|
|
|
|
|
|
|
|
|
|
|
|
|
2018 |
|
2017 |
|
2016 |
|
2015 1 |
|
2014 1 |
Net revenues |
|
46 349 |
|
44 997 |
|
41 319 |
|
39 994 |
|
38 768 |
Amortization & Depreciation, Impairments |
|
3 416 |
|
4 681 |
|
5 277 |
|
5 195 |
|
6 429 |
Amortisation & Depreciation |
|
3 435 |
|
4 699 |
|
5 356 |
|
5 213 |
|
6 414 |
Impairments |
|
–19 |
|
–18 |
|
–79 |
|
–18 |
|
15 |
EBITDA |
|
5 111 |
|
8 210 |
|
6 889 |
|
6 060 |
|
3 056 |
in % of net revenues |
|
11.0% |
|
18.2% |
|
16.7% |
|
15.2% |
|
7.9% |
EBIT |
|
1 695 |
|
3 529 |
|
1 612 |
|
865 |
|
–3 373 |
in % of net revenues |
|
3.7% |
|
7.8% |
|
3.9% |
|
2.2% |
|
–8.7% |
Net result |
|
–1 717 |
|
1 643 |
|
–2 752 |
|
–4 265 |
|
–8 383 |
in % of net revenues |
|
–3.7% |
|
3.7% |
|
–6.7% |
|
–10.7% |
|
–21.6% |
Balance sheet total |
|
73 435 |
|
71 405 |
|
69 288 |
|
65 302 |
|
71 906 |
Shareholders' equity |
|
15 855 |
|
20 095 |
|
19 440 |
|
11 828 |
|
16 681 |
in % of the balance sheet total |
|
21.6% |
|
28.1% |
|
28.1% |
|
18.1% |
|
23.2% |
Net indebtedness |
|
34 441 |
|
31 283 |
|
30 526 |
|
30 696 |
|
35 050 |
Cash flow from operating activities |
|
3 307 |
|
3 351 |
|
2 229 |
|
3 972 |
|
899 |
Investments/acquisitions |
|
–3 542 |
|
–2 244 |
|
–2 320 |
|
–1 887 |
|
179 |
Average full-time-equivalent employee |
|
1 408 |
|
1 340 |
|
1 209 |
|
1 209 |
|
1 217 |