2022-12-06  5:35:11 PM Chg. - Volume Bid7:54:11 AM Ask7:54:11 AM Market Capitalization Dividend Y. P/E Ratio
22.990EUR - 276,859
Turnover: 6.36 mill.
-Bid Size: - -Ask Size: - 18.98 bill.EUR 0.00% -

Assets

2012
IFRS
in mill. EUR
2013
IFRS
in mill. EUR
2014
IFRS
in mill. EUR
2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
Property and Equipment
  233.8000   233   191.6000   231.7000   291.1000
Intangible Assets
  16,614.1000   20,697.8000   20,799.2000   20,461.8000   23,999.9000
Long-Term Investments
  119.4000   159.1000   153.8000   96.9000   291.2000
Fixed Assets
  25,196.6000   29,630.9000   29,113.9000   28,542.7000   32,634.5000
Inventories
  62.1000   55.8000   59.6000   57.4000   68.3000
Accounts Receivable
  1,059.8000   1,249.4000   1,327.5000   1,394.9000   1,603.5000
Cash and Cash Equivalents
  2,811.2000   4,414.2000   1,905   2,957.2000   3,383
Current Assets
  5,185   6,788.1000   5,063.5000   5,578.3000   6,146.3000
Total Assets
  30,381.6000   36,418.9000   34,177.5000   34,121   38,780.9000

 

Liabilities

2012
IFRS
in mill. EUR
2013
IFRS
in mill. EUR
2014
IFRS
in mill. EUR
2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
Accounts Payable
  1,428   1,446.8000   1,406   1,581.5000   1,650.6000
Long-term debt
  14,391.1000   14,456.4000   13,993.9000   14,044.2000   14,832.3000
Liabilities to Banks
  15,750.5000   18,314.7000   15,162.3000   15,982.8000   18,081.2000
Provisions
  2,521.6000   3,454.2000   3,727.7000   3,491.1000   4,398.5000
Liabilities
  24,933.4000   28,205.9000   25,914.1000   25,638.2000   28,772.3000
Share Capital
  661.8000   825.8000   825.8000   825.8000   825.8000
Total Equity
  3,801.1000   6,484.6000   6,518.9000   6,799.6000   7,223.9000
Minority Interests
  1,647.2000   1,728.4000   1,744.4000   1,683.2000   2,784.7000
Total liabilities equity
  30,381.6000   36,418.9000   34,177.5000   34,121   38,780.9000

 

Income Statement

2012
IFRS
in mill. EUR
2013
IFRS
in mill. EUR
2014
IFRS
in mill. EUR
2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
Revenues
  4,034.4000   5,014.1000   5,613.9000   6,020.5000   6,179.7000
Depreciation (total)
  672.5000   696.8000   876   916.9000   955.2000
Operating Result
  1,643.6000   1,871.4000   1,950.6000   2,240.9000   2,320.5000
Interest Income
  -   -   -   -   -
Income Before Taxes
  1,146.3000   1,142.9000   1,261.5000   1,438.3000   1,775.7000
Income Taxes
  -328.3000   -422.1000   -552.5000   -470.9000   -532.9000
Minority Interests Profit
  -21.5000   -84   -33.2000   -121.8000   -116.4000
Net Income
  808.1000   637.7000   740.3000   852.5000   1,121.8000

 

Per Share

2012
IFRS
in EUR
2013
IFRS
in EUR
2014
IFRS
in EUR
2015
IFRS
in EUR
2016
IFRS
in EUR
Earnings per Share
  1.2500   0.9600   0.9100   1.0400   1.3600
Dividend per Share
  0.7500   0.7500   0.8000   0.8800   0.9700

 

Cash Flow

2012
IFRS
in mill. EUR
2013
IFRS
in mill. EUR
2014
IFRS
in mill. EUR
2015
IFRS
in mill. EUR
2016
IFRS
in mill. EUR
Cash Flow from Operating Activities
  1,117.3000   1,502   1,823.3000   2,210.8000   2,361.8000
Cash Flow from Investing Activities
  -1,723.6000   -1,114.4000   -716.2000   -1,340.5000   -2,898
Cash Flow from Financing
  2,834.5000   1,255.5000   -3,550.7000   172.6000   928.8000
Decrease / Increase in Cash
  2,218   1,607.2000   -2,440.7000   1,006.9000   426.6000
Employees
  11,260   11,584   13,661   14,600   14,997