Alphabet Inc
F:ABEC
Legen Sie fest, zu welchem Kurs Sie kaufen würden. Wir helfen Ihnen, bereit zu bleiben.
|
A
|
Alphabet Inc
F:ABEC
|
US |
|
F
|
Fiskars Oyj Abp
F:A8X
|
FI |
|
S
|
Saab AB
XMUN:SDV
|
SE |
|
State Bank of India
LSE:SBIA
|
IN |
Cashflow-Rechnung
Cashflow-Rechnung
Alphabet Inc
| Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | 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 | Mar-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operativer Cashflow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Nettogewinn |
106
|
144
|
191
|
222
|
399
|
704
|
968
|
1.297
|
1.465
|
1.688
|
2.067
|
2.419
|
3.077
|
3.487
|
3.691
|
4.028
|
4.204
|
4.509
|
4.831
|
5.051
|
4.227
|
4.343
|
4.580
|
4.929
|
6.520
|
7.053
|
7.408
|
7.936
|
8.505
|
8.348
|
9.014
|
9.576
|
9.737
|
10.829
|
11.108
|
10.555
|
10.737
|
11.193
|
11.636
|
12.430
|
12.733
|
12.839
|
12.881
|
12.650
|
14.136
|
14.199
|
14.860
|
16.100
|
16.348
|
17.040
|
17.986
|
19.068
|
19.478
|
20.697
|
19.344
|
21.015
|
12.662
|
16.637
|
16.308
|
18.768
|
30.736
|
27.992
|
34.744
|
32.620
|
34.343
|
34.522
|
31.534
|
35.713
|
40.269
|
51.363
|
62.929
|
70.618
|
76.033
|
74.539
|
72.016
|
66.990
|
59.972
|
58.587
|
60.953
|
66.732
|
73.795
|
82.406
|
87.657
|
94.269
|
100.118
|
110.996
|
115.573
|
124.251
|
132.170
|
160.208
|
|
| Abschreibungen |
50
|
67
|
87
|
109
|
148
|
181
|
217
|
252
|
294
|
349
|
408
|
477
|
572
|
666
|
763
|
867
|
968
|
1.099
|
1.267
|
1.404
|
1.500
|
1.567
|
1.552
|
1.544
|
1.524
|
1.452
|
1.417
|
1.381
|
1.396
|
1.466
|
1.579
|
1.729
|
1.851
|
1.961
|
2.176
|
2.512
|
2.962
|
3.350
|
3.710
|
3.856
|
3.939
|
4.126
|
4.175
|
4.748
|
4.979
|
5.070
|
5.225
|
4.926
|
5.063
|
5.257
|
5.513
|
5.861
|
6.144
|
6.276
|
6.411
|
6.576
|
6.915
|
7.398
|
7.887
|
8.481
|
9.035
|
9.662
|
10.383
|
10.948
|
11.781
|
12.276
|
12.827
|
13.385
|
13.697
|
13.342
|
12.901
|
12.727
|
12.441
|
13.470
|
14.424
|
15.166
|
15.928
|
15.332
|
14.830
|
14.584
|
11.946
|
12.299
|
12.728
|
13.042
|
15.311
|
16.385
|
17.675
|
19.301
|
21.136
|
23.131
|
|
| Veränderung latenter Steuern |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(164)
|
(202)
|
(270)
|
(289)
|
(225)
|
(199)
|
(233)
|
(388)
|
(268)
|
(268)
|
(158)
|
43
|
9
|
311
|
477
|
512
|
343
|
408
|
70
|
(160)
|
(266)
|
(418)
|
(192)
|
(164)
|
(437)
|
(495)
|
(840)
|
(1.060)
|
(104)
|
(177)
|
(116)
|
(172)
|
(179)
|
164
|
335
|
506
|
(38)
|
161
|
136
|
85
|
258
|
(373)
|
