| 7,615 | 8,418 | 9,410 | 11,972 | 11,112 | 14,195 | 15,790 | 23,353 | 25,086 | 26,688 | 26,494 |
| -5,694 | -6,403 | -7,943 | -10,725 | -9,802 | -11,648 | -13,121 | -18,227 | -19,239 | -19,499 | -18,911 |
| 1,921 | 2,015 | 1,467 | 1,247 | 1,310 | 2,547 | 2,669 | 5,126 | 5,847 | 7,188 | 7,582 |
Selling/distribution expenses | -1,013 | -1,143 | -1,074 | -1,366 | -1,227 | -1,345 | -1,195 | -1,846 | -2,191 | -2,695 | -2,922 |
| -447 | -359 | -487 | -674 | -407 | -769 | -654 | -865 | -1,222 | -1,619 | -2,048 |
| 461 | 512 | -93 | -793 | -324 | 433 | 820 | 2,415 | 2,434 | 2,875 | 2,613 |
Depreciation & amortisation | 217 | 226 | 354 | 676 | 807 | 712 | 701 | 710 | 603 | 583 | 595 |
| 678 | 738 | 261 | -117 | 483 | 1,145 | 1,521 | 3,125 | 3,037 | 3,458 | 3,208 |
| -350 | -391 | -486 | -1,286 | -1,732 | -1,055 | -1,129 | -1,977 | -2,452 | -1,722 | -1,188 |
| 179 | 121 | 130 | 243 | 104 | 1,417 | 437 | 329 | 369 | 270 | 39 |
| -75 | -87 | -60 | -121 | -144 | -281 | -190 | -268 | -129 | -261 | -260 |
Share of associates' profit/(loss) | 53 | 149 | 31 | 9 | -88 | 11 | 6 | -218 | 35 | 17 | 99 |
| 268 | 305 | -479 | -1,949 | -2,184 | 525 | -56 | 281 | 257 | 1,179 | 1,302 |
| -53 | -89 | -152 | -176 | -101 | -575 | -247 | -253 | -317 | -621 | -869 |
Profit after tax from continuing operations | 215 | 216 | -631 | -2,125 | -2,285 | -50 | -303 | 28 | -60 | 558 | 433 |
Profit after tax from discontinued operations | 0 | 0 | 0 | 0 | -370 | 599 | 0 | 0 | 0 | 0 | 0 |
| 214 | 216 | -631 | -2,125 | -2,656 | 549 | -303 | 28 | -60 | 558 | 433 |
Profit after tax a/t non-controlling interest | 0 | -7 | -1 | -55 | -81 | -11 | 10 | 29 | 80 | 55 | 81 |
Profit after tax a/t company owners | 214 | 223 | -629 | -2,071 | -2,575 | 560 | -313 | -1 | -140 | 503 | 352 |
| 1.13 | 1.23 | -3.37 | -10.81 | -13.08 | 2.77 | -1.51 | 0.00 | -0.46 | 1.36 | 1.17 |
Discontinued operations (EPS - Basic) | 0.00 | 0.00 | 0.00 | 0.00 | -1.88 | 2.97 | 0.00 | 0.00 | 0.00 | 0.00 | 1.17 |
Continuing operations (EPS - Basic) | 0.00 | 0.00 | 0.00 | 0.00 | -11.20 | -0.20 | 0.00 | 0.00 | 0.00 | 0.00 | 1.17 |
| 1.13 | 1.23 | -3.37 | -10.81 | -13.08 | 2.75 | -1.51 | 0.00 | -0.46 | 1.36 | 1.17 |
Discontinued operations (EPS - Diluted) | 0.00 | 0.00 | 0.00 | 0.00 | -1.88 | 2.95 | 0.00 | 0.00 | 0.00 | 0.00 | 1.17 |
Continuing operations (EPS - Diluted) | 0.00 | 0.00 | 0.00 | 0.00 | -11.20 | -0.20 | 0.00 | 0.00 | 0.00 | 0.00 | 1.17 |
| 0.32 | 0.00 | 0.00 | 0.00 | 0.00 | 0.41 | 0.00 | 0.00 | 0.00 | 0.00 | - |
