| Profit & loss |
|
|
|
|
|
| Net revenue excl. rent income |
1.904,8 |
1.878,8 |
2.464,2 |
3410,3 |
5028,6 |
| Rent income and other operating income |
303,9 |
317,3 |
317,1 |
318,5 |
355,5 |
| EBITDA |
436,8 |
532,5 |
945,1 |
702,3 |
493,2 |
| Operating profit |
414,3 |
514,0 |
925,6 |
670,1 |
460,4 |
| Net financial costs |
191,8 |
402,8 |
733,3 |
-397,1 |
-31,9 |
| Earnings from associated companies |
97,8 |
92,2 |
324,4 |
141,8 |
27,6 |
| Earnings before tax |
703,9 |
1.009,0 |
1.983,3 |
414,7 |
456,1 |
| Earnings |
601,2 |
903,7 |
1.773,0 |
320,7 |
350,2 |
| Balance sheet |
|
|
|
|
|
| Total assets |
9.980,2 |
11.606,0 |
13.438,5 |
13.483,3 |
14.024,0 |
| Total group equity |
4.947,5 |
5.598,5 |
7.225,4 |
7.634,1 |
7.576,8 |
| Total equity and liabilities |
9.980,2 |
11.606,0 |
13.438,5 |
13.483,3 |
14.024,0 |
| Financials |
|
|
|
|
|
| Equity ratio % |
49,5 |
48,2 |
53,7 |
56,5 |
53,9 |
| Return on equity % |
12,5 |
17,2 |
27,7 |
4,3 |
4,6 |