Revenues 66,361 76,259 82,402 93,428 100,054 105.909 6% EBIT -3,700 2,676 3,511 422 10,124 8.805 -13% EBITDA 2,845 10,112 14,014 8,604 17,235 16.868 -3% Earnings before Taxes (EGT) -4,759 1,018 2,845 -635 8,446 7.364 -13% Net profit -5,689 1,397 3,817 145 8,288 6.858 -17% Operating Cash Flow 2,946 9,610 5,677 1,625 17,412 8.730 -50% Capital expenditure* 12,462 8,148 8,786 5,663 8,713 14.790 70% EBITDA-Margin 4% 13% 17% 9% 17% 16% - EBIT-Margin -6% 4% 4% 0% 10% 8% - Earnings per share neg. 0,36 0,99 0,04 2,03 1,67 -18%