4/23/2025  8:15:42 AM Chg. +0.2900 Volume Bid5:36:47 PM Ask5:36:47 PM Market Capitalization Dividend Y. P/E Ratio
7.9150EUR +3.80% 0
Turnover: 0.0000
-Bid Size: - -Ask Size: - 8.21 bill.EUR 2.53% -

Assets

2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
2023
IFRS
in mill. EUR
2024
IFRS
in mill. EUR
Property and Equipment
  13,491.7000   15,231.0900   18,879.1700   20,252.1600   22,025.5730
Intangible Assets
  314.2000   158.8800   380.8500   379.8700   353.7170
Long-Term Investments
  488.2000   -   -   1,104.3600   1,137.8120
Fixed Assets
  -   18,820.9400   23,937.3800   26,443.4700   28,513.4680
Inventories
  54.5000   219.8100   252.8400   259.8200   275.8680
Accounts Receivable
  256   365.2900   370.2900   -   -
Cash and Cash Equivalents
  474.4000   1,003.7800   1,171.9300   1,371.7700   1,195.5550
Current Assets
  1,532.1000   3,210.6400   3,555.6900   3,603.1800   3,147.7370
Total Assets
  18,162.6000   22,031.5800   27,493.0700   30,046.6500   31,661.2050

 

Liabilities

2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
2023
IFRS
in mill. EUR
2024
IFRS
in mill. EUR
Accounts Payable
  1,346.1000   1,688.7900   2,918.7400   3,714.2900   726.6130
Long-term debt
  3,449.6000   3,353.1000   4,869.8500   6,049.4400   7,897.2280
Liabilities to Banks
  3,946.5000   -   -   -   -
Provisions
  742.4000   779.2000   908.5000   1,176.9100   1,572.9290
Liabilities
  9,538.7000   11,856.6700   16,922.4000   17,394.2300   19,685.6350
Share Capital
  4,361.5410   -   -   -   5,199.2790
Total Equity
  7,347.5000   8,766.8800   9,025.5300   11,062.2600   10,703.3000
Minority Interests
  1,276.3000   1,408.0300   1,545.1300   1,590.1700   1,272.2700
Total liabilities equity
  18,162.6000   22,031.5800   27,493.0700   30,046.6500   31,661.2050

 

Income Statement

2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
2023
IFRS
in mill. EUR
2024
IFRS
in mill. EUR
Revenues
  1,730.8000   1,580.4600   2,137.9800   2,007.7900   2,016.7220
Depreciation (total)
  600   607.2900   751.3100   943.6600   1,405.3730
Operating Result
  1,054   1,151.1900   1,411.5000   874.5400   -9.1600
Interest Income
  -   -248.5900   -449.1000   -313.2100   -372.7730
Income Before Taxes
  768.9000   902.5900   962.4000   561.3300   -381.9330
Income Taxes
  -86   89.8300   142.2300   98.9300   18.6440
Minority Interests Profit
  -127.2000   -154.1400   -200.8700   150.4200   152.7370
Net Income
  555.7000   655.4400   616.2300   309.0100   -556.1740

 

Per Share

2020
IFRS
in EUR
2021
IFRS
in EUR
2022
IFRS
in EUR
2023
IFRS
in EUR
2024
IFRS
in EUR
Earnings per Share
  0.6400   0.7000   0.6400   0.3100   -0.5400
Dividend per Share
  0.0800   0.0800   0.0900   0.2650   0.2000

 

Cash Flow

2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
2023
IFRS
in mill. EUR
2024
IFRS
in mill. EUR
Cash Flow from Operating Activities
  907.7000   811.4900   1,048.7600   844.6100   673.7170
Cash Flow from Investing Activities
  -1,637.4000   -1,961.6800   -1,918.6200   -2,741.4700   -3,542.9930
Cash Flow from Financing
  674.5000   1,673.1500   965.7900   2,133.4100   2,690.5800
Decrease / Increase in Cash
  -55.2000   -   -   -   -
Employees
  1,735   2,150   3,086   3,043   2,935