Loading company…
| EBITDA | 118 | 146 | 289 | 315 | 164 |
| Depreciation & amort. | -35 | -137 | -215 | -259 | -158 |
| EBIT | 82 | 9 | 74 | 56 | 6 |
| Net financials | -1 | -8 | -17 | -21 | -24 |
| Profit before tax | 82 | 1 | 57 | 36 | -18 |
| Tax | 19 | 0 | 13 | 8 | -4 |
| Net profit | 63 | 1 | 45 | 28 | -14 |
| Long-term debt |
| 13 |
| 132 |
| 228 |
| 139 |
| 62 |
| Short-term debt | 155 | 340 | 536 | 666 | 582 |
| Total debt | 167 | 472 | 764 | 805 | 644 |