Turnover
12 979
6 189
12 575
5 999
EBITDA (ProfileData Calc)
3 530
1 691
3 173
1 466
Operating Income
2 498
1 116
2 655
1 193
Profit Before Exceptional Items
2 498
1 116
2 655
1 193
Exceptional Item 1
347
197
-49
-49
Profit Before Interest And Tax
2 845
1 313
2 606
1 144
Interest Received
37
11
20
10
Interest Paid
518
269
613
314
Net Interest Paid/(Received)
481
258
593
304
Income From Associates Before Tax
1
-
-
-
Income Before Tax
2 365
1 055
2 013
840
Profit For The Period
1 762
804
1 463
589
Income Attributable To Minority Interests
160
67
249
110
Attributable Income Before Extraordinary Items
1 602
737
1 214
479
Extraordinary Profit
14
8
644
343
Income Attributable To Equity Holders
1 616
745
1 858
822
Total Comprehensive Income/Loss for the period
1 639
748
1 990
882
Headline Earnings (Cont Ops)
1 677
741
1 214
463
Enterprise Value (EV)
15 141
17 129
16 585
15 133
Fixed Assets
9 583
9 152
9 268
9 070
Investments in Associates
33
32
32
32
Investments and Loans
207
282
365
365
Intangible Assets
761
814
826
798
Deferred Tax Asset
1 146
1 148
1 114
1 154
Long-Term Receivables
152
148
114
107
Total Fixed Assets
11 965
11 655
11 800
11 605
Debtors
955
1 011
1 075
1 082
Other Current Assets
21
22
22
22
Total Current Assets
1 444
1 451
1 601
1 580
Assets Held For Sale
233
106
106
440
Total Assets
13 642
13 212
13 507
13 625
Ordinary Share Capital & Premium
4 505
4 224
4 117
3 556
Other Capital
-1 286
-1 286
-1 286
-1 286
Ordinary Shareholders' Interest
3 219
2 938
2 831
2 270
Minority Interest
447
421
425
-142
Total Shareholders' Interest
3 666
3 359
3 256
2 128
Interest Bearing Liabilities
4 873
3 303
3 521
4 725
Interest Bearing Loans
4 873
3 303
3 521
4 725
Deferred Tax Liability
475
441
417
394
Other Long-Term Liabilities
1 493
1 598
1 787
1 743
Total Long-Term Liabilities
6 841
5 342
5 725
6 862
Creditors and Provisions
2 078
1 874
1 899
2 168
Bank Overdrafts/Short-Term Interest Bearing Liabil
790
2 423
2 424
1 358
Bank Overdrafts/Short-Term Loans
790
2 423
2 424
1 358
Other Current Liabilities
152
159
152
149
Total Current Liabilities
3 135
4 511
4 526
3 737
Liabilities Held For Sale
-
-
-
898
Total Liabilities
9 976
9 853
10 251
11 497
Total Equity and Liabilities
13 642
13 212
13 507
13 625