2024-04-26  5:35:17 PM Chg. +13.50 Volume Bid5:40:00 PM Ask5:40:00 PM Market Capitalization Dividend Y. P/E Ratio
741.00EUR +1.86% 2,587
Turnover: 1.9 mill.
732.50Bid Size: 1 755.00Ask Size: 7 133.68 bill.EUR 1.75% 21.21

Assets

2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
Property and Equipment
  14,463   17,878   17,575   33,242   37,023
Intangible Assets
  16,376   16,335   16,143   23,684   24,565
Long-Term Investments
  1,738   1,989   1,729   1,084   1,066
Fixed Assets
  47,686   66,932   65,640   87,954   91,861
Inventories
  12,485   13,717   13,016   16,549   20,319
Accounts Receivable
  3,222   3,450   2,756   3,787   4,258
Cash and Cash Equivalents
  8,553   6,062   20,358   8,122   7,588
Current Assets
  29,585   26,898   40,377   34,402   40,090
Total Assets
  77,271   93,830   106,017   122,356   131,951

 

Liabilities

2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
Accounts Payable
  5,314   5,814   5,098   7,086   8,788
Long-term debt
  6,353   5,450   14,065   12,165   10,380
Liabilities to Banks
  11,903   13,077   25,070   -   -
Provisions
  7,513   5,094   5,079   19,421   19,973
Liabilities
  40,899   58,113   69,773   75,989   77,637
Share Capital
  361   361   361   -   -
Total Equity
  14,240   10,880   11,270   15,372   19,038
Minority Interests
  22,132   24,837   24,974   30,995   35,276
Total liabilities equity
  77,271   93,830   106,017   122,356   131,951

 

Income Statement

2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
Revenues
  46,826   53,670   44,651   64,215   79,184
Depreciation (total)
  -   -   -   -   -
Operating Result
  9,875   11,261   7,967   17,143   20,996
Interest Income
  -   -   -   -   -
Income Before Taxes
  9,460   10,684   7,355   17,195   20,095
Income Taxes
  -2,518   -2,874   -2,385   4,531   5,393
Minority Interests Profit
  -4,368   -4,872   -3,037   -7,718   -8,905
Net Income
  2,574   2,938   1,933   4,946   5,797

 

Per Share

2018
IFRS
in EUR
2019
IFRS
in EUR
2020
IFRS
in EUR
2021
IFRS
in EUR
2022
IFRS
in EUR
Earnings per Share
  14.3000   16.2900   10.7200   27.4100   32.1300
Dividend per Share
  6.0000   34.0000   6.0000   10.0000   12.0000

 

Cash Flow

2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
Cash Flow from Operating Activities
  5,382   11,718   10,873   18,636   17,830
Cash Flow from Investing Activities
  -544   -5,869   -2,939   -15,979   -5,920
Cash Flow from Financing
  -598   -8,358   7,433   -15,438   -12,495
Decrease / Increase in Cash
  889   -2,469   14,315   -   -
Employees
  136,633   147,715   148,343   175,647   196,006