| Non-current assets | 16,867a | 16,838a | 17,003a | 11,296a | 9,288a | 6,950a |
| Property, plant and equipment | 4,254a | 4,072a | 3,598a | 2,518a | 2,236a | 2,137a |
| Right of use assets | 7,187a | 7,237a | 7,737a | 6,315a | 5,000a | 4,202a |
| Other | 5,426a | 5,529a | 5,668a | 2,463a | 2,052a | 611a |
| Current assets | 15,672a | 12,978a | 11,778a | 11,381a | 10,587a | 10,244a |
| Inventories | 7,894a | 7,078a | 7,321a | 3,956a | 3,298a | 2,719a |
| Trade and other receivables | 3,134a | 2,969a | 2,733a | 2,551a | 2,155a | 2,268a |
| Cell captive structure | 163a | 124a | 0a | 0a | 0a | 0a |
| Reinsurance asset | 0a | 0a | 219a | 190a | 154a | 182a |
| Term deposits | 313a | 0a | 0a | 0a | 0a | 0a |
| Cash and cash equivalents | 4,147a | 2,798a | 1,442a | 4,612a | 4,949a | 4,726a |
| Derivative financial instruments | 15a | 2a | 51a | 64a | 24a | 342a |
| Taxation | 6a | 7a | 12a | 8a | 7a | 7a |
| Equity attributable to equity holders of parent | 13,432a | 12,363a | 11,412a | 12,056a | 10,838a | 9,428a |
| Non-controlling interest (NCI) | 988a | 1,058a | 914a | | | |
| Non-current liabilities | 7,959a | 8,491a | 9,068a | 6,002a | 4,800a | 4,032a |
| Lease liabilities | 6,355a | 6,512a | 7,028a | 5,951a | 4,776a | 4,014a |
| Non-controlling interest liability | 1,257a | 1,576a | 1,602a | 0a | 0a | 0a |
| Other non-current liabilities | 347a | 403a | 438a | 51a | 24a | 18a |
| Current liabilities | 10,160a | 7,904a | 7,387a | 4,619a | 4,237a | 3,734a |
| Trade and other payables | 6,424a | 5,175a | 4,877a | 2,895a | 2,542a | 2,136a |
| Lease liabilities | 2,331a | 2,126a | 2,093a | 1,460a | 1,164a | 1,027a |
| Reinsurance liabilities | 0a | 0a | 44a | 43a | 45a | 46a |
| Non-controlling interest liability | 742a | 429a | 0a | | | |
| Other | 663a | 174a | 373a | 221a | 486a | 525a |
| Other current assets | 497a | 133a | | | | |
| Total assets | 32,539a | 29,816a | | | | |
| Shareholder equity | 14,420a | 13,421a | | | | |
| Total liabilities | 18,119a | 16,395a | | | | |
| Total equity and liabilities | 32,539a | 29,816a | | | | |