2024-10-31  8:54:33 PM Chg. +0.150 Volume Bid9:58:30 PM Ask9:58:30 PM Market Capitalization Dividend Y. P/E Ratio
29.100EUR +0.52% 5,293
Turnover: 152,233.200
29.100Bid Size: 180 29.250Ask Size: 180 1.97 bill.EUR 6.11% 14.87

Assets

2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
Property and Equipment
  652.8000   1,056.5000   1,137.2000   1,206.5000   1,333.6000
Intangible Assets
  24.5000   35.1000   96.9000   81.8000   101.7000
Long-Term Investments
  150   152.5000   680.7000   2,805.9000   2,270.2000
Fixed Assets
  -   -   -   -   1,630.2000
Inventories
  17.3000   14.3000   15.5000   16.5000   21.2000
Accounts Receivable
  -   -   -   -   378.9000
Cash and Cash Equivalents
  310   100.6000   108.2000   85.8000   54.8000
Current Assets
  702.8000   654.9000   644.9000   575.4000   628.5000
Total Assets
  1,681.2000   2,042.9000   2,680.2000   4,792.6000   5,383.9000

 

Liabilities

2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
Accounts Payable
  -   -   -   -   404.5000
Long-term debt
  3.5000   270.7000   807   2,824.9000   3,435.4000
Liabilities to Banks
  10.3000   309.5000   884.6000   2,947.9000   -
Provisions
  558.7000   618.4000   639.2000   694.6000   627.8000
Liabilities
  982.1000   1,342.1000   2,025.2000   3,940.2000   5,383.9000
Share Capital
  337.8000   337.8000   337.8000   337.8000   -
Total Equity
  697.1000   690.3000   627.4000   644.3000   679.7000
Minority Interests
  2   10.4000   27.6000   27.9000   30.7000
Total liabilities equity
  1,681.2000   2,042.9000   2,680.2000   4,792.6000   5,383.9000

 

Income Statement

2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
Revenues
  1,958.5000   2,021.6000   2,189.2000   2,554   2,552
Depreciation (total)
  94.5000   118.1000   142.2000   165.6000   184.3000
Operating Result
  214.5000   201.2000   160.6000   204.7000   188.4000
Interest Income
  -13.1000   10.7000   1.4000   11.7000   -24.7000
Income Before Taxes
  197.8000   211.3000   162.1000   216.4000   163.7000
Income Taxes
  53.6000   66.8000   46.8000   58   35.6000
Minority Interests Profit
  .6000   1.9000   3   -6.1000   -2.5000
Net Income
  143.7000   146.4000   118.3000   152.3000   125.7000

 

Per Share

2018
IFRS
in EUR
2019
IFRS
in EUR
2020
IFRS
in EUR
2021
IFRS
in EUR
2022
IFRS
in EUR
Earnings per Share
  2.1300   2.1700   1.7500   2.2500   1.8600
Dividend per Share
  2.0800   2.0800   1.6000   1.9000   1.7500

 

Cash Flow

2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
Cash Flow from Operating Activities
  295.9000   325.2000   732.6000   493.3000   -80
Cash Flow from Investing Activities
  -137.5000   -291.5000   7   255.1000   -190.4000
Cash Flow from Financing
  -138.1000   -183.4000   -153.1000   -123.3000   -90.3000
Decrease / Increase in Cash
  20.2000   -149.6000   583.6000   617   -
Employees
  20,545   20,338   22,966   27,275   27,132