balance sheet
as of December 31, 2024 in €k
Current assets | |||
Cash and cash equivalents | 18 | 114,857 | 27,689 |
Trade accounts receivable | 19 | 515,832 | 508,945 |
Contract assets | 20 | 630,307 | 676,110 |
Inventories | 21 | 119,667 | 178,083 |
Prepaid expenses | 22 | 394,196 | 303,781 |
Other financial assets | 23.1 | 106,140 | 96,871 |
Income tax claims | 15 | 93,119 | 34,754 |
Other non-financial assets | 23.2 | 15,153 | 13,835 |
1,989,270 | 1,840,069 | ||
Non-current assets | |||
Investments in associated companies | 24 | 124,943 | 373,205 |
Other financial assets | 25 | 85,910 | 8,346 |
Property, plant and equipment | 26 | 3,145,015 | 2,405,312 |
Intangible assets | 27, 29 | 1,879,794 | 2,001,584 |
Goodwill | 28, 29 | 3,632,744 | 3,628,849 |
Trade accounts receivable | 19 | 29,881 | 34,751 |
Contract assets | 20 | 187,943 | 206,623 |
Prepaid expenses | 22 | 801,242 | 679,795 |
Deferred tax assets | 15 | 58,967 | 67,092 |
9,946,439 | 9,405,557 | ||
Total assets | 11,935,709 | 11,245,626 | |
ASSETS | Note | December 31, 2024 | December 31, 2023 |
Current liabilities | |||
Trade accounts payable | 30, 35 | 798,071 | 699,220 |
Liabilities due to banks | 31, 35 | 356,455 | 582,396 |
Income tax liabilities | 15, 35 | 48,004 | 87,996 |
Contract liabilities | 32, 35 | 184,019 | 175,033 |
Other provisions | 33, 35 | 23,313 | 26,428 |
Other financial liabilities | 34.1, 35 | 305,806 | 274,921 |
Other non-financial liabilities | 34.2, 35 | 165,900 | 176,699 |
1,881,568 | 2,022,693 | ||
Non-current liabilities | |||
Liabilities due to banks | 31, 35 | 2,457,246 | 1,881,865 |
Deferred tax liabilities | 15 | 350,745 | 293,020 |
Trade accounts payable | 30, 35 | 2,425 | 3,358 |
Contract liabilities | 32, 35 | 30,990 | 32,658 |
Other provisions | 33, 35 | 70,439 | 68,671 |
Other financial liabilities | 34.3, 35 | 1,597,562 | 1,388,310 |
4,509,407 | 3,667,881 | ||
Total liabilities | 6,390,975 | 5,690,574 | |
EQUITY | |||
Capital stock | 37 | 192,000 | 192,000 |
Capital reserves | 38 | 2,199,458 | 2,197,720 |
Accumulated profit | 38 | 2,851,493 | 2,980,528 |
Treasury shares | 39 | –459,290 | –459,793 |
Revaluation reserves | 38 | 2,737 | 105 |
Currency translation adjustment | 38 | –5,152 | –12,535 |
Equity attributable to shareholders of the parent company | 4,781,247 | 4,898,024 | |
Non-controlling interests | 40 | 763,487 | 657,028 |
Total equity | 5,544,734 | 5,555,052 | |
Total liabilities and equity | 11,935,709 | 11,245,626 | |
LIABILITIES | Note | December 31, 2024 | December 31, 2023* |
* Prior-year figure adjusted, please refer to Note 2.1.