2024-04-19  10:39:03 AM Chg. -1.20 Volume Bid10:41:56 AM Ask10:41:56 AM Market Capitalization Dividend Y. P/E Ratio
29.15EUR -3.95% 2,111
Turnover: 53,870
28.90Bid Size: 138 29.20Ask Size: 126 953.6 mill.EUR - -

Assets

2019
-
in mill. EUR
2020
-
in mill. EUR
2021
-
in mill. EUR
2022
IFRS
in mill. EUR
2023
IFRS
in mill. EUR
Property and Equipment
  1,597.2000   2,068.1000   2,877.6000   3,413.1000   2,865.7000
Intangible Assets
  28.2000   29.7000   36   43.8200   26.7000
Long-Term Investments
  71   70   63.7000   55.4500   52.1000
Fixed Assets
  1,783.9000   2,361.2000   3,204.5000   3,853.6300   3,414
Inventories
  395.7000   329.4000   477   712.5200   552.9000
Accounts Receivable
  -   -   -   293.6100   294.5000
Cash and Cash Equivalents
  571.5000   1,070   1,113.3000   446.8700   725.6000
Current Assets
  1,337.2000   1,801.8000   2,118.3000   1,671.3600   1,800.5000
Total Assets
  3,121.1000   4,163   5,322.8000   5,525   5,214.6000

 

Liabilities

2019
-
in mill. EUR
2020
-
in mill. EUR
2021
-
in mill. EUR
2022
IFRS
in mill. EUR
2023
IFRS
in mill. EUR
Accounts Payable
  243.6000   195.2000   414.8000   435.4300   296.3000
Long-term debt
  867.4000   1,461.1000   1,981   2,071.9400   1,906.7000
Liabilities to Banks
  997   1,566.7000   2,101.1000   -   -
Provisions
  258.1000   188.5000   217.1000   228.0800   181.8000
Liabilities
  1,608.1000   2,430.1000   3,443.2000   3,499.1000   3,472.4000
Share Capital
  27.5740   27.5740   27.5740   -   -
Total Equity
  1,513   1,732.9000   1,879.6000   1,739.9300   1,440.4000
Minority Interests
  -   -   -   285.9500   301.8000
Total liabilities equity
  3,121.1000   4,163   5,322.8000   5,525   5,214.6000

 

Income Statement

2019
-
in mill. EUR
2020
-
in mill. EUR
2021
-
in mill. EUR
2022
IFRS
in mill. EUR
2023
IFRS
in mill. EUR
Revenues
  2,105.2000   1,632.6000   2,194.6000   2,565.6900   2,521.2000
Depreciation (total)
  167   160.4000   -   -   -
Operating Result
  162.3000   38.1000   200.6000   16.4500   -476.4000
Interest Income
  -   -   -   -   -
Income Before Taxes
  163.8000   22.3000   182.9000   10.0500   -585.6000
Income Taxes
  48.9000   32.8000   55.2000   27.1200   7.3000
Minority Interests Profit
  7.9000   18.8000   -11.4000   7.0900   -27.7000
Net Income
  122.8000   6.3000   110.3000   73.0800   -649.4000

 

Per Share

2019
-
in EUR
2020
-
in EUR
2021
-
in EUR
2022
IFRS
in EUR
2023
IFRS
in EUR
Earnings per Share
  4.6300   0.2400   4.1600   2.7500   -20.0200
Dividend per Share
  0.0000   0.0000   4.3500   -   -

 

Cash Flow

2019
-
in mill. EUR
2020
-
in mill. EUR
2021
-
in mill. EUR
2022
IFRS
in mill. EUR
2023
IFRS
in mill. EUR
Cash Flow from Operating Activities
  244.6000   48.9000   394   -43.2400   160.3000
Cash Flow from Investing Activities
  -254.7000   -666.2000   -841.3000   -687.3800   -291.5000
Cash Flow from Financing
  333.3000   1,135.1000   470.5000   54.0500   421.1000
Decrease / Increase in Cash
  323.2000   517.8000   23.3000   -   -
Employees
  7,036   7,358   7,958   8,301   7,917