2/8/2023  9:55:39 PM Chg. -0.180 Volume Bid9:58:00 PM Ask9:58:00 PM Market Capitalization Dividend Y. P/E Ratio
129.280EUR -0.14% 152,828
Turnover: 19.85 mill.
129.000Bid Size: 300 129.300Ask Size: 500 75.23 bill.EUR 5.85% 4.37

Assets

2009
IFRS
in mill. EUR
2010
IFRS
in mill. EUR
2011
IFRS
in mill. EUR
2012
IFRS
in mill. EUR
2013
IFRS
in mill. EUR
Property and Equipment
  24,444   25,847   31,916   39,424   42,389
Intangible Assets
  12,907   13,104   21,992   59,158   59,243
Long-Term Investments
  11,144   14,420   13,638   11,179   19,342
Fixed Assets
  96,389   109,209   141,653   188,667   196,519
Inventories
  14,124   17,631   27,551   28,674   28,653
Accounts Receivable
  5,692   6,883   10,479   10,099   11,133
Cash and Cash Equivalents
  20,539   18,670   18,291   18,488   23,178
Current Assets
  77,776   85,936   105,640   113,061   122,192
Total Assets
  177,178   199,393   253,626   309,644   324,333

 

Liabilities

2009
IFRS
in mill. EUR
2010
IFRS
in mill. EUR
2011
IFRS
in mill. EUR
2012
IFRS
in mill. EUR
2013
IFRS
in mill. EUR
Accounts Payable
  10,225   12,544   16,325   17,268   18,024
Long-term debt
  36,993   37,159   44,443   63,603   61,517
Liabilities to Banks
  77,599   77,011   93,533   117,663   125,142
Provisions
  22,705   26,429   36,026   41,833   43,104
Liabilities
  141,897   153,415   196,087   232,129   236,601
Share Capital
  1,025   1,191   1,191   1,191   1,191
Total Equity
  35,281   45,978   57,539   77,515   87,733
Minority Interests
  0.0000   0.0000   0.0000   0.0000   0.0000
Total liabilities equity
  177,178   199,393   253,626   309,644   324,333

 

Income Statement

2009
IFRS
in mill. EUR
2010
IFRS
in mill. EUR
2011
IFRS
in mill. EUR
2012
IFRS
in mill. EUR
2013
IFRS
in mill. EUR
Revenues
  105,187   126,875   159,337   192,676   197,007
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,855   7,141   11,271   11,510   11,671
Interest Income
  -   -   -2,047   -2,552   -2,366
Income Before Taxes
  1,261   8,994   18,926   25,492   12,428
Income Taxes
  349   1,767   3,126   3,608   3,733
Minority Interests Profit
  49   -392   -391   -168   -79
Net Income
  960   6,835   15,409   21,717   9,066

 

Per Share

2009
IFRS
in EUR
2010
IFRS
in EUR
2011
IFRS
in EUR
2012
IFRS
in EUR
2013
IFRS
in EUR
Earnings per Share
  2.3800   15.1700   33.1000   46.4200   18.6300
Dividend per Share
  1.6600   2.2600   3.0600   3.5600   4.0600

 

Cash Flow

2009
IFRS
in mill. EUR
2010
IFRS
in mill. EUR
2011
IFRS
in mill. EUR
2012
IFRS
in mill. EUR
2013
IFRS
in mill. EUR
Cash Flow from Operating Activities
  12,741   11,455   8,500   7,209   12,595
Cash Flow from Investing Activities
  -9,675   -11,048   -18,631   -19,482   -16,890
Cash Flow from Financing
  5,536   -852   8,316   13,712   8,973
Decrease / Increase in Cash
  8,792   -8   -1,733   1,298   4,216
Employees
  368,500   399,381   501,956   549,763   572,800