5,950

(12,662)

10,843

8,272

3,989

3,581

1,305

3,902

2,110

3,291

 

1.63

(5.68)

4.91

3.77

1.82

1.63

0.6

1.78

0.96

1.49

 

0.40

0.30

1.40

1.70

1.10

1.10

1.0

2.0

0.8

0.85

 

 

1,415

1,617

2,242

1,333

808

438

178

126

95

29

921

980

731

2,035

1,106

608

508

925

633

422

1,164

(994)

1,263

3,288

1,058

1,398

421

1,263

324

1,475

886

(1,198)

494

268

368

439

229

245

281

314

437

443

412

411

362

276

578

1,174

1,318

1,265

196

181

157

191

122

120

116

252

129

39

402

320

417

297

233

284

253

234

105

221

 

60,259

49,688

59,535

46,510

39,103

36,921

37,848

41,742

40,781

40,650

 

44,122

38,938

20,609

14,614

18,639

12,163

5,017

6,722

10,008

10,508

 

17

(13)

50

20

11

15

7.8

12

6

5

 

30,329

28,654

24,319

23,822

19,174

15,915

12,174

11,643

11,733

11,354

Notes:

(1)

After tax. Coporate interest, overheads and goodwill not allocated to business units