2024-11-07  10:32:12 AM Chg. -0.080 Volume Bid11:14:01 AM Ask11:14:01 AM Market Capitalization Dividend Y. P/E Ratio
72.740EUR -0.11% -
Turnover: -
72.460Bid Size: 500 72.580Ask Size: 500 10.11 bill.EUR - -

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
  26,658.3000   28,552.6000   30,253.6000   33,710   36,380.9000
Intangible Assets
  206.1000   217.5000   237.5000   242.1000   229.4000
Long-Term Investments
  182.6000   199.9000   77.1000   17.1000   25.1000
Fixed Assets
  28,797.5000   31,159.5000   33,287.8000   36,634.2000   39,509.3000
Inventories
  0.0000   0.0000   0.0000   0.0000   0.0000
Accounts Receivable
  278.5000   344.2000   364.4000   393.6000   369
Cash and Cash Equivalents
  63.1000   103.7000   831.1000   342.6000   400.1000
Current Assets
  773.6000   1,185   2,282.4000   1,475.7000   1,235.8000
Total Assets
  29,571.1000   32,344.5000   35,570.2000   38,109.8000   40,745

 

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
  965.5000   1,052.6000   1,035.2000   1,117.8000   1,314.3000
Long-term debt
  8,774.8000   10,733.6000   12,006   11,522.9000   12,223.7000
Liabilities to Banks
  11,000.4000   12,417.3000   13,295.4000   13,970.6000   14,229.3000
Provisions
  1,067.7000   1,065.1000   1,236.2000   1,519   1,734.1000
Liabilities
  15,085.5000   16,460.8000   18,636.9000   18,871.2000   19,725.3000
Share Capital
  474.5000   486.4000   490.3000   493.5000   497
Total Equity
  12,902.5000   13,703.9000   14,519.9000   16,042.1000   17,465.3000
Minority Interests
  1,583.1000   2,179.8000   2,413.3000   3,196.5000   3,554.4000
Total liabilities equity
  29,571.1000   32,344.5000   35,570.2000   38,109.8000   40,745

 

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
  1,548.3000   1,584.3000   1,702   1,685   1,770.3000
Depreciation (total)
  -   -   -   -   -
Operating Result
  2,495.8000   1,839   2,852.8000   3,248.2000   3,590.5000
Interest Income
  -   -   -   -   -
Income Before Taxes
  1,820.4000   1,578.5000   2,183.8000   2,921.6000   3,100.6000
Income Taxes
  -136   -36   -180   -288.3000   -283.2000
Minority Interests Profit
  -225.7000   -251.9000   -333.3000   -299.3000   -408.4000
Net Income
  1,458.6000   1,290.6000   1,670.5000   2,334   2,409

 

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
  15.7900   13.3800   17.1000   23.7000   24.3000
Dividend per Share
  8.4000   8.9000   9.6000   9.7000   10.2000

 

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
  1,331.3000   1,290.2000   1,588.4000   1,415.6000   1,558
Cash Flow from Investing Activities
  -1,476.1000   -1,429   -121   -521.4000   -386.9000
Cash Flow from Financing
  128.4000   196   -716.1000   -1,411.9000   -1,083.4000
Decrease / Increase in Cash
  -16.5000   57.2000   751.3000   -517.7000   87.8000
Employees
  1,496   1,538   2,089   1,996   1,990