Turnover
6 584
12 979
6 189
12 575
EBITDA (ProfileData Calc)
1 527
3 530
1 691
3 173
Operating Income
1 124
2 498
1 116
2 655
Profit Before Exceptional Items
1 124
2 498
1 116
2 655
Exceptional Item 1
-
347
197
-49
Profit Before Interest And Tax
1 124
2 845
1 313
2 606
Interest Received
13
37
11
20
Interest Paid
236
518
269
613
Net Interest Paid/(Received)
223
481
258
593
Income From Associates Before Tax
-
1
-
-
Income Before Tax
901
2 365
1 055
2 013
Profit For The Period
629
1 762
804
1 463
Income Attributable To Minority Interests
53
160
67
249
Attributable Income Before Extraordinary Items
576
1 602
737
1 214
Extraordinary Profit
-
14
8
644
Income Attributable To Equity Holders
576
1 616
745
1 858
Total Comprehensive Income/Loss for the period
762
1 639
748
1 990
Headline Earnings (Cont Ops)
677
1 677
741
1 214
Enterprise Value (EV)
19 765
15 141
17 129
16 585
Fixed Assets
9 657
9 583
9 152
9 268
Investments in Associates
32
33
32
32
Investments and Loans
200
207
282
365
Intangible Assets
742
761
814
826
Deferred Tax Asset
1 149
1 146
1 148
1 114
Long-Term Receivables
149
152
148
114
Total Fixed Assets
12 011
11 965
11 655
11 800
Other Current Assets
21
21
22
22
Total Current Assets
1 352
1 444
1 451
1 601
Assets Held For Sale
135
233
106
106
Total Assets
13 498
13 642
13 212
13 507
Ordinary Share Capital & Premium
4 210
4 505
4 224
4 117
Other Capital
-1 286
-1 286
-1 286
-1 286
Ordinary Shareholders' Interest
2 924
3 219
2 938
2 831
Minority Interest
468
447
421
425
Total Shareholders' Interest
3 392
3 666
3 359
3 256
Interest Bearing Liabilities
4 678
4 873
3 303
3 521
Deferred Tax Liability
486
475
441
417
Other Long-Term Liabilities
1 394
1 493
1 598
1 787
Total Long-Term Liabilities
6 558
6 841
5 342
5 725
Creditors and Provisions
2 085
2 078
1 874
1 899
Bank Overdrafts/Short-Term Interest Bearing Liabil
1 296
790
2 423
2 424
Other Current Liabilities
159
152
159
152
Total Current Liabilities
3 548
3 135
4 511
4 526
Total Liabilities
10 106
9 976
9 853
10 251
Total Equity and Liabilities
13 498
13 642
13 212
13 507