| |
Revenue | | 20,765 | 21,843 | 23,592 | 25,419 |
| Gross profit | | 5,629 | 6,175 | 7,133 | 8,036 |
EBITDA | | 5,065 | 5,451 | 6,074 | 6,740 |
| EBITDA margin (%) | | 24.4 | 24.8 | 25.7 | 26.4 |
| EBIT | | 2,993 | 3,518 | 4,067 | 4,610 |
| EBIT margin (%) | | 14.4 | 16.0 | 17.3 | 18.2 |
| Profit before tax | | 2,274 | 2,546 | 3,075 | 3,822 |
| Total net profit | | 2,071 | 2,248 | 2,669 | 3,347 |
| Net profit after minorities | | 1,566 | 1,753 | 2,113 | 2,434 |
| Net profit margin (%) | | 7.5 | 8.0 | 8.7 | 9.7 |
| | 0.32 | 0.36 | 0.43 | 0.49 |
| Total assets | | 69,398 | 71,079 | 75,973 | 79,588 |
| Total liabilities | | 39,301 | 38,734 | 42,286 | 42,869 |
| Total equity | | 30,098 | 32,417 | 35,336 | 37,990 |
CAPEX | | 5,541 | 4,718 | 4,564 | 4,043 |