11/30/2022  5:35:08 PM Chg. +1.040 Volume Bid11/30/2022 Ask5:35:08 PM Market Capitalization Dividend Y. P/E Ratio
20.180EUR +5.43% 1.11 mill.
Turnover: 22.28 mill.
-Bid Size: - -Ask Size: - 3.91 bill.EUR 2.48% 9.05

Assets

2013
IFRS
in mill. EUR
2014
IFRS
in mill. EUR
2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
Property and Equipment
  116.2000   689.3000   665.2000   655   747.4000
Intangible Assets
  165.1000   385.5000   344   369.5000   1,393.3000
Long-Term Investments
  57.6000   695.3000   449   287.7000   333.7000
Fixed Assets
  974.7000   2,929.3000   3,312.7000   3,442.3000   6,781.9000
Inventories
  44.4000   42.6000   42.5000   39.5000   44.7000
Accounts Receivable
  135.5000   193.1000   218.1000   228   290
Cash and Cash Equivalents
  43.3000   50.8000   84.3000   101.7000   238.5000
Current Assets
  300   744.1000   564.9000   631.4000   823.9000
Total Assets
  1,274.7000   3,673.4000   3,877.6000   4,073.7000   7,605.8000

 

Liabilities

2013
IFRS
in mill. EUR
2014
IFRS
in mill. EUR
2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
Accounts Payable
  260.2000   356.1000   395.9000   373.7000   399.9000
Long-term debt
  317   1,443.1000   1,602.7000   1,429.3000   1,805.1000
Liabilities to Banks
  340   1,473.2000   1,737.4000   1,966.2000   2,189
Provisions
  30.1000   122.1000   149.1000   147.1000   473.6000
Liabilities
  966.8000   2,468.7000   2,727.9000   2,875.9000   3,555.3000
Share Capital
  194   205   205   205   205
Total Equity
  305.3000   1,204   1,149.2000   1,197.5000   3,991.2000
Minority Interests
  2.5000   .7000   .5000   .3000   59.3000
Total liabilities equity
  1,274.7000   3,673.4000   3,877.6000   4,073.7000   7,605.8000

 

Income Statement

2013
IFRS
in mill. EUR
2014
IFRS
in mill. EUR
2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
Revenues
  2,655.7000   3,065   3,715.7000   3,948.9000   4,206.3000
Depreciation (total)
  14.5000   .7000   -   -   -
Operating Result
  312.5000   616.7000   555.7000   647.2000   958.9000
Interest Income
  -11.2000   -25.2000   -14   -26.4000   -40.8000
Income Before Taxes
  296.3000   578.9000   535.1000   367.1000   891
Income Taxes
  89.3000   131.5000   168.5000   188   242.5000
Minority Interests Profit
  -.5000   -.3000   -.2000   -.2000   -36.7000
Net Income
  206.4000   447.1000   366.4000   179   650.4000

 

Per Share

2013
IFRS
in EUR
2014
IFRS
in EUR
2015
IFRS
in EUR
2016
IFRS
in EUR
2017
IFRS
in EUR
Earnings per Share
  1.0700   2.2800   1.8000   0.8800   3.2500
Dividend per Share
  0.4000   0.6000   0.7000   0.8000   0.8500

 

Cash Flow

2013
IFRS
in mill. EUR
2014
IFRS
in mill. EUR
2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
Cash Flow from Operating Activities
  268.6000   380.6000   554.5000   644.2000   656.4000
Cash Flow from Investing Activities
  -207.8000   -1,349.8000   -766   -422.7000   -897.7000
Cash Flow from Financing
  -59.2000   1,240.9000   23.1000   -43.2000   312.2000
Decrease / Increase in Cash
  1.6000   9.4000   32.9000   21.1000   140.5000
Employees
  6,894   7,832   8,239   8,082   9,414