| Profit & Loss - Consolidated (€ in milions) | 2014 | 2015 | 2016 | 2017 | ||
|---|---|---|---|---|---|---|
| Revenues | 150,6 | 166,4 | 188,2 | 188,2 | ||
| Change (%) | 3,5% | 10,5% | 13,1% | 13,1% | ||
| EBITDA | 60,0 | 73,7 | 87,7 | 87,7 | ||
| EBITDA (%) | 39,9% | 44,3% | 46,6% | 46,6% | ||
| Change (%) | 2,6% | 22,8% | 19% | 19% | ||
| EBIT | 44,3 | 53,5 | 63,9 | 63,9 | ||
| EBIT (%) | 29,4% | 32,2% | 34,0 | 34,0% | ||
| Net income | 27,4 | 29,2 | 42,0 | 42,0 | ||
| Net income (%) | 18,2% | 17,6% | 22,3% | 22,3% | ||
|
Financial data reported under IFRS / IAS |
||||||
| Group Reclassified Balance Sheet (€ in millions) | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|
| Total Fixed Assets | 431,2 | 535 | 543,7 | 596,5 |
| Long term provision | (38,6) | (38,2) | (42,4) | (43,4) |
| Non current assets - held for sale | 24,5 | 0 | 65,6 | 0 |
| Fixed Capital Employed | 417,1 | 496,9 | 566,7 | 553,1 |
| Net Working Capital | (34,7) | (67,7) | (76,5) | (65,0) |
| Net Working Capital - discontinued operations | 0,0 | 0,0 | (0,4) | 0,0 |
| Total Net Working Capital | (34,7) | (67,7) | (76,9) | (65,0) |
| Capital Employed | 382,5 | 429,2 | 489,9 | 488,1 |
| Equity | 241,0 | 240,2 | 251,8 | 244,7 |
| Net Financial Position | 141,5 | 189,0 | 238,2 | 243,4 |
| Source of finance | 382,5 | 429,2 | 489,9 | 488,1 |
| Index | ||||
| D/E (1) | 0,59 | 0,79 | 0,95 | 1,01 |
| (1) Include minorities Financial data reported under IFRS / IAS |
||||