15/11/2024  17:35:22 Chg. +3.5000 Volume Bid18:01:33 Ask18:01:33 Market Capitalization Dividend Y. P/E Ratio
116.7000EUR +3.09% 114,685
Turnover: 2.14 mill.
114.1000Bid Size: 288 117.0000Ask Size: 34 6.39 bill.EUR 4.16% 11.80

Assets

2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
Property and Equipment
  6,736   7,120.4000   7,429   8,594   10,033
Intangible Assets
  584.6000   533.3000   398.9000   453   545
Long-Term Investments
  208.1000   210.9000   189.4000   1,466   1,898
Fixed Assets
  10,002.1000   11,311.3000   11,399.2000   12,369   14,405
Inventories
  914.3000   1,248.1000   1,229.8000   1,210   1,386
Accounts Receivable
  1,700.8000   2,090.9000   2,252.2000   2,731   3,340
Cash and Cash Equivalents
  1,717.4000   2,148.6000   2,407.2000   2,318   2,360
Current Assets
  4,935.5000   6,037.9000   6,868.7000   7,234   8,190
Total Assets
  14,937.6000   17,349.2000   18,268   19,603   22,595

 

Liabilities

2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
Accounts Payable
  2,459   2,604   2,953   3,148   3,889
Long-term debt
  4,080   5,296.3000   4,871.3000   4,437   5,725
Liabilities to Banks
  6,228.6000   7,262.3000   6,858.3000   -   -
Provisions
  652.3000   710.9000   591.7000   1,431   1,468
Liabilities
  11,442.5000   13,708.5000   14,498.1000   14,046   16,291
Share Capital
  57.3000   54.8570   54.8570   -   -
Total Equity
  3,289.4000   3,421.2000   3,404.7000   4,312   4,885
Minority Interests
  205.7000   219.5000   365.2000   1,245   1,419
Total liabilities equity
  14,937.6000   17,349.2000   18,268   19,603   22,595

 

Income Statement

2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
Revenues
  7,509.5000   7,190.6000   6,472.4000   8,104   11,195
Depreciation (total)
  638.8000   656.7000   678.1000   714   762
Operating Result
  757.4000   698.9000   616.4000   829   1,334
Interest Income
  -   -   -   -180   -209
Income Before Taxes
  508.8000   544.8000   508.1000   575   869
Income Taxes
  -136.3000   -147.3000   -97.4000   171   254
Minority Interests Profit
  -44.4000   -45.8000   -30.4000   -72   -174
Net Income
  328   351.7000   380.3000   332   441

 

Per Share

2018
IFRS
in EUR
2019
IFRS
in EUR
2020
IFRS
in EUR
2021
IFRS
in EUR
2022
IFRS
in EUR
Earnings per Share
  5.9000   6.4600   6.9700   6.0800   8.0600
Dividend per Share
  3.5000   1.9250   3.9000   4.1000   4.5000

 

Cash Flow

2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
Cash Flow from Operating Activities
  635.7000   716.3000   967.5000   574   1,648
Cash Flow from Investing Activities
  700.4000   -968.4000   -511.3000   -1,087   -1,944
Cash Flow from Financing
  -872.4000   671.2000   -157.5000   384   338
Decrease / Increase in Cash
  444.6000   431.2000   258.5000   -   -
Employees
  38,544   39,699   38,355   41,664   45,892