(437)
|
739
|
778
|
723
|
1.555
|
436
|
173
|
421
|
(863)
|
(488)
|
1.390
|
2.315
|
3.285
|
1.862
|
1.808
|
(1.382)
|
(3.908)
|
(4.541)
|
(8.081)
|
(7.845)
|
(8.113)
|
(8.017)
|
(7.763)
|
(5.490)
|
(6.232)
|
(5.479)
|
(5.257)
|
(6.828)
|
(4.115)
|
5.682
|
8.348
|
16.420
|
|
| Aktienbasierte Vergütung |
229
|
0
|
0
|
0
|
279
|
0
|
0
|
0
|
201
|
315
|
425
|
524
|
458
|
527
|
660
|
758
|
869
|
966
|
997
|
1.079
|
1.120
|
1.116
|
1.137
|
1.174
|
1.164
|
1.178
|
1.193
|
1.256
|
1.376
|
1.517
|
1.642
|
1.833
|
1.974
|
2.098
|
2.322
|
2.513
|
2.692
|
2.844
|
3.033
|
3.157
|
3.343
|
3.522
|
3.590
|
3.994
|
4.279
|
4.595
|
4.812
|
4.954
|
5.203
|
5.494
|
5.865
|
6.293
|
6.703
|
7.218
|
7.718
|
7.678
|
7.679
|
8.127
|
8.537
|
8.947
|
9.353
|
9.665
|
10.008
|
10.402
|
10.794
|
11.216
|
11.842
|
12.413
|
12.991
|
13.545
|
13.966
|
14.645
|
15.376
|
16.135
|
17.114
|
18.216
|
19.362
|
20.142
|
21.134
|
21.901
|
22.460
|
22.440
|
22.531
|
22.634
|
22.785
|
23.037
|
23.170
|
23.692
|
24.953
|
26.188
|
|
| Sonstige nicht zahlungswirksame Posten |
246
|
282
|
416
|
656
|
683
|
732
|
730
|
552
|
656
|
572
|
334
|
227
|
(111)
|
(51)
|
163
|
259
|
450
|
531
|
638
|
776
|
2.024
|
2.063
|
2.101
|
2.117
|
1.054
|
1.110
|
1.113
|
1.186
|
1.270
|
1.433
|
1.587
|
1.719
|
2.004
|
2.020
|
2.031
|
2.276
|
2.288
|
2.479
|
1.986
|
2.115
|
2.268
|
2.115
|
2.891
|
3.195
|
3.341
|
4.123
|
4.589
|
4.892
|
5.749
|
6.307
|
6.647
|
6.971
|
7.152
|
7.399
|
7.900
|
8.065
|
8.010
|
5.133
|
4.570
|
3.524
|
2.514
|
5.016
|
3.423
|
6.540
|
7.404
|
9.984
|
12.007
|
9.361
|
7.941
|
2.390
|
1.390
|
1.784
|
2.893
|
10.235
|
15.208
|
19.949
|
25.911
|
25.583
|
26.078
|
26.431
|
27.613
|
25.677
|
27.037
|
25.435
|
23.533
|
15.753
|
13.120
|
3.163
|
2.441
|
(22.384)
|
|
| Gezahlte Steuern |
247
|
267
|
271
|
259
|
184
|
165
|
47
|
7
|
154
|
154
|
360
|
499
|
538
|
549
|
663
|
825
|
883
|
882
|
927
|
988
|
1.224
|
1.370
|
1.859
|
1.934
|
1.896
|
1.917
|
2.192
|
2.397
|
2.175
|
2.206
|
1.730
|
1.135
|
1.471
|
0
|
1.610
|
1.861
|
2.034
|
2.419
|
1.827
|
2.414
|
1.932
|
1.900
|
2.802
|
2.630
|
3.138
|
2.883
|
1.706
|
3.299
|
3.651
|
3.719
|
0
|
2.208
|
1.643
|
0
|
0
|
0
|
6.191
|
0
|
0
|
0
|
5.671
|
0
|
0
|
0
|
8.203
|
0
|
0
|
0
|
4.990
|
0
|
0
|
0
|
13.412
|
0
|
0
|
0
|
18.892
|
0
|
0
|
0
|
19.164
|
0
|
0
|
0
|
27.353
|
0
|
0
|
0
|
21.526
|
0
|
|
| Gezahlte Zinsen |
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
0
|
77
|
76
|
74
|
0
|
72
|
76
|
72
