5/20/2022  1:45:49 PM Chg. +0.240 Volume Bid1:45:51 PM Ask1:45:53 PM Market Capitalization Dividend Y. P/E Ratio
18.620EUR +1.31% 68,753
Turnover: 1.28 mill.
18.600Bid Size: 82 18.610Ask Size: 232 2.69 bill.EUR 5.06% 4.71

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
  24   26.4000   30.9000   38   42.8000
Intangible Assets
  1.8000   1   2.6000   22.7000   23.1000
Long-Term Investments
  6.5000   8.2000   9   9.9000   10.3000
Fixed Assets
  4,198.4000   4,702.2000   5,251.8000   5,898.6000   6,625.4000
Inventories
  48.1000   52.5000   58.7000   102.2000   113.8000
Accounts Receivable
  8.7000   14.2000   17.4000   17.7000   19.7000
Cash and Cash Equivalents
  263.7000   91.7000   91.3000   324.3000   96.5000
Current Assets
  339.2000   174.2000   311   474.9000   356.8000
Total Assets
  4,634.5000   5,033.3000   5,647   6,478   7,088.6000

 

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
  7.8000   14.1000   21.8000   23.9000   40.8000
Long-term debt
  2,246.5000   2,278   2,468.5000   2,924.2000   2,944
Liabilities to Banks
  2,522   2,440.8000   2,634.5000   3,067.9000   3,087.1000
Provisions
  403.8000   472.2000   531.7000   613.9000   739.5000
Liabilities
  2,987.9000   2,985   3,252.8000   3,796.5000   3,959.1000
Share Capital
  146.4390   146.3220   146.3370   146.2950   146.3800
Total Equity
  1,625.9000   2,006.5000   2,342.6000   2,602.6000   3,039.7000
Minority Interests
  20.7000   41.8000   51.7000   78.9000   89.8000
Total liabilities equity
  4,634.5000   5,033.3000   5,647   6,478   7,088.6000

 

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
  426.4000   529.5000   498.4000   280.2000   310.1000
Depreciation (total)
  3.8000   4.3000   6.8000   7.2000   8.8000
Operating Result
  478.9000   638.2000   624.9000   583.2000   761.4000
Interest Income
  -85   -97.8000   -78.9000   -106.4000   -46.4000
Income Before Taxes
  396.5000   542.2000   547.3000   476.2000   718.1000
Income Taxes
  82.8000   54   91   73.6000   132.5000
Minority Interests Profit
  -2.6000   -7.2000   -10.1000   -9.1000   -15.1000
Net Income
  311.1000   481   446.3000   393.5000   570.5000

 

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
  2.1400   3.2900   3.0500   2.6900   3.9000
Dividend per Share
  0.6500   0.7500   0.8200   0.8800   0.9300

 

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
  124.5000   159.6000   154.4000   254   164
Cash Flow from Investing Activities
  -141.5000   -111.7000   -206.6000   -215.7000   -272.2000
Cash Flow from Financing
  199.2000   -208.1000   51.9000   196.8000   -119.3000
Decrease / Increase in Cash
  182.2000   -160.2000   -.3000   235.1000   -227.5000
Employees
  961   993   1,160   1,328   1,390