Loading company…
| EBITDA |
| 113 |
| 332 |
| 435 |
| −65 |
| 231 |
| Depreciation & amort. | −95 | −94 | −94 | −57 | −43 |
| EBIT | 18 | 238 | 341 | −122 | 188 |
| Net financials | −13 | −14 | −23 | −19 | −15 |
| Profit before tax | 5 | 49 | 205 | 7 | 77 |
| Tax | −2 | −14 | −44 | −5 | −17 |
| Net profit | 3 | 35 | 161 | 2 | 60 |
| Long-term debt |
| 117 |
| 303 |
| 222 |
| 193 |
| 163 |
| Short-term debt | 940 | 1 447 | 975 | 1 169 | 1 193 |
| Total debt | 1 057 | 1 750 | 1 197 | 1 362 | 1 356 |