|
0
|
75
|
90
|
86
|
104
|
96
|
96
|
96
|
96
|
0
|
114
|
84
|
0
|
0
|
0
|
84
|
0
|
0
|
0
|
69
|
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
|
|
| Veränderung des Working Capital |
(6)
|
(3)
|
(88)
|
(292)
|
(253)
|
(319)
|
(154)
|
69
|
44
|
146
|
162
|
205
|
42
|
(127)
|
(253)
|
(161)
|
319
|
399
|
405
|
481
|
327
|
550
|
167
|
506
|
486
|
304
|
346
|
(260)
|
(99)
|
111
|
446
|
631
|
630
|
(131)
|
435
|
691
|
898
|
(46)
|
(129)
|
(147)
|
156
|
672
|
1.072
|
1.557
|
672
|
2.300
|
2.426
|
1.389
|
(409)
|
(1.260)
|
(949)
|
826
|
3.300
|
3.393
|
2.418
|
495
|
9.246
|
10.390
|
13.586
|
13.740
|
4.908
|
4.936
|
719
|
2.536
|
819
|
(3.232)
|
(168)
|
(1.097)
|
1.827
|
3.552
|
354
|
2.404
|
(1.523)
|
607
|
(2.739)
|
(4.749)
|
(2.235)
|
(1.759)
|
5.394
|
6.715
|
(3.845)
|
(7.681)
|
(15.887)
|
(21.793)
|
(8.406)
|
(3.705)
|
(8.545)
|
(973)
|
618
|
(3.022)
|
|
| Cashflow aus operativer Tätigkeit |
395
N/A
|
490
+24%
|
589
+20%
|
695
+18%
|
977
+40%
|
1.299
+33%
|
1.761
+36%
|
2.169
+23%
|
2.459
+13%
|
2.755
+12%
|
2.971
+8%
|
3.328
+12%
|
3.581
+8%
|
3.975
+11%
|
4.365
+10%
|
4.993
+14%
|
5.775
+16%
|
6.335
+10%
|
6.871
+8%
|
7.424
+8%
|
7.853
+6%
|
8.323
+6%
|
8.166
-2%
|
8.707
+7%
|
9.316
+7%
|
9.651
+4%
|
10.127
+5%
|
10.287
+2%
|
11.081
+8%
|
11.669
+5%
|
13.103
+12%
|
14.167
+8%
|
14.565
+3%
|
15.087
+4%
|
15.820
+5%
|
15.874
+0%
|
16.619
+5%
|
16.558
0%
|
17.011
+3%
|
18.090
+6%
|
18.659
+3%
|
19.257
+3%
|
20.179
+5%
|
21.090
+5%
|
23.024
+9%
|
25.515
+11%
|
26.984
+6%
|
27.135
+1%
|
26.572
-2%
|
27.508
+4%
|
29.532
+7%
|
33.232
+13%
|
36.036
+8%
|
37.926
+5%
|
36.209
-5%
|
36.236
+0%
|
37.091
+2%
|
39.185
+6%
|
41.914
+7%
|
45.252
+8%
|
47.971
+6%
|
48.329
+1%
|
50.824
+5%
|
53.080
+4%
|
54.520
+3%
|
53.971
-1%
|
55.337
+3%
|
56.874
+3%
|
65.124
+15%
|
72.962
+12%
|
80.859
+11%
|
89.395
+11%
|
91.652
+3%
|
97.469
+6%
|
95.001
-3%
|
92.815
-2%
|
91.495
-1%
|
89.898
-2%
|
99.142
+10%
|
106.445
+7%
|
101.746
-4%
|
107.085
+5%
|
105.059
-2%
|
105.101
+0%
|
125.299
+19%
|
132.601
+6%
|
133.708
+1%
|
151.424
+13%
|
164.713
+9%
|
174.353
+6%
|
|
| Investitions-Cashflow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Investitionsausgaben |
(177)
|
(236)
|
(302)
|
(316)
|
(356)
|
(414)
|
(480)
|
(698)
|
(853)
|
(1.051)
|
(1.587)
|
(1.787)
|
(1.903)
|
(2.155)
|
(2.031)
|
(2.091)
|
(2.403)
|
(2.648)
|
(2.770)
|
(2.669)
|
(2.358)
|
(1.780)
|
(1.222)
|
(956)
|
(810)
|
(786)
|
(1.123)
|
(1.694)
|
(4.018)
