08/11/2024  17:35:30 Chg. -19.00 Volume Bid17:40:00 Ask17:40:00 Market Capitalization Dividend Y. P/E Ratio
559.00EUR -3.29% 5,131
Turnover: 2.87 mill.
555.00Bid Size: 4 574.00Ask Size: 2 100.85 bill.EUR 2.33% 16.00

Assets

2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
2023
IFRS
in mill. EUR
Property and Equipment
  17,878   17,575   33,242   37,023   26,697
Intangible Assets
  16,335   16,143   23,684   24,565   24,724
Long-Term Investments
  1,989   1,729   1,084   1,066   991
Fixed Assets
  66,932   65,640   87,954   91,861   96,950
Inventories
  13,717   13,016   16,549   20,319   22,952
Accounts Receivable
  3,450   2,756   3,787   4,258   4,728
Cash and Cash Equivalents
  6,062   20,358   8,122   7,588   7,921
Current Assets
  26,898   40,377   34,402   40,090   43,923
Total Assets
  93,830   106,017   122,356   131,951   140,873

 

Liabilities

2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
2023
IFRS
in mill. EUR
Accounts Payable
  5,814   5,098   7,086   8,788   9,049
Long-term debt
  5,450   14,065   12,165   10,380   11,227
Liabilities to Banks
  13,077   25,070   -   -   -
Provisions
  5,094   5,079   19,421   19,973   20,001
Liabilities
  58,113   69,773   75,989   77,637   80,580
Share Capital
  361   361   -   -   -
Total Equity
  10,880   11,270   15,372   19,038   21,527
Minority Interests
  24,837   24,974   30,995   35,276   38,766
Total liabilities equity
  93,830   106,017   122,356   131,951   140,873

 

Income Statement

2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
2023
IFRS
in mill. EUR
Revenues
  53,670   44,651   64,215   79,184   86,153
Depreciation (total)
  -   -   -   -   -
Operating Result
  11,261   7,967   17,143   20,996   22,554
Interest Income
  -   -   -   -   -
Income Before Taxes
  10,684   7,355   17,195   20,095   21,628
Income Taxes
  -2,874   -2,385   4,531   5,393   5,707
Minority Interests Profit
  -4,872   -3,037   -7,718   -8,905   9,617
Net Income
  2,938   1,933   4,946   5,797   6,304

 

Per Share

2019
IFRS
in EUR
2020
IFRS
in EUR
2021
IFRS
in EUR
2022
IFRS
in EUR
2023
IFRS
in EUR
Earnings per Share
  16.2900   10.7200   27.4100   32.1300   34.9400
Dividend per Share
  34.0000   6.0000   10.0000   12.0000   13.0000

 

Cash Flow

2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
2023
IFRS
in mill. EUR
Cash Flow from Operating Activities
  11,718   10,873   18,636   17,830   18,397
Cash Flow from Investing Activities
  -5,869   -2,939   -15,979   -5,920   -8,310
Cash Flow from Financing
  -8,358   7,433   -15,438   -12,495   -9,536
Decrease / Increase in Cash
  -2,469   14,315   -   -   -
Employees
  147,715   148,343   175,647   196,006   -