Loading company…
| EBITDA | 255 | -121 | 200 | -67 | 157 |
| Depreciation & amort. | -134 | -105 | -52 | -9 | -22 |
| EBIT | 121 | -226 | 148 | -77 | 135 |
| Net financials | -4 | -8 | -7 | -5 | -5 |
| Profit before tax | 117 | -234 | 141 | -82 | 131 |
| Tax | 26 | -51 | 31 | -3 | 3 |
| Net profit | 91 | -183 | 110 | -79 | 128 |
| Long-term debt |
| 0 |
| 103 |
| 0 |
| 0 |
| 5 |
| Short-term debt | 934 | 991 | 967 | 326 | 438 |
| Total debt | 934 | 1.095 | 967 | 326 | 443 |