11/11/2024  08:13:00 Chg. -1.8000 Volume Bid21:58:01 Ask20:14:46 Market Capitalization Dividend Y. P/E Ratio
50.1500EUR -3.46% 80
Turnover: 4,012
-Bid Size: - -Ask Size: - 2.79 bill.EUR 3.69% 30.03

Assets

2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
Property and Equipment
  201.2000   230.8000   258.9000   1,299.2000   1,246.3000
Intangible Assets
  963.5000   1,144.4000   1,217.6000   1,259.7000   1,227.4000
Long-Term Investments
  2.3000   5.8000   7.4000   17.8000   11.5000
Fixed Assets
  -   -   -   -   -
Inventories
  2.7000   16.9000   15.5000   18.3000   17.3000
Accounts Receivable
  119.6000   135.8000   179.2000   166.9000   181.8000
Cash and Cash Equivalents
  56.5000   64.2000   85   103.7000   103.6000
Current Assets
  240.9000   283.8000   330.8000   340.8000   355.7000
Total Assets
  1,458.4000   1,724.9000   1,874.6000   2,996.3000   2,928.4000

 

Liabilities

2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
Accounts Payable
  180.4000   223.1000   215.1000   256.8000   294.5000
Long-term debt
  302.7000   455.1000   600.3000   1,504.7000   1,446.9000
Liabilities to Banks
  351   518   644.9000   1,752   1,665.8000
Provisions
  108.8000   133   154.2000   126   105.7000
Liabilities
  783.1000   1,065.2000   1,206.4000   2,327.3000   2,301.5000
Share Capital
  55.2820   55.2820   55.5580   56.1720   56.5770
Total Equity
  664.2000   636.8000   653.9000   663.1000   617.3000
Minority Interests
  11   22.8000   14.3000   5.9000   9.7000
Total liabilities equity
  1,458.4000   1,724.9000   1,874.6000   2,996.3000   2,928.4000

 

Income Statement

2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
Revenues
  823.7000   1,123.3000   1,331   1,582.5000   1,591.1000
Depreciation (total)
  -   -   -   -   -
Operating Result
  73.2000   88   120.9000   165.2000   170.6000
Interest Income
  -4.8000   -5.3000   -8.9000   -34.1000   -32.7000
Income Before Taxes
  68.4000   82.7000   117.8000   136.2000   144.8000
Income Taxes
  8.9000   10.8000   19   22   25.1000
Minority Interests Profit
  -1.5000   -1.9000   -3.8000   -8.4000   -9.3000
Net Income
  58   70.1000   95   -14.2000   68.9000

 

Per Share

2015
IFRS
in EUR
2016
IFRS
in EUR
2017
IFRS
in EUR
2018
IFRS
in EUR
2019
IFRS
in EUR
Earnings per Share
  1.1600   1.2700   1.7200   -0.2500   1.2200
Dividend per Share
  0.7000   1.1000   1.3000   2.0000   2.0000

 

Cash Flow

2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
Cash Flow from Operating Activities
  190.3000   236.3000   252.4000   426   478.4000
Cash Flow from Investing Activities
  -97.9000   -238   -238.5000   -190.6000   -128.7000
Cash Flow from Financing
  -82   9.3000   6.9000   -216.7000   -346.5000
Decrease / Increase in Cash
  10.4000   7.7000   20.8000   19.5000   5.1000
Employees
  3,270   4,577   7,536   12,514   12,210