2024-04-30  8:03:57 AM Chg. +0.082 Volume Bid9:55:05 PM Ask9:55:05 PM Market Capitalization Dividend Y. P/E Ratio
2.331EUR +3.65% 0
Turnover: 0.000
-Bid Size: - -Ask Size: - 225.55 mill.EUR - -

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
  667.8000   619   693.7000   818.8000   740.9000
Intangible Assets
  464   445.4000   646.6000   920.3000   1,243.4000
Long-Term Investments
  396   376.8000   230.8000   260.6000   233.4000
Fixed Assets
  3,832.3000   3,693.4000   4,618.7000   5,560.2000   6,494.8000
Inventories
  0.0000   0.0000   0.0000   0.0000   0.0000
Accounts Receivable
  1,960   1,722.5000   2,124.1000   2,273.3000   2,555
Cash and Cash Equivalents
  1,159.7000   1,306.2000   1,620.3000   1,946.8000   2,121.7000
Current Assets
  3,615   3,508.8000   4,420.1000   5,120.6000   6,857.4000
Total Assets
  7,447.3000   7,202.2000   9,038.8000   10,680.8000   13,352.2000

 

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
  1,026.8000   1,055.6000   1,397   1,605.5000   1,970.6000
Long-term debt
  758.2000   307.3000   528.1000   1,210.8000   1,500.1000
Liabilities to Banks
  927.7000   400.8000   631.2000   1,353.9000   1,640.6000
Provisions
  599.4000   449.9000   424.1000   356.6000   408.8000
Liabilities
  5,068   4,263   5,636.7000   6,583.7000   8,517
Share Capital
  85.7000   98.1000   101.3000   103.5000   104.9000
Total Equity
  2,348.5000   2,909.2000   3,193.3000   3,842.7000   4,315.8000
Minority Interests
  30.8000   30   208.8000   254.4000   519.4000
Total liabilities equity
  7,447.3000   7,202.2000   9,038.8000   10,680.8000   13,352.2000

 

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
  8,844   8,615   9,051   10,685.5000   11,717.5000
Depreciation (total)
  -   -   -   -   -
Operating Result
  381.4000   416.7000   440.3000   589.3000   813.1000
Interest Income
  -   -   -   -   -
Income Before Taxes
  329.6000   354   388.7000   544.1000   763.9000
Income Taxes
  -101.6000   -94.4000   -106.2000   -107.1000   -143.8000
Minority Interests Profit
  -4.2000   2   -17.3000   -30.8000   -53
Net Income
  223.8000   261.6000   265.2000   406.2000   578.8000

 

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
  2.6600   2.9800   2.6700   4.0100   5.4700
Dividend per Share
  0.6000   0.7000   0.8000   1.1000   1.6000

 

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
  571.4000   613.1000   653.2000   800.1000   991.8000
Cash Flow from Investing Activities
  -169.2000   -321.3000   -970.6000   -1,201.3000   -1,044.4000
Cash Flow from Financing
  -9.7000   -137.5000   573.5000   680.2000   242.2000
Decrease / Increase in Cash
  392.5000   154.3000   256.1000   279   189.5000
Employees
  76,417   76,320   85,865   91,322   100,096