14/11/2024  17:35:29 Chg. +0.055 Volume Bid03:02:19 Ask03:02:19 Market Capitalization Dividend Y. P/E Ratio
5.560EUR +1.00% 2.55 mill.
Turnover: 14.14 mill.
5.530Bid Size: 500 5.590Ask Size: 140 4.51 bill.EUR 6.33% 10.30

Assets

2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
2023
IFRS
in mill. EUR
Property and Equipment
  350   369.9000   372.1080   379.0260   386.0400
Intangible Assets
  6,732   7,060.1000   7,469.8050   8,509.3680   8,772.6090
Long-Term Investments
  .2000   5.1000   30.1080   47.2430   131.7710
Fixed Assets
  -   -   7,983.8480   9,202.4610   9,757.8510
Inventories
  52.3000   101.2000   105.2940   120.4860   17.4750
Accounts Receivable
  -   -   588.0980   1,142.9500   853.4880
Cash and Cash Equivalents
  262.2000   664   1,391.7630   451.9460   249.9630
Current Assets
  985.1000   1,493.8000   2,165.9790   1,828.0850   1,375.1840
Total Assets
  8,232.5000   9,129   10,152.0070   11,030.5570   11,139.6480

 

Liabilities

2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
2023
IFRS
in mill. EUR
Accounts Payable
  726.7000   767.6000   769.1370   1,197.1170   829.8620
Long-term debt
  4,171.5000   4,728.1000   5,785.7070   6,402.9130   5,886.9220
Liabilities to Banks
  4,580.1000   5,426.8000   -   -   -
Provisions
  273.1000   293.7000   159.5060   144.2770   175.1810
Liabilities
  6,437.5000   7,148   8,009.5160   8,639.9870   8,538.9040
Share Capital
  1,001.2320   1,001.2320   -   -   -
Total Equity
  1,794.9000   1,981   1,891.4140   2,108.2620   2,280.0720
Minority Interests
  234.6000   240.1000   251.0770   282.3080   320.6720
Total liabilities equity
  8,232.5000   9,129   10,152.0070   11,030.5570   11,139.6480

 

Income Statement

2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
2023
IFRS
in mill. EUR
Revenues
  1,892.8000   2,127.3000   2,098.4630   2,182.7120   2,564.1930
Depreciation (total)
  407.8000   444.2000   445.2510   479.1860   545.5460
Operating Result
  516   603.3000   583.2310   641.3380   681.2570
Interest Income
  -69.3000   -49.2000   -61.0150   -57.3240   -98.1520
Income Before Taxes
  547.5000   555.6000   -   -   -
Income Taxes
  123.9000   152   141.8840   152.3690   118.6250
Minority Interests Profit
  0.0000   -6.4000   20.6070   28.8380   27.9030
Net Income
  423.6000   417.2000   362.8130   407.2880   439.5680

 

Per Share

2019
IFRS
in EUR
2020
IFRS
in EUR
2021
IFRS
in EUR
2022
IFRS
in EUR
2023
IFRS
in EUR
Earnings per Share
  0.5200   0.4700   0.4500   0.5000   0.5400
Dividend per Share
  0.2560   0.2770   0.2770   0.2950   0.3520

 

Cash Flow

2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
2023
IFRS
in mill. EUR
Cash Flow from Operating Activities
  725   763.5000   839.6340   548.1690   572.6720
Cash Flow from Investing Activities
  -709.8000   -773.5000   -813.7410   -1,283.8260   -857.6040
Cash Flow from Financing
  100.6000   411.8000   701.8440   -204.1600   82.9490
Decrease / Increase in Cash
  123.8000   401.8000   -   -   -
Employees
  4,096   3,985   3,904   4,238   4,297