|
(4.669)
|
(5.110)
|
(5.032)
|
(3.438)
|
(3.155)
|
(3.012)
|
(3.204)
|
(3.273)
|
(3.869)
|
(4.706)
|
(6.123)
|
(7.358)
|
(8.500)
|
(9.535)
|
(9.663)
|
(11.014)
|
(11.596)
|
(11.465)
|
(11.454)
|
(9.950)
|
(9.451)
|
(9.088)
|
(9.236)
|
(10.212)
|
(10.292)
|
(10.971)
|
(11.955)
|
(13.184)
|
(17.975)
|
(20.621)
|
(22.365)
|
(25.139)
|
(22.478)
|
(23.127)
|
(24.577)
|
(23.548)
|
(24.915)
|
(24.180)
|
(22.854)
|
(22.281)
|
(22.218)
|
(22.323)
|
(23.736)
|
(24.640)
|
(28.484)
|
(29.816)
|
(30.273)
|
(31.485)
|
(27.988)
|
(28.048)
|
(28.827)
|
(32.251)
|
(37.974)
|
(44.272)
|
(49.278)
|
(52.535)
|
(57.720)
|
(66.980)
|
(77.872)
|
(91.447)
|
(109.924)
|
|
| Sonstige Posten |
(137)
|
(125)
|
(215)
|
(1.467)
|
(1.545)
|
(1.853)
|
(1.947)
|
(608)
|
(2.505)
|
(3.724)
|
(4.907)
|
(6.632)
|
(4.996)
|
(3.633)
|
(2.629)
|
(1.543)
|
(1.279)
|
(1.664)
|
(1.561)
|
(1.709)
|
(2.961)
|
(2.552)
|
(2.368)
|
(4.106)
|
(7.209)
|
(10.238)
|
(9.546)
|
(10.910)
|
(6.662)
|
(7.008)
|
(13.320)
|
(12.299)
|
(15.603)
|
(3.314)
|
(9.229)
|
(8.897)
|
(9.783)
|
(19.779)
|
(10.359)
|
(11.453)
|
(6.321)
|
(10.045)
|
(6.387)
|
(9.768)
|
(10.041)
|
(9.456)
|
(13.510)
|
(10.011)
|
(13.761)
|
(13.201)
|
(15.634)
|
(22.714)
|
(20.953)
|
(17.479)
|
(16.799)
|
(17.174)
|
(18.217)
|
(18.421)
|
(11.977)
|
(6.237)
|
(3.365)
|
(3.568)
|
(10.000)
|
(7.087)
|
(5.943)
|
(1.035)
|
237
|
(7.341)
|
(10.492)
|
(14.091)
|
(14.612)
|
(8.052)
|
(10.883)
|
(10.707)
|
(4.488)
|
5.186
|
11.187
|
13.795
|
7.242
|
1.704
|
5.188
|
5.293
|
19.610
|
13.755
|
6.999
|
4.554
|
(7.949)
|
(6.823)
|
(28.844)
|
(57.562)
|
|
| Cashflow aus Investitionstätigkeit |
(314)
N/A
|
(361)
-15%
|
(517)
-43%
|
(1.783)
-245%
|
(1.901)
-7%
|
(2.267)
-19%
|
(2.427)
-7%
|
(1.307)
+46%
|
(3.358)
-157%
|
(4.774)
-42%
|
(6.494)
-36%
|
(8.419)
-30%
|
(6.899)
+18%
|
(5.788)
+16%
|
(4.659)
+19%
|
(3.635)
+22%
|
(3.682)
-1%
|
(4.311)
-17%
|
(4.331)
0%
|
(4.378)
-1%
|
(5.319)
-22%
|
(4.331)
+19%
|
(3.590)
+17%
|
(5.063)
-41%
|
(8.019)
-58%
|
(11.024)
-37%
|
(10.668)
+3%
|
(12.604)
-18%
|
(10.680)
+15%
|
(11.677)
-9%
|
(18.430)
-58%
|
(17.331)
+6%
|
(19.041)
-10%
|
(6.469)
+66%
|
(12.241)
-89%
|
(12.101)
+1%
|
(13.056)
-8%
|
(23.648)
-81%
|
(15.065)
+36%
|
(17.576)
-17%
|
(13.679)
+22%
|
(18.545)
-36%
|
(15.922)
+14%
|
(19.431)
-22%
|
(21.055)
-8%
|
(21.052)
+0%
|
(24.975)
-19%
|
(21.465)
+14%
|
(23.711)
-10%
|
(22.652)
+4%
|
(24.722)
-9%
|
(31.950)
-29%
|
(31.165)
+2%
|
(27.771)
+11%
|
