11/8/2024  10:58:54 PM Chg. -3.00 Volume Bid10:58:54 PM Ask10:58:54 PM Market Capitalization Dividend Y. P/E Ratio
95.00EUR -3.06% -
Turnover: -
95.00Bid Size: - 95.58Ask Size: - 5.55 bill.EUR 4.07% 9.22

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
  497   578   569   592   613
Intangible Assets
  1,231   1,142   951   1,289   1,345
Long-Term Investments
  59   57   53   69   115
Fixed Assets
  4,126   4,841   4,344   5,534   5,954
Inventories
  0.0000   0.0000   0.0000   0.0000   0.0000
Accounts Receivable
  1,048   1,223   1,307   1,580   1,707
Cash and Cash Equivalents
  336   418   996   837   817
Current Assets
  1,762   2,049   2,680   2,776   2,910
Total Assets
  5,888   6,890   7,024   8,310   8,864

 

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
  147   173   227   280   232
Long-term debt
  2,224   2,083   2,196   2,785   2,555
Liabilities to Banks
  2,437   2,351   2,596   -   -
Provisions
  418   337   329   379   405
Liabilities
  3,663   4,321   4,615   5,153   5,192
Share Capital
  144   147   147   -   -
Total Equity
  2,217   2,568   2,409   3,157   3,672
Minority Interests
  8   1   0.0000   0.0000   0.0000
Total liabilities equity
  5,888   6,890   7,024   8,310   8,864

 

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
  4,441   5,355   5,732   7,115   8,154
Depreciation (total)
  159   188   205   220   281
Operating Result
  485   621   555   869   994
Interest Income
  -   -   -   -   -
Income Before Taxes
  435   531   467   -   -
Income Taxes
  -122   -131   -143   218   256
Minority Interests Profit
  -1   0.0000   0.0000   0.0000   0.0000
Net Income
  312   400   324   557   645

 

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
  5.4000   6.8600   5.5200   9.4900   10.9500
Dividend per Share
  1.9000   2.4000   2.4000   3.3000   3.8500

 

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
  523   821   989   1,141   1,294
Cash Flow from Investing Activities
  -949   -251   -253   -1,158   -602
Cash Flow from Financing
  563   -480   -161   -173   -715
Decrease / Increase in Cash
  137   90   575   -   -
Employees
  306,532   331,065   383,233   418,742   412,742