Watchlist verwalten

Watchlist

Kurs: 30,05 EUR -6,04% Markt geschlossen

Marktkap.: €1,29 Mrd.

G	Globant SA F:2G2	LU
	Ralph Lauren Corp NYSE:RL	US
P	Plug Power Inc XETRA:PLUN	US
M	Mondi PLC SWB:KYC	UK
M	Marriott International Inc LSE:0JYW	US
	Publicis Groupe SA F:PU4	FR
A	Altria Group Inc XHAM:PHM7	US
	Annaly Capital Management Inc F:AAYA	US
B	Barclays PLC XETRA:BCY	UK
G	Givaudan SA XBER:GIN	CH
	Audax Renovables SA F:54F	ES
	Audax Renovables SA MAD:ADX	ES
	Northam Platinum Holdings Ltd OTC:NPTLF	ZA
L	Lithium Americas Corp F:WUC1	CA

Gewinn- und Verlustrechnung

Währung: USD

	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Umsatz
Zinsaufwand	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	5	0	0	0	7	0	0	0	6	0	0	0	9	0	0	0	10	0	0	0	19	0	0	0	28
Umsatz	144 N/A	200 +38%	211 +6%	222 +5%	237 +7%	254 +7%	273 +7%	292 +7%	307 +5%	323 +5%	338 +5%	358 +6%	385 +8%	413 +7%	444 +8%	473 +6%	498 +5%	522 +5%	549 +5%	578 +5%	615 +6%	659 +7%	705 +7%	730 +4%	766 +5%	814 +6%	893 +10%	1.015 +14%	1.150 +13%	1.297 +13%	1.428 +10%	1.552 +9%	1.669 +8%	1.780 +7%	1.851 +4%	1.920 +4%	2.006 +5%	2.096 +4%	2.195 +5%	2.285 +4%	2.354 +3%	2.416 +3%	2.456 +2%	2.482 +1%	2.485 +0%	2.455 -1%
Bruttogewinn
Umsatzkosten	(87)	(122)	(130)	(139)	(150)	(160)	(167)	(176)	(183)	(191)	(206)	(224)	(244)	(263)	(282)	(296)	(307)	(319)	(333)	(351)	(374)	(405)	(436)	(455)	(481)	(510)	(557)	(630)	(710)	(802)	(884)	(963)	(1.039)	(1.111)	(1.166)	(1.215)	(1.275)	(1.340)	(1.405)	(1.466)	(1.512)	(1.552)	(1.581)	(1.600)	(1.610)	(1.596)
Bruttogewinn	57 N/A	78 +36%	81 +4%	83 +3%	88 +5%	94 +7%	106 +13%	116 +10%	124 +7%	132 +6%	133 +1%	134 +1%	142 +5%	150 +6%	162 +8%	177 +9%	190 +8%	204 +7%	216 +6%	228 +5%	241 +6%	254 +6%	269 +6%	275 +2%	285 +4%	304 +7%	335 +10%	385 +15%	440 +14%	495 +13%	544 +10%	590 +8%	630 +7%	669 +6%	685 +2%	705 +3%	731 +4%	756 +3%	790 +4%	818 +4%	842 +3%	863 +2%	874 +1%	882 +1%	875 -1%	859 -2%
Operatives Ergebnis
Operative Kosten	(41)	(57)	(60)	(64)	(68)	(72)	(74)	(76)	(78)	(82)	(88)	(97)	(105)	(111)	(118)	(120)	(125)	(130)	(136)	(143)	(151)	(163)	(175)	(184)	(195)	(207)	(227)	(257)	(292)	(330)	(360)	(390)	(420)	(443)	(458)	(473)	(494)	(517)	(545)	(568)	(583)	(602)	(615)	(622)	(618)	(607)
Vertriebs-, Verwaltungs- und Gemeinkosten	(41)	(53)	(59)	(62)	(64)	(67)	(69)	(71)	(73)	(77)	(82)	(89)	(96)	(99)	(105)	(107)	(109)	(113)	(118)	(126)	(134)	(132)	(158)	(166)	(175)	(168)	(201)	(224)	(251)	(264)	(310)	(337)	(364)	(358)	(394)	(403)	(419)	(405)	(457)	(477)	(489)	(478)	(515)	(516)	(506)	(465)
Abschreibungen	0	(4)	(1)	(2)	(4)	(5)	(5)	(5)	(6)	(5)	(6)	(8)	(9)	(12)	(13)	(14)	(15)	(17)	(17)	(18)	(17)	(32)	(17)	(18)	(20)	(39)	(26)	(33)	(41)	(66)	(50)	(53)	(55)	(85)	(65)	(71)	(76)	(111)	(87)	(92)	(95)	(127)	(101)	(106)	(110)	(143)
Sonstige operative Kosten	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	1	(1)	0	0	1	2	0	0	(1)	1