(27.770)
+0%
|
(29.129)
-5%
|
(31.401)
-8%
|
(36.396)
-16%
|
(32.598)
+10%
|
(28.602)
+12%
|
(28.504)
+0%
|
(26.046)
+9%
|
(33.127)
-27%
|
(31.664)
+4%
|
(29.491)
+7%
|
(25.950)
+12%
|
(23.943)
+8%
|
(30.195)
-26%
|
(32.773)
-9%
|
(36.309)
-11%
|
(36.935)
-2%
|
(31.788)
+14%
|
(35.523)
-12%
|
(39.191)
-10%
|
(34.304)
+12%
|
(25.087)
+27%
|
(20.298)
+19%
|
(14.193)
+30%
|
(20.806)
-47%
|
(27.123)
-30%
|
(27.063)
+0%
|
(32.681)
-21%
|
(24.662)
+25%
|
(35.523)
-44%
|
(45.536)
-28%
|
(53.166)
-17%
|
(74.929)
-41%
|
(84.695)
-13%
|
(120.291)
-42%
|
(167.486)
-39%
|
|
| Finanzierungs-Cashflow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Nettoausgabe von Stammaktien |
0
|
0
|
22
|
1.183
|
1.183
|
0
|
1.161
|
4.287
|
4.287
|
0
|
6.351
|
2.063
|
2.064
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(97)
|
(801)
|
(801)
|
(801)
|
(704)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1.780)
|
(3.878)
|
(5.473)
|
(5.473)
|
(3.693)
|
(2.242)
|
(2.265)
|
(1.945)
|
(4.046)
|
(5.572)
|
(6.006)
|
(8.526)
|
(8.125)
|
(8.930)
|
(10.318)
|
(13.998)
|
(18.396)
|
(23.914)
|
(27.326)
|
(29.343)
|
(31.149)
|
(34.048)
|
(39.992)
|
(44.705)
|
(50.274)
|
(52.179)
|
(54.580)
|
(57.362)
|
(59.296)
|
(60.553)
|
(60.325)
|
(60.720)
|
(61.504)
|
(62.643)
|
(63.358)
|
(62.862)
|
(62.222)
|
(61.594)
|
(59.548)
|
(55.761)
|
(45.709)
|
(30.641)
|
|
| Nettoaufnahme von Schulden |
(7)
|
(6)
|
(6)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2.121
|
3.463
|
3.212
|
4.189
|
2.068
|
726
|
2.226
|
1.998
|
1.997
|
1.328
|
(322)
|
(1.222)
|
(1.223)
|
(557)
|
837
|
(16)
|
(17)
|
(18)
|
(1.014)
|
(13)
|
(13)
|
(23)
|
(26)
|
(1.065)
|
(1.336)
|
(1.335)
|
(1.347)
|
(343)
|
(77)
|
(86)
|
1.245
|
(61)
|
(78)
|
(61)
|
(1.404)
|
(106)
|
(226)
|
(268)
|
(287)
|
(276)
|
9.671
|
9.661
|
9.673
|
8.666
|
(1.178)
|
(1.236)
|
(1.197)
|
(511)
|
(1.143)
|
(1.196)
|
(1.223)
|
(999)
|
(491)
|
(760)
|
(1.832)
|
(1.230)
|
(694)
|
888
|
1.996
|
14.496
|
13.053
|
32.137
|
62.028
|
|
| Gezahlte Dividenden |
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2.466)
|
(4.921)
|
(7.363)
|
(9.797)
|
(9.874)
|
(9.955)
|
(10.049)
|
(10.157)
|
|
| Sonstiges |
15
|
15
|
20
|
19
|
16
|
15
|
17
|
35
|
85
|
201
|
427
|
536
|
903
|
871
|
756
|
676
|
403
|
343
|
267
|
222
|
88
|
54
|
62
|
86
|
233
|
212
|
219
|
137
|
388
|
554
|
477
|
451
|
81
|
(78)
|
(169)
|
(36)
|
(99)
|
(196)
|
(40)
|
(358)
|
(300)
|
(355)
|
(859)
|
(1.046)
|
(2.069)
|
(2.391)
|
(2.491)
