| 1 |
Sales revenue |
(6) |
1,324,656 |
979,615 |
| 2 |
Change in inventory of finished products and work in progress |
|
31,429 |
29,696 |
| 3 |
Other internal costs capitalized |
(7) |
12,820 |
8,796 |
| 4 |
Purchased goods and services |
(8) |
865,657 |
662,174 |
| 5 |
Personnel expenses |
(9) |
143,594 |
112,531 |
| 6 |
Other operating income |
(10) |
31,627 |
29,801 |
| 7 |
Other operating expenses |
(11) |
98,876 |
76,254 |
| 8 |
Result from investments accounted for using the equity method |
(12) |
-372 |
560 |
| 9 |
Earnings before interest / financial result, taxes, depreciation and amortization (EBITDA) |
(40) |
292,033 |
197,510 |
| 10 |
Depreciation and amortization |
(13) |
74,693 |
72,185 |
| 11 |
Operating profit (EBIT) |
(40) |
217,340 |
125,325 |
| 12 |
Interest and similar income |
(14) |
10,117 |
3,502 |
| 13 |
Interest and similar expenses |
(14) |
33,910 |
35,437 |
| 14 |
Currency translation result |
(15) |
2,123 |
923 |
| 15 |
Other financial income |
|
88 |
99 |
| 16 |
Other financial expenses |
|
3,138 |
2,683 |
| 17 |
Earnings before taxes (EBT) |
(17) |
192,620 |
91,728 |
| 18 |
Taxes on income |
(16) |
48,708 |
16,340 |
| 19 |
Net income |
|
143,912 |
75,388 |
| 20 |
Net income attributable to Group |
|
128,944 |
61,683 |
| 21 |
Net income attributable to minority interests |
|
14,968 |
13,705 |