11/15/2024  8:08:48 AM Chg. +0.1300 Volume Bid9:53:39 PM Ask9:53:35 PM Market Capitalization Dividend Y. P/E Ratio
3.7100EUR +3.63% 0
Turnover: 0.0000
-Bid Size: - -Ask Size: - 1.56 bill.EUR - -

Assets

2012
IFRS
in mill. EUR
2013
IFRS
in mill. EUR
2014
IFRS
in mill. EUR
2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
Property and Equipment
  2,169.2000   2,797.4000   3,232.1000   3,458.7000   4,305.4000
Intangible Assets
  638.2000   639.8000   798.8000   809.5000   751.9000
Long-Term Investments
  197   265.7000   286.8000   294.1000   10.1000
Fixed Assets
  4,554.7000   5,032.4000   6,301.6000   6,855.1000   6,936.3000
Inventories
  .9000   1.3000   1.4000   .9000   2.8000
Accounts Receivable
  270.9000   272.7000   323.3000   309.3000   406.4000
Cash and Cash Equivalents
  105.1000   248   293.2000   420.3000   1,153.8000
Current Assets
  415.7000   572.6000   704.3000   803.8000   1,945.8000
Total Assets
  4,970.4000   5,605   7,005.9000   7,658.9000   8,882.1000

 

Liabilities

2012
IFRS
in mill. EUR
2013
IFRS
in mill. EUR
2014
IFRS
in mill. EUR
2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
Accounts Payable
  47.2000   64.9000   75.9000   69   66.7000
Long-term debt
  2,421.1000   2,849.1000   3,813.6000   3,663.3000   3,302.4000
Liabilities to Banks
  2,474.1000   2,885   3,863   3,727.8000   4,229.7000
Provisions
  356.3000   373.3000   440.7000   428.6000   417
Liabilities
  3,122.5000   3,621.8000   4,975.2000   5,125   6,147.3000
Share Capital
  220.1000   220.1000   220.1000   227   232.8000
Total Equity
  1,784.7000   1,983.2000   2,030.7000   2,533.9000   2,734.8000
Minority Interests
  63.2000   47.7000   47.7000   61.1000   81.2000
Total liabilities equity
  4,970.4000   5,605   7,005.9000   7,658.9000   8,882.1000

 

Income Statement

2012
IFRS
in mill. EUR
2013
IFRS
in mill. EUR
2014
IFRS
in mill. EUR
2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
Revenues
  1,222.2000   1,284.1000   1,347.9000   1,476.4000   1,529
Depreciation (total)
  308.9000   344.6000   401.3000   466.5000   500.6000
Operating Result
  641.3000   681.5000   623.4000   661.5000   662
Interest Income
  -   -   -   -   -
Income Before Taxes
  523.2000   578.2000   506   564.3000   562.6000
Income Taxes
  -182.1000   -208.4000   -189.8000   -194.1000   -199.8000
Minority Interests Profit
  -15   -14.9000   -13.1000   -15   -14.3000
Net Income
  326.1000   354.9000   303.2000   355.2000   348.5000

 

Per Share

2012
IFRS
in EUR
2013
IFRS
in EUR
2014
IFRS
in EUR
2015
IFRS
in EUR
2016
IFRS
in EUR
Earnings per Share
  1.4800   1.6100   1.3800   1.5900   1.5200
Dividend per Share
  1.0000   1.0800   1.0300   1.0900   1.1000

 

Cash Flow

2012
IFRS
in mill. EUR
2013
IFRS
in mill. EUR
2014
IFRS
in mill. EUR
2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
Cash Flow from Operating Activities
  697.2000   816.2000   777.6000   1,034.6000   895.7000
Cash Flow from Investing Activities
  -479   -647.3000   -987.1000   -452.2000   -384.1000
Cash Flow from Financing
  -261.9000   -8.7000   254.8000   -474.7000   224.6000
Decrease / Increase in Cash
  -44.7000   160.2000   45.1000   127.2000   733.6000
Employees
  747   790   910   990   1,010