|
(2.645)
|
(2.422)
|
(2.736)
|
(2.981)
|
(3.190)
|
(3.304)
|
(3.506)
|
(3.787)
|
(3.990)
|
(4.166)
|
(4.315)
|
(4.772)
|
(5.007)
|
(4.993)
|
(5.010)
|
(4.729)
|
(4.405)
|
(4.545)
|
(3.011)
|
(2.362)
|
(2.792)
|
(2.920)
|
(5.453)
|
(6.995)
|
(8.238)
|
(9.852)
|
(10.594)
|
(10.705)
|
(10.134)
|
(9.265)
|
(8.335)
|
(8.805)
|
(9.203)
|
(9.829)
|
(10.764)
|
(11.239)
|
(11.528)
|
(11.036)
|
(10.825)
|
(10.237)
|
(10.789)
|
(13.767)
|
(13.340)
|
|
| Cashflow aus Finanzierungstätigkeit |
8
N/A
|
8
+4%
|
37
+332%
|
1.198
+3.181%
|
1.195
0%
|
1.194
0%
|
1.174
-2%
|
4.320
+268%
|
4.371
+1%
|
4.487
+3%
|
6.778
+51%
|
2.599
-62%
|
2.966
+14%
|
2.935
-1%
|
756
-74%
|
676
-11%
|
403
-40%
|
343
-15%
|
267
-22%
|
222
-17%
|
88
-61%
|
54
-38%
|
62
+14%
|
86
+39%
|
233
+172%
|
115
-51%
|
(582)
N/A
|
1.457
N/A
|
3.050
+109%
|
3.062
+0%
|
4.666
+52%
|
2.519
-46%
|
807
-68%
|
2.148
+166%
|
1.829
-15%
|
1.961
+7%
|
1.229
-37%
|
(518)
N/A
|
(1.262)
-144%
|
(1.581)
-25%
|
(857)
+46%
|
482
N/A
|
(875)
N/A
|
(1.063)
-21%
|
(2.087)
-96%
|
(3.405)
-63%
|
(2.504)
+26%
|
(2.658)
-6%
|
(4.225)
-59%
|
(6.640)
-57%
|
(9.519)
-43%
|
(9.999)
-5%
|
(8.332)
+17%
|
(7.095)
+15%
|
(6.395)
+10%
|
(6.012)
+6%
|
(8.298)
-38%
|
(8.642)
-4%
|
(10.839)
-25%
|
(13.611)
-26%
|
(13.179)
+3%
|
(15.344)
-16%
|
(15.153)
+1%
|
(18.629)
-23%
|
(23.209)
-25%
|
(27.212)
-17%
|
(29.964)
-10%
|
(22.464)
+25%
|
(24.408)
-9%
|
(29.828)
-22%
|
(38.321)
-28%
|
(54.121)
-41%
|
(61.362)
-13%
|
(63.970)
-4%
|
(65.796)
-3%
|
(68.639)
-4%
|
(69.757)
-2%
|
(70.111)
-1%
|
(70.129)
0%
|
(70.414)
0%
|
(72.093)
-2%
|
(75.239)
-4%
|
(78.293)
-4%
|
(80.005)
-2%
|
(79.733)
+0%
|
(80.220)
-1%
|
(65.163)
+19%
|
(63.452)
+3%
|
(37.388)
+41%
|
7.890
N/A
|
|
| Veränderung der Zahlungsmittel | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effekt von Wechselkursänderungen |
2
|
(1)
|
0
|
(1)
|
8
|
5
|
(8)
|
(8)
|
(22)
|
(15)
|
7
|
11
|
20
|
24
|
16
|
34
|
40
|
71
|
62
|
(4)
|
(46)
|
(139)
|
(90)
|
(13)
|
11
|
24
|
(75)
|
31
|
(19)
|
169
|
268
|
18
|
22
|
(73)
|
(291)
|
(104)
|
3
|
(125)
|
43
|
49
|
(3)
|
70
|
74
|
(233)
|
(433)
|
(721)
|
(672)
|
(549)
|
(434)
|
(81)
|
(117)
|
55
|
(170)
|
(39)
|
40
|
80
|
405
|
379
|
(40)
|
(177)
|
(302)
|
(449)
|
(105)
|
(198)
|
(23)
|
(313)
|
(275)
|
(118)
|
24
|
153
|
285
|
104
|
(287)
|
(44)
|
(595)
|
(824)
|
(506)
|
(556)
|
(214)
|
(190)
|
(421)
|
(596)
|
(808)
|
(316)
|
(612)
|
(444)
|
195
|
(146)
|
208
|
42
|
|
