| 54,514 | 50,551 | 54,767 | 52,081 | 76,567 | 72,437 | | | | | | | | |
| -0.5% | -2.9% | -28.5% | -28.1% | 38.6% | 116.2% | | | | | | | | |
| | | | | | | | | | | | | | |
| 28,182 | 24,068 | 26,073 | 22,102 | 26,445 | 27,361 | | | | | | | | |
Purchases [Net of Inventory Variation] | | | | | | | | | | | | | | |
| 26,332 | 26,483 | 28,694 | 29,979 | 50,122 | 45,076 | | | | | | | | |
| 48.3% | 52.4% | 52.4% | 57.6% | 65.5% | 62.2% | | | | | | | | |
Selling, General & Administrative Expenses | 652 | 690 | 698 | 520 | 499 | 487 | | | | | | | | |
Selling, General and Administrative Expenses | | | | | | | | | | | | | | |
Depreciation & Amortization Expenses | 5,731 | 4,693 | 6,191 | 4,443 | 2,233 | 4,158 | | | | | | | | |
Depreciation, Amortisation and Net Impairment Losses | | | | | | | | | | | | | | |
| 310 | 545 | 619 | 176 | 671 | 534 | | | | | | | | |
| | | | | | | | | | | | | | |
| 5,595 | 5,391 | 5,295 | 5,287 | 5,419 | 4,189 | | | | | | | | |
| | | | | | | | | | | | | | |
| 14,044 | 15,164 | 15,891 | 19,553 | 41,300 | 35,708 | | | | | | | | |
| 25.8% | 30% | 29% | 37.5% | 53.9% | 49.3% | | | | | | | | |
Interest and Investment Income | 661 | 1,099 | 1,186 | 1,262 | 1,691 | 151 | | | | | | | | |
Interest Income and Other Financial Income | | | | | | | | | | | | | | |
Net Income from Equity Accounted Investments | | | | | | | | | | | | | | |
| -676 | -811 | -780 | -880 | -786 | -593 | | | | | | | | |
Interest Expenses and Other Finance Expenses | | | | | | | | | | | | | | |
| 624 | 74 | 507 | 1,145 | -580 | 1,712 | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
Total Non-Operating Income | 609 | 362 | 913 | 1,527 | 325 | 1,270 | | | | | | | | |
Income Before Provision for Income Taxes | 14,651 | 15,527 | 16,803 | 21,081 | 41,625 | 36,979 | | | | | | | | |
| | | | | | | | | | | | | | |
Provision for Income Taxes | 10,704 | 10,983 | 11,694 | 14,286 | 24,358 | 25,503 | | | | | | | | |
| | | | | | | | | | | | | | |
| 3,947 | 4,545 | 5,109 | 6,795 | 17,268 | 11,476 | | | | | | | | |
| | | | | | | | | | | | | | |
Net Income Attributable to Minority Interests and Other | 8 | 16 | 9 | 10 | -12 | 9 | | | | | | | | |
Attributable to Non-Controlling Interests | | | | | | | | | | | | | | |
Net Income Attributable to Common Shareholders | 3,939 | 4,528 | 5,100 | 6,785 | 17,279 | 11,467 | | | | | | | | |
Attributable to Equity Holders of the Company | | | | | | | | | | | | | | |
| 1.5 | 1.6 | 1.7 | 2.2 | 5.5 | 3.6 | | | | | | | | |
| 1.5 | 1.6 | 1.7 | 2.2 | 5.5 | 3.6 | | | | | | | | |
Basic Weighted Average Shares Outstanding | 2,670 | 2,894 | 2,962 | 3,080 | 3,140 | 3,208 | | | | | | | | |
| 2,706.6 | 2,944.7 | 2,944.7 | 3,153 | 3,121.9 | 3,232.1 | | | | | | | | |
Diluted Weighted Average Shares Outstanding | 2,676 | 2,899 | 2,968 | 3,086 | 3,149 | 3,217 | | | | | | | | |
| 19,781 | 19,936 | 22,215 | 23,863 | 43,533 | 39,866 | | | | | | | | |
| 73.1% | 70.7% | 69.6% | 67.8% | 58.5% | 69% | | | | | | | | |