Market Closed -
Xetra
16:40:05 09/09/2024 BST
|
After market
19:29:51
|
214.00 EUR
|
-3.04%
|
|
214.40 |
+0.19%
|
2000f20183c3abb69cddfca3d3.GclMWbN6ufxKqpbCLH9HW-ogmRdddNsCyxxBEfo_Eio.fo8TFNwO_pUynearYQ4rNthk1EQeM4hMglEUPK1rRh188SYg2wDh0SzM4QFiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|
| | | | | |
23.64B
|
19.84B
|
21.23B
|
22.51B
|
21.43B
|
---|
| | | | | |
23.64B
|
19.84B
|
21.23B
|
22.51B
|
21.43B
|
---|
| | | | | |
11.35B
|
9.99B
|
10.47B
|
11.82B
|
11.24B
|
---|
| | | | | |
12.29B
|
9.85B
|
10.76B
|
10.69B
|
10.18B
|
---|
| | | | | |
9.69B
|
9B
|
8.81B
|
10.02B
|
9.91B
|
---|
| | | | | |
-
|
114M
|
6M
|
63M
|
19M
|
---|
| | | | | |
-
|
-
|
-
|
-
|
-
|
---|
| | | | | |
-76M
|
-2M
|
-41M
|
-116M
|
-30M
|
---|
| | | | | |
9.62B
|
9.11B
|
8.78B
|
9.96B
|
9.9B
|
---|
| | | | | |
2.68B
|
746M
|
1.99B
|
732M
|
280M
|
---|
| | | | | |
-160M
|
-164M
|
-111M
|
-137M
|
-160M
|
---|
| | | | | |
-
|
25M
|
12M
|
23M
|
39M
|
---|
| | | | | |
-160M
|
-139M
|
-99M
|
-114M
|
-121M
|
---|
| | | | | |
-5M
|
-37M
|
-37M
|
-166M
|
-121M
|
---|
| | | | | |
64M
|
2M
|
1M
|
-1M
|
41M
|
---|
| | | | | |
2.58B
|
572M
|
1.86B
|
451M
|
79M
|
---|
| | | | | |
-
|
-
|
-
|
-50M
|
-
|
---|
| | | | | |
-
|
-
|
-
|
-
|
-
|
---|
| | | | | |
-
|
-
|
-
|
-
|
-
|
---|
| | | | | |
-
|
-25M
|
-8M
|
-13M
|
-13M
|
---|
| | | | | |
-18M
|
-
|
-
|
-
|
-
|
---|
| | | | | |
-
|
29M
|
5M
|
-
|
-
|
---|
| | | | | |
2.56B
|
576M
|
1.85B
|
388M
|
66M
|
---|
| | | | | |
640M
|
146M
|
360M
|
134M
|
124M
|
---|
| | | | | |
1.92B
|
430M
|
1.49B
|
254M
|
-58M
|
---|
| | | | | |
59M
|
13M
|
666M
|
384M
|
44M
|
---|
| | | | | |
1.98B
|
443M
|
2.16B
|
638M
|
-14M
|
---|
| | | | | |
-2M
|
-11M
|
-42M
|
-26M
|
-61M
|
---|
| | | | | |
1.98B
|
432M
|
2.12B
|
612M
|
-75M
|
---|
| | | | | |
1.98B
|
432M
|
2.12B
|
612M
|
-75M
|
---|
| | | | | |
1.92B
|
419M
|
1.45B
|
228M
|
-119M
|
---|
Per Share Items
| | | | | | | | | | |
---|
| | | | | |
10
|
2.21
|
10.9
|
3.34
|
-0.42
|
---|
| | | | | |
9.7
|
2.15
|
7.47
|
1.24
|
-0.67
|
---|
| | | | | |
198M |
195M |
194M |
183M |
179M |
---|
| | | | | |
10
|
2.21
|
10.9
|
3.34
|
-0.42
|
---|
| | | | | |
9.7
|
2.15
|
7.47
|
1.24
|
-0.67
|
---|
| | | | | |
198M |
195M |
194M |
183M |
179M |
---|
| | | | | |
8.14
|
1.78
|
5.75
|
1.4
|
-0.07
|
---|
| | | | | |
8.14
|
1.78
|
5.75
|
1.4
|
-0.07
|
---|
| | | | | |
-
|
3
|
3.3
|
0.7
|
0.7
|
---|
| | | | | |
33.6 |
- |
27.65 |
99.67 |
-166.67 |
---|
| | | | | |
0.5 |
0.5 |
0.5 |
0.5 |
0.5 |
---|
Supplemental Items
| | | | | | | | | | |
---|
| | | | | |
3.89B
|
1.31B
|
2.51B
|
1.26B
|
785M
|
---|
