16/11/2024  13:04:01 Chg. 0.000 Volume Bid13:04:01 Ask13:04:01 Market Capitalization Dividend Y. P/E Ratio
15.040EUR 0.00% -
Turnover: -
15.040Bid Size: - 15.150Ask Size: - 2.65 bill.EUR - -

Assets

2014
IFRS
in mill. EUR
2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
Property and Equipment
  14.4000   14.7000   17   24   26.4000
Intangible Assets
  3.8000   3   2.3000   1.8000   1
Long-Term Investments
  12.8000   13.1000   7.6000   6.5000   8.2000
Fixed Assets
  3,362.7000   3,561.8000   3,804.7000   4,198.4000   4,702.2000
Inventories
  20   13.2000   52   48.1000   52.5000
Accounts Receivable
  70.7000   29.9000   14.6000   8.7000   14.2000
Cash and Cash Equivalents
  196.6000   103.8000   74.5000   263.7000   91.7000
Current Assets
  303.1000   165.1000   156.2000   339.2000   174.2000
Total Assets
  3,734.2000   3,794.2000   4,016.8000   4,634.5000   5,033.3000

 

Liabilities

2014
IFRS
in mill. EUR
2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
Accounts Payable
  9.1000   14.6000   11.9000   7.8000   14.1000
Long-term debt
  2,308.1000   2,138.1000   2,113.7000   2,246.5000   2,278
Liabilities to Banks
  2,463.8000   2,355   2,274.2000   2,522   2,440.8000
Provisions
  234.4000   255.1000   301   403.8000   472.2000
Liabilities
  2,729.2000   2,673.6000   2,651.2000   2,987.9000   2,985
Share Capital
  118.5860   125.4690   142.3440   146.4390   146.3220
Total Equity
  979.5000   1,085.1000   1,350.9000   1,625.9000   2,006.5000
Minority Interests
  25.5000   35.4000   14.7000   20.7000   41.8000
Total liabilities equity
  3,734.2000   3,794.2000   4,016.8000   4,634.5000   5,033.3000

 

Income Statement

2014
IFRS
in mill. EUR
2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
Revenues
  521.6000   461.2000   326.6000   426.4000   529.5000
Depreciation (total)
  3.4000   3.1000   3   3.8000   4.3000
Operating Result
  230.1000   271.1000   336.2000   478.9000   638.2000
Interest Income
  -109.6000   -95.9000   -89.8000   -85   -97.8000
Income Before Taxes
  121.2000   175.1000   246.7000   396.5000   542.2000
Income Taxes
  53.2000   27.7000   46   82.8000   54
Minority Interests Profit
  -5.3000   -2   .7000   -2.6000   -7.2000
Net Income
  23.6000   145.3000   201.4000   311.1000   481

 

Per Share

2014
IFRS
in EUR
2015
IFRS
in EUR
2016
IFRS
in EUR
2017
IFRS
in EUR
2018
IFRS
in EUR
Earnings per Share
  0.1800   1.1800   1.4800   2.1400   3.2900
Dividend per Share
  0.5000   0.5500   0.5700   0.6500   0.7500

 

Cash Flow

2014
IFRS
in mill. EUR
2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
Cash Flow from Operating Activities
  80.5000   78.5000   102   124.5000   159.6000
Cash Flow from Investing Activities
  20.1000   -80.6000   -93.3000   -141.5000   -111.7000
Cash Flow from Financing
  -8.3000   -73.4000   -37.6000   199.2000   -208.1000
Decrease / Increase in Cash
  92.4000   -75.5000   -28.9000   182.2000   -160.2000
Employees
  521   781   833   961   993