| 36,954 | 41,771 | 49,992 | 59,382 | 55,256 | 64,766 | 86,972 | 109,544 | 120,635 | 119,941 | 113,278 |
| -30,383 | -33,755 | -41,005 | -49,637 | -44,241 | -50,184 | -68,148 | -87,093 | -93,626 | -92,487 | -88,379 |
| 6,572 | 8,016 | 8,987 | 9,745 | 11,015 | 14,582 | 18,824 | 22,451 | 27,009 | 27,453 | 24,899 |
Selling/distribution expenses | -2,118 | -2,688 | -3,103 | -3,344 | -3,763 | -4,588 | -4,990 | -5,336 | -7,310 | -7,175 | -6,840 |
| -882 | -1,141 | -1,281 | -1,457 | -1,635 | -1,949 | -1,926 | -2,349 | -2,446 | -2,248 | -2,527 |
| 3,572 | 4,186 | 4,602 | 4,943 | 5,618 | 8,045 | 11,907 | 14,766 | 17,253 | 18,031 | 15,532 |
Depreciation & amortisation | 1,954 | 2,275 | 2,474 | 2,712 | 2,807 | 2,915 | 2,903 | 3,234 | 3,358 | 3,857 | 4,503 |
| 5,526 | 6,461 | 7,076 | 7,656 | 8,425 | 10,960 | 14,811 | 18,000 | 20,611 | 21,888 | 20,035 |
| -384 | -390 | -654 | -1,486 | -1,891 | -929 | -817 | -2,880 | -3,538 | -2,210 | -2,180 |
| 84 | 115 | 156 | 131 | 163 | 232 | 2,222 | 1,762 | 3,637 | 3,444 | 2,259 |
| -292 | -187 | -757 | -711 | -730 | -614 | -1,120 | -1,579 | -721 | -651 | -859 |
Share of associates' profit/(loss) | 407 | 671 | 586 | 526 | 431 | 527 | 0 | -12 | -168 | 19 | 167 |
| 3,387 | 4,395 | 3,934 | 3,404 | 3,591 | 7,261 | 12,192 | 12,057 | 16,463 | 18,633 | 14,916 |
| -657 | -1,115 | -636 | -867 | -1,158 | -2,032 | -4,137 | -4,377 | -5,302 | -6,876 | -5,635 |
Profit after tax from continuing operations | 2,730 | 3,280 | 3,298 | 2,537 | 2,433 | 5,229 | 8,055 | 7,680 | 11,161 | 11,757 | 9,280 |
Profit after tax from discontinued operations | 0 | 0 | 0 | 0 | 0 | 0 | 805 | 10,092 | 0 | 0 | 0 |
| 2,730 | 3,280 | 3,298 | 2,537 | 2,433 | 5,229 | 8,860 | 17,772 | 11,161 | 11,757 | 9,280 |
Profit after tax a/t non-controlling interest | 0 | -3 | 18 | 11 | -166 | -341 | 394 | 211 | 12 | 0 | 0 |
Profit after tax a/t company owners | 2,730 | 3,283 | 3,280 | 2,525 | 2,599 | 5,569 | 8,466 | 17,983 | 11,173 | 11,757 | 9,280 |
| 5.91 | 7.11 | 7.10 | 5.47 | 5.63 | 12.06 | 18.33 | 38.03 | 24.15 | 25.46 | 20.10 |
| 5.91 | 7.11 | 7.10 | 5.47 | 5.63 | 12.06 | 18.33 | 38.03 | 24.15 | 25.46 | 20.10 |
| 0.62 | 0.72 | 0.66 | 0.36 | 0.60 | 1.50 | 1.47 | 1.74 | 2.40 | 13.00 | - |