| Nettoveränderung der Zahlungsmittel |
91
N/A
|
137
+50%
|
109
-21%
|
109
+0%
|
278
+155%
|
231
-17%
|
499
+116%
|
5.174
+937%
|
3.450
-33%
|
2.453
-29%
|
3.262
+33%
|
(2.480)
N/A
|
(333)
+87%
|
1.146
N/A
|
478
-58%
|
2.068
+333%
|
2.537
+23%
|
2.438
-4%
|
2.870
+18%
|
3.264
+14%
|
2.575
-21%
|
3.907
+52%
|
4.548
+16%
|
3.717
-18%
|
1.541
-59%
|
(1.235)
N/A
|
(1.199)
+3%
|
(831)
+31%
|
3.432
N/A
|
3.223
-6%
|
(393)
N/A
|
(627)
-60%
|
(3.647)
-482%
|
10.693
N/A
|
5.117
-52%
|
5.630
+10%
|
4.795
-15%
|
(7.733)
N/A
|
727
N/A
|
(1.018)
N/A
|
4.120
N/A
|
1.264
-69%
|
3.456
+173%
|
363
-89%
|
(551)
N/A
|
337
N/A
|
(1.167)
N/A
|
2.463
N/A
|
(1.798)
N/A
|
(1.865)
-4%
|
(4.826)
-159%
|
(8.662)
-79%
|
(3.631)
+58%
|
3.021
N/A
|
2.084
-31%
|
1.175
-44%
|
(2.203)
N/A
|
(5.474)
-148%
|
(1.563)
+71%
|
2.862
N/A
|
5.986
+109%
|
6.490
+8%
|
2.439
-62%
|
2.589
+6%
|
1.797
-31%
|
496
-72%
|
1.155
+133%
|
4.097
+255%
|
7.967
+94%
|
6.978
-12%
|
5.888
-16%
|
3.590
-39%
|
(5.520)
N/A
|
(5.736)
-4%
|
(5.694)
+1%
|
(1.735)
+70%
|
934
N/A
|
5.038
+439%
|
7.993
+59%
|
8.718
+9%
|
2.169
-75%
|
(1.431)
N/A
|
1.296
N/A
|
(10.743)
N/A
|
(582)
+95%
|
(1.229)
-111%
|
(6.189)
-404%
|
3.131
N/A
|
7.242
+131%
|
14.799
+104%
|
|
| Free Cashflow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cashflow |
219
N/A
|
254
+16%
|
287
+13%
|
379
+32%
|
621
+64%
|
884
+42%
|
1.280
+45%
|
1.471
+15%
|
1.606
+9%
|
1.704
+6%
|
1.383
-19%
|
1.541
+11%
|
1.678
+9%
|
1.821
+9%
|
2.334
+28%
|
2.902
+24%
|
3.373
+16%
|
3.688
+9%
|
4.102
+11%
|
4.755
+16%
|
5.494
+16%
|
6.543
+19%
|
6.944
+6%
|
7.751
+12%
|
8.506
+10%
|
8.865
+4%
|
9.004
+2%
|
8.592
-5%
|
7.063
-18%
|
7.000
-1%
|
7.993
+14%
|
9.135
+14%
|
11.127
+22%
|
11.932
+7%
|
12.808
+7%
|
12.670
-1%
|
13.346
+5%
|
12.689
-5%
|
12.305
-3%
|
11.967
-3%
|
11.301
-6%
|
10.757
-5%
|
10.644
-1%
|
11.427
+7%
|
12.010
+5%
|
13.919
+16%
|
15.519
+11%
|
15.681
+1%
|
16.622
+6%
|
18.057
+9%
|
20.444
+13%
|
23.996
+17%
|
25.824
+8%
|
27.634
+7%
|
25.238
-9%
|
24.281
-4%
|
23.907
-2%
|
21.210
-11%
|
21.293
+0%
|
22.887
+7%
|
22.832
0%
|
25.851
+13%
|
27.697
+7%
|
28.503
+3%
|
30.972
+9%
|
29.056
-6%
|
31.157
+7%
|
34.020
+9%
|
42.843
+26%
|
50.744
+18%
|
58.536
+15%
|
65.659
+12%
|
67.012
+2%
|
68.985
+3%
|
65.185
-6%
|
62.542
-4%
|
60.010
-4%
|
61.910
+3%
|
71.094
+15%
|
77.618
+9%
|
69.495
-10%
|
69.111
-1%
|
60.787
-12%
|
55.823
-8%
|
72.764
+30%
|
74.881
+3%
|
66.728
-11%
|
73.552
+10%
|
73.266
0%
|
64.429
-12%
|
|