| | | | | |
3.89B
|
850M
|
2.09B
|
834M
|
386M
|
---|
| | | | | |
2.68B
|
746M
|
1.99B
|
732M
|
280M
|
---|
| | | | | |
4.07B
|
1.46B
|
2.66B
|
1.4B
|
927M
|
---|
| | | | | |
25.01 |
25.35 |
19.44 |
34.54 |
187.88 |
---|
| | | | | |
-
|
336M
|
377M
|
156M
|
271M
|
---|
| | | | | |
-
|
-190M
|
-17M
|
-23M
|
-147M
|
---|
| | | | | |
1.61B
|
346M
|
1.12B
|
256M
|
-11.62M
|
---|
| | | | | |
-
|
90M
|
66M
|
83M
|
86M
|
---|
| | | | | |
5M
|
3M
|
4M
|
3M
|
3M
|
---|
Supplemental Operating Expense Items
| | | | | | | | | | |
---|
| | | | | |
-
|
-
|
-
|
-
|
-
|
---|
| | | | | |
8.04B
|
7.54B
|
7.33B
|
8.36B
|
8.08B
|
---|
| | | | | |
1.65B
|
1.46B
|
1.48B
|
1.65B
|
1.84B
|
---|
| | | | | |
-
|
-
|
-
|
-
|
-
|
---|
| | | | | |
179M
|
153M
|
151M
|
132M
|
142M
|
---|
| | | | | |
70.11M
|
37.66M
|
23.9M
|
24.54M
|
30.24M
|
---|
| | | | | |
109M
|
115M
|
127M
|
107M
|
112M
|
---|
| | | | | |
-
|
99.2M
|
56M
|
39.3M
|
62.3M
|
---|
| | | | | |
-
|
99.2M
|
56M
|
39.3M
|
62.3M
|
---|
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|
Assets
| | | | | | | | | | |
---|
| | | | | |
2.22B
|
3.99B
|
3.83B
|
798M
|
1.43B
|
---|
| | | | | |
-
|
55M
|
71M
|
78M
|
48M
|
---|
| | | | | |
292M
|
-
|
-
|
-
|
-
|
---|
| | | | | |
2.51B
|
4.05B
|
3.9B
|
876M
|
1.48B
|
---|
| | | | | |
2.64B
|
1.97B
|
2.19B
|
2.54B
|
1.92B
|
---|
| | | | | |
592M
|
726M
|
775M
|
989M
|
851M
|
---|
| | | | | |
34M
|
6M
|
12M
|
-
|
-
|
---|
| | | | | |
3.27B
|
2.7B
|
2.98B
|
3.53B
|
2.77B
|
---|
| | | | | |
4.08B
|
4.4B
|
4.01B
|
5.97B
|
4.52B
|
---|
| | | | | |
291M
|
204M
|
270M
|
250M
|
435M
|
---|
| | | | | |
778M
|
803M
|
2.79B
|
1.1B
|
603M
|
---|
| | | | | |
10.93B
|
12.15B
|
13.94B
|
11.73B
|
9.81B
|
---|
| | | | | |
7.34B
|
6.76B
|
7.14B
|
7.57B
|
7.11B
|
---|
| | | | | |
-2.02B
|
-2.17B
|
-2.32B
|
-2.63B
|
-2.71B
|
---|
| | | | | |
5.31B
|
4.59B
|
4.82B
|
4.94B
|
4.4B
|
---|
| | | | | |
366M
|
353M
|
290M
|
301M
|
301M
|
---|
| | | | | |
1.26B
|
1.21B
|
1.23B
|
1.26B
|
1.24B
|
---|
| | | | | |
1.16B
|
1B
|
352M
|
429M
|
442M
|
---|
| | | | | |
148M
|
166M
|
-
|
-
|
-
|
---|
| | | | | |
1.09B
|
1.23B
|
1.26B
|
1.22B
|
1.36B
|
---|
| | | | | |
407M
|
351M
|
235M
|
414M
|
468M
|
---|
| | | | | |
20.68B
|
21.05B
|
22.14B
|
20.3B
|
18.02B
|
---|
Liabilities
| | | | | | | | | | |
---|
| | | | | |
2.7B
|
2.39B
|
2.29B
|
2.91B
|
2.28B
|
---|
| | | | | |
2.29B
|
2.94B
|
3.48B
|
3.3B
|
2.99B
|
---|
| | | | | |
43M
|
686M
|
29M
|
527M
|
549M
|
---|
| | | | | |
733M
|
563M
|
573M
|
643M
|
545M
|
---|
| | | | | |
618M
|
562M
|
536M
|
302M
|
323M
|
---|
| | | | | |
-
|
75M
|
