Consolidated statement of changes in equity

For 2016, before appropriation of profit, all amounts in € thousands

	Issued capital	Share premium	Revaluation reserve*	Retained earnings	Net result for the year	Total equity
Balance at 1 January 2016	291,013	318,992	128,330	(32,150)	32,150	738,335

Comprehensive income
Net result	-	-	-	-	64,250	64,250
Total comprehensive income	-	-	-	-	64,250	64,250

Other movements
Issued shares	21,159	33,841	-	-	-	55,000
Appropriation of result	-	-	-	32,150	(32,150)	-
Dividends paid	-	(4,318)	-	(29,066)	-	(33,384)
Movement revaluation reserve	-	-	35,184	(35,184)	-	-
Total other movements	21,159	29,523	35,184	(32,100)	(32,150)	21,616
Balance at 31 December 2016	312,172	348,515	163,514	(64,250)	64,250	824,201

For 2015, before appropriation of profit, all amounts in € thousands

	Issued capital	Share premium	Revaluation reserve*	Retained earnings	Net result for the year	Total equity
Balance at 1 January 2015	265,254	306,991	98,077	(11,185)	11,185	670,322

Comprehensive income
Net result	-	-	-	-	32,150	32,150
Total comprehensive income	-	-	-	-	32,150	32,150

Other movements
Issued shares	25,759	39,241	-	-	-	65,000
Appropriation of result	-	-	-	11,185	(11,185)	-
Dividends paid	-	(27,240)	-	(1,897)	-	(29,137)
Movement revaluation reserve	-	-	30,253	(30,253)	-	-
Total other movements	25,759	12,001	30,253	(20,965)	(11,185)	35,863
Balance at 31 December 2015	291,013	318,992	128,330	(32,150)	32,150	738,335