8/10/2022  9:10:02 PM Chg. +12.600 Volume Bid9:10:05 PM Ask9:10:05 PM Market Capitalization Dividend Y. P/E Ratio
424.200EUR +3.06% 366
Turnover: 150,128.200
424.200Bid Size: 59 426.000Ask Size: 59 30.11 bill.EUR 0.30% 90.94

Assets

2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
Property and Equipment
  508   659.6000   829.6000   971.2000   1,305.8000
Intangible Assets
  427.3000   401   403.2000   1,053.5000   1,095.6000
Long-Term Investments
  20.1000   28.8000   30.7000   34.1000   60.8000
Fixed Assets
  1,609.5000   1,751.6000   1,968.4000   3,485.3000   3,899.5000
Inventories
  246.1000   321.7000   411.8000   558.6000   892.8000
Accounts Receivable
  282.2000   307.4000   302.3000   314.3000   424
Cash and Cash Equivalents
  59.4000   45.2000   53.9000   203.4000   342.8000
Current Assets
  672   753.9000   848.6000   1,210.6000   1,796.8000
Total Assets
  2,297.7000   2,526.9000   2,844.3000   4,697.3000   5,697.9000

 

Liabilities

2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
Accounts Payable
  139.2000   173.5000   224.1000   330.7000   515
Long-term debt
  915.2000   900.4000   877.7000   2,132.7000   2,070.9000
Liabilities to Banks
  1,077.8000   1,095.8000   1,098.3000   2,356.8000   2,551.2000
Provisions
  113.2000   107.8000   108.2000   175.3000   253.7000
Liabilities
  1,491.2000   1,553.5000   1,763.1000   3,295.1000   3,977.8000
Share Capital
  68.3880   68.3880   68.3880   68.4160   68.4160
Total Equity
  806.6000   973.4000   1,081.2000   1,402.2000   1,720.2000
Minority Interests
  0.0000   0.0000   0.0000   0.0000   0.0000
Total liabilities equity
  2,297.7000   2,526.9000   2,844.3000   4,697.3000   5,697.9000

 

Income Statement

2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
Revenues
  1,404.6000   1,566   1,827   2,335.7000   3,449.2000
Depreciation (total)
  -   -   -   -   -
Operating Result
  219.4000   298.6000   335.7000   456.1000   903.2000
Interest Income
  -20.7000   -27.9000   -32.5000   -9.4000   -234.7000
Income Before Taxes
  198.6000   270.7000   303.2000   446.7000   668.4000
Income Taxes
  39.3000   73.2000   84.4000   125.2000   241.4000
Minority Interests Profit
  -44.6000   -56.1000   -62   -95.2000   -108.1000
Net Income
  114.7000   141.3000   156.7000   226.3000   318.9000

 

Per Share

2017
IFRS
in EUR
2018
IFRS
in EUR
2019
IFRS
in EUR
2020
IFRS
in EUR
2021
IFRS
in EUR
Earnings per Share
  2.1000   2.5600   2.2900   3.3000   4.6600
Dividend per Share
  0.5100   0.6200   0.3600   0.7100   1.2600

 

Cash Flow

2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
Cash Flow from Operating Activities
  206.5000   244.5000   377.2000   511.5000   865.8000
Cash Flow from Investing Activities
  -555.1000   -242.5000   -269.2000   -1,270.5000   -569.6000
Cash Flow from Financing
  347.9000   -16.7000   -101.6000   907.5000   -165.2000
Decrease / Increase in Cash
  -.7000   -14.7000   6.4000   148.5000   131
Employees
  7,501   8,125   9,016   10,637   13,832