86M
|
80M
|
109M
|
---|
| | | | | |
2.37B
|
1.61B
|
1.97B
|
1.5B
|
1.25B
|
---|
| | | | | |
8.75B
|
8.83B
|
8.96B
|
9.26B
|
8.04B
|
---|
| | | | | |
1.6B
|
2.48B
|
2.47B
|
2.95B
|
2.43B
|
---|
| | | | | |
2.4B
|
2.16B
|
2.26B
|
2.34B
|
2.04B
|
---|
| | | | | |
-
|
5M
|
7M
|
6M
|
4M
|
---|
| | | | | |
229M
|
284M
|
267M
|
118M
|
139M
|
---|
| | | | | |
280M
|
241M
|
122M
|
135M
|
147M
|
---|
| | | | | |
366M
|
364M
|
210M
|
140M
|
293M
|
---|
| | | | | |
13.62B
|
14.36B
|
14.3B
|
14.94B
|
13.1B
|
---|
| | | | | |
196M
|
195M
|
192M
|
179M
|
179M
|
---|
| | | | | |
6.56B
|
6.73B
|
7.26B
|
4.35B
|
4.14B
|
---|
| | | | | |
45M
|
-474M
|
68M
|
465M
|
256M
|
---|
| | | | | |
6.8B
|
6.45B
|
7.52B
|
4.99B
|
4.58B
|
---|
| | | | | |
261M
|
237M
|
318M
|
360M
|
345M
|
---|
| | | | | |
7.06B
|
6.69B
|
7.84B
|
5.35B
|
4.92B
|
---|
| | | | | |
20.68B
|
21.05B
|
22.14B
|
20.3B
|
18.02B
|
---|
Supplemental Items
| | | | | | | | | | |
---|
| | | | | |
196M |
195M |
192M |
179M |
179M |
---|
| | | | | |
196M |
195M |
192M |
179M |
179M |
---|
| | | | | |
34.68
|
33.09
|
39.24
|
27.95
|
25.65
|
---|
| | | | | |
4.38B
|
4.24B
|
5.94B
|
3.3B
|
2.9B
|
---|
| | | | | |
22.32
|
21.76
|
31
|
18.49
|
16.24
|
---|
| | | | | |
4.77B
|
5.89B
|
5.33B
|
6.46B
|
5.56B
|
---|
| | | | | |
2.26B
|
1.84B
|
1.43B
|
5.58B
|
4.08B
|
---|
| | | | | |
223M
|
277M
|
265M
|
109M
|
133M
|
---|
| | | | | |
1.43B
|
1.22B
|
1.21B
|
1.06B
|
1.14B
|
---|
| | | | | |
261M
|
237M
|
318M
|
360M
|
345M
|
---|
| | | | | |
6 |
6 |
6 |
6 |
6 |
---|
| | | | | |
6M
|
8M
|
7M
|
9M
|
8M
|
---|
| | | | | |
-
|
-
|
-
|
-
|
-
|
---|
| | | | | |
4.16B
|
4.56B
|
4.15B
|
6.19B
|
4.83B
|
---|
| | | | | |
1.84B
|
1.85B
|
2.09B
|
2.29B
|
2.3B
|
---|
| | | | | |
2.34B
|
2.22B
|
2.27B
|
2.39B
|
2.41B
|
---|
| | | | | |
53.22K |
54.72K |
53.87K |
51.78K |
51.56K |
---|
| | | | | |
189M
|
267M
|
208M
|
230M
|
229M
|
---|
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|
| | | | | |
1.98B
|
432M
|
2.12B
|
612M
|
-75M
|
---|
| | | | | |
-
|
1.14B
|
1.05B
|
1.12B
|
989M
|
---|
| | | | | |
1.21B
|
104M
|
96M
|
102M
|
106M
|
---|
| | | | | |
1.21B
|
1.24B
|
1.14B
|
1.22B
|
1.1B
|
---|
| | | | | |
-
|
-
|
-
|
-
|
-
|
---|
| | | | | |
11M
|
28M
|
13M
|
16M
|
20M
|
---|
| | | | | |
-
|
-
|
-
|
-
|
-
|
---|
| | | | | |
-8M
|
119M
|
-27M
|
150M
|
75M
|
---|
| | | | | |
-9M
|
-3M
|
320M
|
-85M
|
-
|
---|
| | | | | |
-117M
|
-85M
|
-553M
|
-457M
|
91M
|
---|
| | | | | |
-694M
|
394M
|
-170M
|
-820M
|
995M
|
---|
| | | | | |
-505M
|
-503M
|
125M
|
-1.9B
|
1.3B
|
---|
| | | | | |
951M
|
-141M
|
226M
|
721M
