16/11/2024  13:04:01 Chg. 0.000 Volume Bid13:04:01 Ask13:04:01 Market Capitalization Dividend Y. P/E Ratio
3.698EUR 0.00% -
Turnover: -
3.698Bid Size: - 3.730Ask Size: - 1.56 bill.EUR - -

Assets

2011
IFRS
in mill. EUR
2012
IFRS
in mill. EUR
2013
IFRS
in mill. EUR
2014
IFRS
in mill. EUR
2015
IFRS
in mill. EUR
Property and Equipment
  1,950.2000   2,169.2000   2,797.4000   3,232.1000   3,458.7000
Intangible Assets
  671   638.2000   639.8000   798.8000   809.5000
Long-Term Investments
  194.2000   197   265.7000   286.8000   294.1000
Fixed Assets
  4,340.6000   4,554.7000   5,032.4000   6,301.6000   6,855.1000
Inventories
  1.2000   .9000   1.3000   1.4000   .9000
Accounts Receivable
  244.1000   270.9000   272.7000   323.3000   309.3000
Cash and Cash Equivalents
  136.9000   105.1000   248   293.2000   420.3000
Current Assets
  410.6000   415.7000   572.6000   704.3000   803.8000
Total Assets
  4,751.2000   4,970.4000   5,605   7,005.9000   7,658.9000

 

Liabilities

2011
IFRS
in mill. EUR
2012
IFRS
in mill. EUR
2013
IFRS
in mill. EUR
2014
IFRS
in mill. EUR
2015
IFRS
in mill. EUR
Accounts Payable
  53.2000   47.2000   64.9000   75.9000   69
Long-term debt
  2,300.8000   2,421.1000   2,849.1000   3,813.6000   3,663.3000
Liabilities to Banks
  2,320.8000   2,474.1000   2,885   3,863   3,727.8000
Provisions
  350.8000   356.3000   373.3000   440.7000   428.6000
Liabilities
  3,022.4000   3,122.5000   3,621.8000   4,975.2000   5,125
Share Capital
  220.1000   220.1000   220.1000   220.1000   227
Total Equity
  1,651.6000   1,784.7000   1,983.2000   2,030.7000   2,533.9000
Minority Interests
  77.1000   63.2000   47.7000   47.7000   61.1000
Total liabilities equity
  4,751.2000   4,970.4000   5,605   7,005.9000   7,658.9000

 

Income Statement

2011
IFRS
in mill. EUR
2012
IFRS
in mill. EUR
2013
IFRS
in mill. EUR
2014
IFRS
in mill. EUR
2015
IFRS
in mill. EUR
Revenues
  1,168.1000   1,222.2000   1,284.1000   1,347.9000   1,476.4000
Depreciation (total)
  280.5000   308.9000   344.6000   401.3000   466.5000
Operating Result
  645.2000   641.3000   681.5000   623.4000   661.5000
Interest Income
  -   -   -   -   -
Income Before Taxes
  553.8000   523.2000   578.2000   506   564.3000
Income Taxes
  -199.1000   -182.1000   -208.4000   -189.8000   -194.1000
Minority Interests Profit
  -16.3000   -15   -14.9000   -13.1000   -15
Net Income
  338.5000   326.1000   354.9000   303.2000   355.2000

 

Per Share

2011
IFRS
in EUR
2012
IFRS
in EUR
2013
IFRS
in EUR
2014
IFRS
in EUR
2015
IFRS
in EUR
Earnings per Share
  1.5400   1.4800   1.6100   1.3800   1.5900
Dividend per Share
  0.9000   1.0000   1.0800   1.0300   1.0900

 

Cash Flow

2011
IFRS
in mill. EUR
2012
IFRS
in mill. EUR
2013
IFRS
in mill. EUR
2014
IFRS
in mill. EUR
2015
IFRS
in mill. EUR
Cash Flow from Operating Activities
  816.8000   697.2000   816.2000   777.6000   1,034.6000
Cash Flow from Investing Activities
  -248.3000   -479   -647.3000   -987.1000   -452.2000
Cash Flow from Financing
  -478.1000   -261.9000   -8.7000   254.8000   -474.7000
Decrease / Increase in Cash
  91.1000   -44.7000   160.2000   45.1000   127.2000
Employees
  690   747   790   910   990