Promotora y Operadora de Infraestructura SAB de CV
F:AKY
Legen Sie fest, zu welchem Kurs Sie kaufen würden. Wir helfen Ihnen, bereit zu bleiben.
|
Promotora y Operadora de Infraestructura SAB de CV
F:AKY
|
MX |
|
N
|
National Australia Bank Ltd
XBER:NAL
|
AU |
|
Carriage Services Inc
NYSE:CSV
|
US |
|
B
|
Barclays PLC
SWB:BCY
|
UK |
|
Great Southern Bancorp Inc
NASDAQ:GSBC
|
US |
|
A
|
Allianz SE
F:ALV
|
DE |
|
C
|
Corcept Therapeutics Inc
F:HTD
|
US |
|
Shanghai Electric Group Co Ltd
OTC:SIELY
|
CN |
|
B
|
Bilfinger SE
XHAM:GBF
|
DE |
|
P
|
Pierre et Vacances SA
XBER:PV6
|
FR |
|
M
|
Mastercard Inc
DUS:M4I
|
US |
|
A
|
Avi Ltd
XBER:IZ6
|
ZA |
|
ZTO Express (Cayman) Inc
HKEX:2057
|
CN |
|
S
|
Sinclair Broadcast Group Inc
F:SBTA
|
US |
|
N
|
Nextera Energy Inc
XMUN:FP3
|
US |
|
AAR Corp
NYSE:AIR
|
US |
Gewinn- und Verlustrechnung
Ergebnis-Wasserfall
Promotora y Operadora de Infraestructura SAB de CV
Gewinn- und Verlustrechnung
Promotora y Operadora de Infraestructura SAB de CV
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Umsatz | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Zinsaufwand |
981
|
1.027
|
658
|
685
|
717
|
525
|
712
|
733
|
750
|
797
|
790
|
601
|
596
|
598
|
805
|
597
|
602
|
573
|
1.430
|
817
|
797
|
816
|
1.306
|
765
|
792
|
822
|
0
|
638
|
646
|
633
|
1.218
|
751
|
696
|
663
|
1.134
|
664
|
651
|
623
|
1.603
|
558
|
511
|
469
|
738
|
701
|
702
|
735
|
1.180
|
1.161
|
1.124
|
1.066
|
651
|
664
|
665
|
681
|
0
|
277
|
372
|
491
|
0
|
630
|
657
|
646
|
0
|
716
|
838
|
961
|
0
|
2.545
|
2.567
|
2.589
|
0
|
1.089
|
1.146
|
1.186
|
0
|
1.148
|
1.092
|
1.042
|
0
|
975
|
0
|
0
|
0
|
|
| Umsatz |
2.561
N/A
|
2.781
+9%
|
2.580
-7%
|
2.770
+7%
|
2.764
0%
|
2.645
-4%
|
2.609
-1%
|
2.683
+3%
|
2.691
+0%
|
2.736
+2%
|
2.715
-1%
|
3.241
+19%
|
3.333
+3%
|
3.531
+6%
|
3.534
+0%
|
3.650
+3%
|
3.704
+1%
|
3.707
+0%
|
3.343
-10%
|
3.323
-1%
|
3.368
+1%
|
3.495
+4%
|
3.882
+11%
|
4.019
+4%
|
4.152
+3%
|
4.170
+0%
|
4.289
+3%
|
4.166
-3%
|
4.276
+3%
|
4.443
+4%
|
4.593
+3%
|
4.929
+7%
|
5.175
+5%
|
5.413
+5%
|
5.822
+8%
|
6.008
+3%
|
6.109
+2%
|
6.443
+5%
|
6.770
+5%
|
7.258
+7%
|
8.439
+16%
|
9.640
+14%
|
10.487
+9%
|
11.155
+6%
|
11.279
+1%
|
10.708
-5%
|
10.540
-2%
|
10.071
-4%
|
10.039
0%
|
10.074
+0%
|
10.008
-1%
|
10.088
+1%
|
10.315
