| Profit & loss |
|
|
|
|
|
| Net revenue excl. rent income |
2.041,4 |
1.904,8 |
1.878,8 |
2.464,2 |
|
| Rent income and other operating income |
301,6 |
303,9 |
317,3 |
317,1 |
|
| EBITDA |
363,1 |
436,8 |
532,5 |
945,1 |
|
| Operating profit |
338,1 |
414,3 |
514,0 |
925,6 |
|
| Net financial costs |
(563,2) |
191,8 |
402,8 |
733,3 |
|
| Earnings from associated companies |
80,0 |
97,8 |
92,2 |
324,4 |
|
| Earnings before tax |
(145,1) |
703,9 |
1.009,0 |
1.983,3 |
|
| Earnings |
(203,8) |
601,2 |
903,7 |
1.773,0 |
|
| Balance sheet |
|
|
|
|
|
| Total assets |
9.226,0 |
9.980,2 |
11.606,0 |
13.438,5 |
|
| Total group equity |
4.718,7 |
4.947,5 |
5.598,5 |
7.225,4 |
|
| Total equity and liabilities |
9.226,0 |
9.980,2 |
11.606,0 |
13.438,5 |
|
| Financials |
|
|
|
|
|
| Equity ratio % |
51,1 |
49,5 |
48,2 |
53,7 |
|
| Return on equity % |
(4,1) |
12,5 |
17,2 |
27,7 |
|