Loading company…
| EBITDA | 2 699 | 2 589 | 3 597 | 5 500 | 6 351 |
| Depreciation & amort. | −2 581 | −2 831 | −2 707 | −3 643 | −4 791 |
| EBIT | 118 | −242 | 890 | 1 858 | 1 560 |
| Net financials | −151 | −237 | −604 | −950 | −751 |
| Profit before tax | 4 | 5 | 1 214 | 644 | 19 |
| Tax | −3 | −3 | — | −0 | −15 |
| Net profit | 1 | 1 | 1 214 | 644 | 4 |
| Long-term debt |
| 5 431 |
| 8 002 |
| 10 244 |
| 13 662 |
| 16 860 |
| Short-term debt | 5 306 | 5 467 | 5 925 | 7 285 | 7 196 |
| Total debt | 10 737 | 13 470 | 16 170 | 20 947 | 24 055 |