|
-868M
|
---|
| | | | | |
2.82B
|
1.49B
|
3.19B
|
-543M
|
2.63B
|
---|
| | | | | |
-598M
|
-379M
|
-494M
|
-504M
|
-363M
|
---|
| | | | | |
13M
|
17M
|
1M
|
1M
|
10M
|
---|
| | | | | |
54M
|
-
|
-
|
-
|
-
|
---|
| | | | | |
28M
|
42M
|
12M
|
12M
|
-
|
---|
| | | | | |
-
|
-
|
-
|
-
|
-
|
---|
| | | | | |
-110M
|
-60M
|
-172M
|
-190M
|
-140M
|
---|
| | | | | |
-364M
|
240M
|
49M
|
-13M
|
23M
|
---|
| | | | | |
52M
|
25M
|
180M
|
1.19B
|
20M
|
---|
| | | | | |
-925M
|
-115M
|
-424M
|
495M
|
-450M
|
---|
| | | | | |
-
|
543M
|
-
|
-
|
3M
|
---|
| | | | | |
-
|
1.49B
|
-
|
994M
|
-
|
---|
| | | | | |
-
|
2.03B
|
-
|
994M
|
3M
|
---|
| | | | | |
-42M
|
-519M
|
-79M
|
-18M
|
-
|
---|
| | | | | |
-597M
|
-611M
|
-1.17B
|
-631M
|
-1.1B
|
---|
| | | | | |
-639M
|
-1.13B
|
-1.25B
|
-649M
|
-1.1B
|
---|
| | | | | |
24M
|
25M
|
27M
|
25M
|
25M
|
---|
| | | | | |
-837M
|
-286M
|
-1.03B
|
-2.53B
|
-29M
|
---|
| | | | | |
-664M
|
-
|
-585M
|
-610M
|
-125M
|
---|
| | | | | |
-664M
|
-
|
-585M
|
-610M
|
-125M
|
---|
| | | | | |
-157M
|
-163M
|
-150M
|
-193M
|
-196M
|
---|
| | | | | |
-2.27B
|
479M
|
-2.99B
|
-2.96B
|
-1.42B
|
---|
| | | | | |
-30M
|
-75M
|
57M
|
-19M
|
-40M
|
---|
| | | | | |
-1M
|
-1M
|
-
|
-
|
-82M
|
---|
| | | | | |
-410M
|
1.77B
|
-166M
|
-3.03B
|
633M
|
---|
Supplemental Items
| | | | | | | | | | |
---|
| | | | | |
-
|
157M
|
111M
|
140M
|
163M
|
---|
| | | | | |
-
|
404M
|
444M
|
424M
|
307M
|
---|
| | | | | |
2.06B
|
1.19B
|
551M
|
-149M
|
2.12B
|
---|
| | | | | |
2.16B
|
1.29B
|
621M
|
-63.2M
|
2.22B
|
---|
| | | | | |
24M
|
82M
|
1.16B
|
1.09B
|
-1.39B
|
---|
| | | | | |
-639M
|
903M
|
-1.25B
|
345M
|
-1.1B
|
---|
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|
Profitability
| | | | | | | | | | |
---|
| | | | | |
9.22 |
2.23 |
5.76 |
2.16 |
0.91 |
---|
| | | | | |
16.77 |
3.82 |
9.66 |
3.66 |
1.57 |
---|
| | | | | |
28.6 |
6.26 |
20.54 |
3.85 |
-1.13 |
---|
| | | | | |
29.1 |
6.32 |
20.75 |
3.64 |
-2.49 |
---|
Margin Analysis
| | | | | | | | | | |
---|
| | | | | |
52 |
49.66 |
50.7 |
47.51 |
47.52 |
---|
| | | | | |
40.99 |
45.33 |
41.49 |
44.49 |
46.27 |
---|
| | | | | |
16.46 |
6.59 |
11.81 |
5.61 |
3.66 |
---|
| | | | | |
16.46 |
4.28 |
9.82 |
3.7 |
1.8 |
---|
| | | | | |
11.33 |
3.76 |
9.37 |
3.25 |
1.31 |
---|
| | | | | |
8.12 |
2.17 |
7.03 |
1.13 |
-0.27 |
---|
| | | | | |
8.36 |
2.18 |
9.97 |
2.72 |
-0.35 |
---|
| | | | | |
8.11 |
2.11 |
6.83 |
1.01 |
-0.56 |
---|
| | | | | |
6.8 |
1.75 |
5.26 |
1.14 |
-0.05 |
---|
| | | | | |
8.7 |
5.98 |
2.6 |
-0.66 |
9.88 |
---|
Unlevered Free Cash Flow Margin
|
---|
|