Operatives Ergebnis	16 N/A	21 +32%	21 +3%	19 -11%	20 +4%	22 +12%	32 +45%	40 +26%	46 +15%	50 +9%	45 -10%	38 -16%	37 -2%	40 +7%	45 +13%	56 +27%	65 +16%	74 +13%	80 +8%	84 +5%	90 +6%	91 +2%	94 +3%	90 -3%	90 0%	97 +8%	108 +11%	128 +18%	148 +16%	165 +12%	184 +12%	199 +8%	211 +6%	227 +8%	227 +0%	232 +2%	237 +2%	239 +1%	245 +3%	250 +2%	260 +4%	261 +1%	260 0%	261 +0%	257 -1%	253 -2%
Ergebnis vor Steuern
Zinserträge/-aufwendungen	(2)	1	(0)	2	2	3	6	3	3	(2)	(3)	(2)	(3)	(0)	(4)	(4)	(4)	(3)	(7)	(8)	(11)	(12)	(13)	(13)	(11)	(12)	(9)	(10)	(11)	(11)	(14)	(13)	(14)	(21)	(13)	(14)	(15)	(4)	(22)	(23)	(24)	(13)	(29)	(34)	(37)	(18)
Nicht wiederkehrende Posten	9	14	18	20	20	21	15	11	6	0	0	(2)	(2)	(6)	(2)	(2)	(3)	(7)	(9)	(10)	(11)	(9)	(11)	(13)	(12)	(4)	(3)	(6)	(10)	(20)	(19)	(16)	(15)	(6)	(27)	(34)	(38)	(28)	(42)	(40)	(38)	(31)	(32)	(81)	(86)	(80)
Gewinn/Verlust aus Anlagenabgängen	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	(1)	0	0	0	0
Sonstige Erträge gesamt	(0)	(1)	0	0	0	4	1	1	2	2	5	5	5	6	2	5	8	3	6	2	(1)	(2)	3	4	(1)	(5)	(10)	(13)	(12)	(10)	(7)	(3)	(1)	(7)	4	6	14	(8)	28	24	16	(6)	(6)	(7)	(4)	(16)
Vorsteuergewinn	23 N/A	34 +47%	39 +15%	41 +6%	43 +3%	50 +18%	54 +7%	55 +3%	56 +2%	50 -11%	48 -5%	39 -18%	37 -6%	39 +4%	41 +5%	56 +38%	67 +19%	68 +1%	70 +4%	68 -2%	67 -2%	69 +3%	73 +5%	69 -5%	66 -5%	77 +16%	86 +13%	98 +14%	115 +17%	125 +9%	144 +16%	167 +16%	181 +8%	193 +7%	191 -1%	190 -1%	199 +4%	198 0%	208 +5%	212 +2%	214 +1%	210 -2%	193 -8%	138 -28%	130 -6%	139 +7%
Nettogewinn
Steueraufwand	(6)	(9)	(10)	(10)	(11)	(18)	(22)	(22)	(21)	(14)	(11)	(9)	(8)	(8)	(9)	(12)	(15)	(16)	(16)	(16)	(15)	(15)	(18)	(17)	(17)	(22)	(23)	(25)	(29)	(29)	(33)	(38)	(41)	(43)	(42)	(41)	(42)	(40)	(42)	(42)	(43)	(41)	(37)	(26)	(29)	(35)
Ergebnis aus fortgeführten Geschäftsbereichen	17	25	29	31	31	32	32	33	35	36	37	30	28	31	32	44	52	52	54	53	52	54	55	52	49	54	63	73	86	96	111	129	139	150	149	149	157	159	166	169	171	169	156	112	101	104
Ergebnisanteil Minderheitsgesellschafter	(0)	(0)	(0)	(0)	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(0)	(0)	(1)	(1)	(1)	(0)	(0)	(1)	0	1	(0)	(1)	(3)	(4)	(2)	(1)	(1)
Nettogewinn	17 N/A	25 +48%	29 +16%	31 +6%	31 +1%	32 +1%	32 +1%	33 +4%	35 +4%	36 +3%	37 +3%	30 -18%	28 -5%	31 +7%	32 +4%	44 +39%	52 +17%	52 0%	54 +4%	53 -2%	52 -1%	54 +4%	55 +2%	52 -6%	49 -5%	54 +11%	63 +16%	73 +16%	86 +18%	96 +12%	111 +16%	128 +15%	139 +8%	149 +7%	149 0%	149 0%	156 +5%	159 +2%	167 +5%	169 +1%	169 +0%	166 -2%	151 -9%	110 -27%	99 -10%	103 +4%
Verwässertes EPS	0,52 N/A	0,79 +52%	0,85 +8%	0,88 +4%	0,89 +1%	0,9 +1%	0,92 +2%	0,95 +3%	0,99 +4%	1,01 +2%	1,04 +3%	0,85 -18%	0,8 -6%	0,85 +6%	0,88 +4%	1,21 +37%	1,41 +17%	1,41 N/A	1,44 +2%	1,41 -2%	1,39 -1%	1,43 +3%	1,46 +2%	1,33 -9%	1,19 -11%	1,37 +15%	1,52 +11%	1,74 +14%	2 +15%	2,28 +14%	2,59 +14%	3,01 +16%	3,25 +8%	3,47 +7%	3,43 -1%	3,44 +0%	3,58 +4%	3,64 +2%	3,81 +5%	3,83 +1%	3,83 N/A	3,72 -3%	3,33 -10%	2,47 -26%	2,17 -12%	2,29 +6%