10/3/2022  5:36:40 PM Chg. +0.85 Volume Bid5:40:00 PM Ask5:40:00 PM Market Capitalization Dividend Y. P/E Ratio
119.85EUR +0.71% 85,459
Turnover: 10.15 mill.
115.10Bid Size: 10 120.85Ask Size: 10 11.86 bill.EUR 0.58% -

Assets

2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
Property and Equipment
  6,271   6,793   7,272   7,930   8,084
Intangible Assets
  110   2,808   3,560   3,304   2,795
Long-Term Investments
  1,725   1,538   2,058   2,211   2,819
Fixed Assets
  8,106   11,139   12,890   13,482   13,744
Inventories
  26   33   38   94   70
Accounts Receivable
  548   641   628   609   567
Cash and Cash Equivalents
  1,657   1,912   2,056   1,982   3,463
Current Assets
  2,476   3,137   3,177   3,310   4,826
Total Assets
  10,592   14,276   16,067   16,793   18,570

 

Liabilities

2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
Accounts Payable
  473   422   590   679   682
Long-term debt
  4,239   5,320   5,970   6,077   9,370
Liabilities to Banks
  4,504   5,965   7,129   7,439   10,968
Provisions
  221   402   399   376   95
Liabilities
  6,301   9,218   10,266   10,786   14,357
Share Capital
  297   297   297   297   297
Total Equity
  4,284   4,577   4,850   5,032   3,652
Minority Interests
  7   857   951   975   561
Total liabilities equity
  10,592   14,276   16,067   16,793   18,570

 

Income Statement

2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
Revenues
  2,947   3,617   4,478   4,700   2,137
Depreciation (total)
  479   615   804   768   1,071
Operating Result
  696   1,052   1,235   1,081   -1,374
Interest Income
  -   -   -   -   -
Income Before Taxes
  640   874   1,030   875   -1,764
Income Taxes
  -202   -260   -335   -293   255
Minority Interests Profit
  -3   -43   -85   -49   347
Net Income
  435   571   610   588   -1,169

 

Per Share

2016
IFRS
in EUR
2017
IFRS
in EUR
2018
IFRS
in EUR
2019
IFRS
in EUR
2020
IFRS
in EUR
Earnings per Share
  4.4000   5.7700   6.1600   5.9500   -11.8100
Dividend per Share
  2.6400   3.4600   3.7000   3.7000   0.7000

 

Cash Flow

2016
IFRS
in mill. EUR
2017
IFRS
in mill. EUR
2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
Cash Flow from Operating Activities
  875   1,270   1,551   1,553   296
Cash Flow from Investing Activities
  -624   -888   -1,636   -1,148   -2,109
Cash Flow from Financing
  -327   -114   227   -489   3,302
Decrease / Increase in Cash
  -76   254   145   -82   1,485
Employees
  8,947   17,422   25,840   26,122   24,447