| Net sales |
4,374 |
5,047 |
5,322 |
6,157 |
| Cost of sales |
(1,777) |
(2,173) |
(2,125) |
(2,736) |
| Gross profit |
2,597 |
2,875 |
3,197 |
3,421 |
|
59.4% |
57.0% |
60.1% |
55.6% |
| Operating expenses |
(1,701) |
(1,801) |
(1,838) |
(2,051) |
| Other net operating income (losses) |
(0) |
1 |
(1) |
2 |
| Operating cash flow (EBITDA) |
895 |
1,075 |
1,358 |
1,371 |
|
20.5% |
21.3% |
25.5% |
22.3% |
| Amortisation and depreciation |
(231) |
(250) |
(264) |
(277) |
| Operating income (EBIT) |
664 |
825 |
1,094 |
1,094 |
|
15.2% |
16.4% |
20.6% |
17.8% |
| Financial results |
8 |
0 |
2 |
(0) |
| Results from companies consolidated by equity method |
14 |
14 |
12 |
15 |
| Income before taxes |
686 |
840 |
1,108 |
1,109 |
| Taxes |
(163) |
(193) |
(253) |
(252) |
| Net income |
523 |
647 |
855 |
857 |
|
12.0% |
12.8% |
16.1% |
13.9% |
| Minorities |
2 |
2 |
2 |
2 |
| Net income attributable to the controlling company |
521 |
645 |
853 |
855 |
|
11.9% |
12.8% |
16.1% |
13.9% |