19/11/2024  14:38:49 Chg. +0.062 Volume Bid14:41:00 Ask14:38:50 Market Capitalization Dividend Y. P/E Ratio
3.750EUR +1.68% 76,482
Turnover: 286,247.020
3.738Bid Size: 297 3.754Ask Size: 592 1.57 bill.EUR - -

Assets

2013
IFRS
in mill. EUR
2014
IFRS
in mill. EUR
2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
Property and Equipment
  2,797.4000   3,232.1000   3,458.7000   4,305.4000   4,134
Intangible Assets
  639.8000   798.8000   809.5000   751.9000   702.5000
Long-Term Investments
  265.7000   286.8000   294.1000   10.1000   22
Fixed Assets
  5,032.4000   6,301.6000   6,855.1000   6,936.3000   6,774.4000
Inventories
  1.3000   1.4000   .9000   2.8000   3
Accounts Receivable
  272.7000   323.3000   309.3000   406.4000   345.4000
Cash and Cash Equivalents
  248   293.2000   420.3000   1,153.8000   408
Current Assets
  572.6000   704.3000   803.8000   1,945.8000   1,137
Total Assets
  5,605   7,005.9000   7,658.9000   8,882.1000   7,911.3000

 

Liabilities

2013
IFRS
in mill. EUR
2014
IFRS
in mill. EUR
2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
Accounts Payable
  64.9000   75.9000   69   66.7000   54.6000
Long-term debt
  2,849.1000   3,813.6000   3,663.3000   3,302.4000   3,252.9000
Liabilities to Banks
  2,885   3,863   3,727.8000   4,229.7000   3,313.8000
Provisions
  373.3000   440.7000   428.6000   417   386
Liabilities
  3,621.8000   4,975.2000   5,125   6,147.3000   4,945.4000
Share Capital
  220.1000   220.1000   227   232.8000   232.8000
Total Equity
  1,983.2000   2,030.7000   2,533.9000   2,734.8000   2,966
Minority Interests
  47.7000   47.7000   61.1000   81.2000   202.9000
Total liabilities equity
  5,605   7,005.9000   7,658.9000   8,882.1000   7,911.3000

 

Income Statement

2013
IFRS
in mill. EUR
2014
IFRS
in mill. EUR
2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
Revenues
  1,284.1000   1,347.9000   1,476.4000   1,529   1,477.9000
Depreciation (total)
  344.6000   401.3000   466.5000   500.6000   532.9000
Operating Result
  681.5000   623.4000   661.5000   662   614.8000
Interest Income
  -   -   -   -   -
Income Before Taxes
  578.2000   506   564.3000   562.6000   483.5000
Income Taxes
  -208.4000   -189.8000   -194.1000   -199.8000   -120.1000
Minority Interests Profit
  -14.9000   -13.1000   -15   -14.3000   -11.6000
Net Income
  354.9000   303.2000   355.2000   348.5000   351.8000

 

Per Share

2013
IFRS
in EUR
2014
IFRS
in EUR
2015
IFRS
in EUR
2016
IFRS
in EUR
2017
IFRS
in EUR
Earnings per Share
  1.6100   1.3800   1.5900   1.5200   1.5120
Dividend per Share
  1.0800   1.0300   1.0900   1.1000   1.2100

 

Cash Flow

2013
IFRS
in mill. EUR
2014
IFRS
in mill. EUR
2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
Cash Flow from Operating Activities
  816.2000   777.6000   1,034.6000   895.7000   982.9000
Cash Flow from Investing Activities
  -647.3000   -987.1000   -452.2000   -384.1000   -351.8000
Cash Flow from Financing
  -8.7000   254.8000   -474.7000   224.6000   -1,377
Decrease / Increase in Cash
  160.2000   45.1000   127.2000   733.6000   -745.9000
Employees
  790   910   990   1,010   958