635 | -5,774 | -5,835 | -9,505 | -11,721 | -11,241 | -11,487 |
Share of associates' profit/(loss) | 3,340 | 3,535 | 3,357 | -379 | 8,297 | 10,155 | 12,440 | 11,237 | 23,723 | 25,189 | 24,233 |
| 18,061 | 16,781 | 23,733 | 23,591 | 39,567 | 49,910 | 50,634 | 74,527 | 142,939 | 136,302 | 140,621 |
| -6,045 | -5,286 | -7,296 | -6,256 | -9,816 | -10,045 | -16,263 | -27,075 | -57,414 | -51,356 | -53,347 |
Profit after tax from continuing operations | 12,016 | 11,495 | 16,437 | 17,335 | 29,751 | 39,865 | 34,371 | 47,452 | 85,525 | 84,946 | 87,275 |
Profit after tax from discontinued operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 12,016 | 11,495 | 16,437 | 17,335 | 29,751 | 39,865 | 34,371 | 47,452 | 85,525 | 84,946 | 87,275 |
Profit after tax a/t non-controlling interest | 0 | 0 | 0 | 0 | 0 | 5 | 625 | 941 | 1,146 | 1,775 | 1,910 |
Profit after tax a/t company owners | 12,016 | 11,495 | 16,437 | 17,335 | 29,751 | 39,860 | 33,746 | 46,511 | 84,379 | 83,171 | 85,366 |
| 9.44 | 9.04 | 12.92 | 13.62 | 23.38 | 31.34 | 26.52 | 36.56 | 60.10 | 58.44 | 60.65 |
| 9.44 | 9.04 | 12.92 | 13.62 | 23.38 | 31.34 | 26.52 | 36.56 | 60.10 | 58.44 | 60.65 |
| 6.92 | 6.12 | 7.75 | 9.46 | 9.80 | 12.69 | 10.82 | 13.83 | 35.73 | 37.00 | - |