19/11/2024  11:26:09 Chg. -0.2750 Volume Bid11:26:09 Ask11:26:09 Market Capitalization Dividend Y. P/E Ratio
10.6200EUR -2.52% 423,981
Turnover: 4.53 mill.
10.6100Bid Size: 3,087 10.6250Ask Size: 1,001 9.08 bill.EUR - 117.83

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
  810.1000   840.2000   1,147.8000   1,644.4000   1,809.9000
Intangible Assets
  969.1000   946.4000   1,068.4000   1,161.6000   1,195.3000
Long-Term Investments
  16.5000   15.2000   9   30.4000   89.5000
Fixed Assets
  3,692.9000   3,701.4000   5,536.6000   6,512.2000   7,007.3000
Inventories
  998.6000   946.9000   1,194.1000   1,431.4000   1,642.9000
Accounts Receivable
  447.2000   465.6000   615.7000   483.2000   533.7000
Cash and Cash Equivalents
  473.3000   708.8000   1,079.1000   1,142.5000   895
Current Assets
  1,934.6000   2,139.7000   2,913.1000   3,089.5000   3,122.5000
Total Assets
  5,627.5000   5,841   8,449.7000   9,601.7000   10,129.8000

 

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
  261.4000   318.9000   618.1000   532.4000   611.9000
Long-term debt
  2,690.8000   2,553.2000   4,154.6000   4,597.7000   4,712.1000
Liabilities to Banks
  2,886.4000   2,811.3000   4,349.3000   4,860.2000   4,942.2000
Provisions
  512.2000   509.8000   661.8000   759.6000   695.3000
Liabilities
  3,746.7000   3,733.8000   5,786.9000   6,300.3000   6,401.8000
Share Capital
  117.9000   119.6000   119.6000   119.6000   119.6000
Total Equity
  1,876.8000   2,101.3000   2,658.1000   3,296.2000   3,721.5000
Minority Interests
  4   5.9000   4.8000   5.2000   6.5000
Total liabilities equity
  5,627.5000   5,841   8,449.7000   9,601.7000   10,129.8000

 

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
  2,620.9000   2,741.7000   3,355.4000   3,934.6000   4,049.8000
Depreciation (total)
  -   -   -   -   -
Operating Result
  660.1000   736.1000   857.7000   970.4000   939.4000
Interest Income
  -   -   -   -   -
Income Before Taxes
  387.9000   497.5000   589.7000   690.3000   712.8000
Income Taxes
  -132.5000   -155.4000   -122.6000   -158.9000   -168.3000
Minority Interests Profit
  1.3000   3.5000   3.2000   .7000   .9000
Net Income
  256.7000   345.6000   470.3000   532.1000   545.5000

 

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
  0.3750   0.5050   0.6850   0.7800   0.8000
Dividend per Share
  0.0000   0.2000   0.2800   0.3500   0.3200

 

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
  507.1000   592   978.9000   742.8000   553.3000
Cash Flow from Investing Activities
  -64.4000   -236   -1,521.1000   -633.1000   -506.7000
Cash Flow from Financing
  -305.3000   -105.1000   841.1000   -158   -329.6000
Decrease / Increase in Cash
  132.7000   235.5000   370.4000   63.4000   -247.5000
Employees
  11,418   11,799   13,980   14,737   14,890