+2%
|
10.892
+6%
|
12.174
+12%
|
11.778
-3%
|
11.506
-2%
|
11.436
-1%
|
12.050
+5%
|
11.815
-2%
|
10.892
-8%
|
10.372
-5%
|
9.933
-4%
|
10.142
+2%
|
11.411
+13%
|
12.178
+7%
|
12.420
+2%
|
13.262
+7%
|
13.767
+4%
|
14.125
+3%
|
14.340
+2%
|
14.308
0%
|
14.628
+2%
|
15.001
+3%
|
15.532
+4%
|
16.827
+8%
|
17.303
+3%
|
17.807
+3%
|
18.604
+4%
|
18.367
-1%
|
18.976
+3%
|
19.543
+3%
|
20.046
+3%
|
|
| Bruttogewinn | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Umsatzkosten |
(1.421)
|
(1.564)
|
(1.491)
|
(1.594)
|
(1.596)
|
(1.407)
|
(1.346)
|
(1.330)
|
(1.251)
|
(1.291)
|
(1.248)
|
(1.718)
|
(1.767)
|
(1.878)
|
(1.794)
|
(1.860)
|
(1.906)
|
(1.887)
|
(1.575)
|
(1.520)
|
(1.482)
|
(1.528)
|
(1.786)
|
(1.840)
|
(1.822)
|
(1.725)
|
(1.805)
|
(1.593)
|
(1.674)
|
(1.792)
|
(1.801)
|
(2.032)
|
(2.152)
|
(2.272)
|
(2.498)
|
(2.557)
|
(2.594)
|
(2.844)
|
(3.080)
|
(3.386)
|
(4.178)
|
(4.998)
|
(5.537)
|
(5.865)
|
(5.732)
|
(5.020)
|
(4.703)
|
(4.209)
|
(4.187)
|
(4.216)
|
(4.133)
|
(4.082)
|
(4.044)
|
(4.389)
|
(5.526)
|
(5.094)
|
(5.000)
|
(5.006)
|
(5.563)
|
(5.405)
|
(5.267)
|
(5.103)
|
(4.789)
|
(4.954)
|
(5.230)
|
(5.393)
|
(5.579)
|
(5.990)
|
(6.211)
|
(6.187)
|
(5.916)
|
(5.656)
|
(5.691)
|
(5.648)
|
(5.609)
|
(6.470)
|
(6.625)
|
(6.939)
|
(7.602)
|
(7.104)
|
(7.396)
|
(8.297)
|
(8.458)
|
|
| Bruttogewinn |
1.140
N/A
|
1.217
+7%
|
1.089
-11%
|
1.176
+8%
|
1.168
-1%
|
1.238
+6%
|
1.263
+2%
|
1.353
+7%
|
1.440
+6%
|
1.445
+0%
|
1.467
+2%
|
1.523
+4%
|
1.567
+3%
|
1.654
+6%
|
1.740
+5%
|
1.790
+3%
|
1.797
+0%
|
1.820
+1%
|
1.768
-3%
|
1.803
+2%
|
1.886
+5%
|
1.967
+4%
|
2.096
+7%
|
2.179
+4%
|
2.330
+7%
|
2.445
+5%
|
2.484
+2%
|
2.573
+4%
|
2.602
+1%
|
2.651
+2%
|
2.792
+5%
|
2.897
+4%
|
3.023
+4%
|
3.141
+4%
|
3.324
+6%
|
3.451
+4%
|
3.514
+2%
|
3.599
+2%
|
3.690
+3%
|
3.872
+5%
|
4.261
+10%
|
4.642
+9%
|
4.951
+7%
|
5.290
+7%
|
5.547
+5%
|
5.688
+3%
|
5.836
+3%
|
5.862
+0%
|
5.852
0%
|
5.858
+0%
|
5.874
+0%
|
6.006
+2%
|
6.271
+4%
|
6.503
+4%
|
6.649
+2%
|
6.684
+1%
|
6.507
-3%
|
6.431
-1%
|
6.487
+1%
|
6.410
-1%
|
5.626
-12%
|
5.269
-6%
|
5.144
-2%
|
5.187
+1%
|
6.181
+19%
|
6.784
+10%
|
6.841
+1%
|
7.272
+6%
|
7.556
+4%
|
7.939
+5%
|
8.424
+6%
|
8.652
+3%
|
8.936
+3%
|
9.353
+5%
|
9.923
+6%
|
10.356
+4%
|
10.678
+3%
|
10.869
+2%
|
11.002
+1%
|
11.263
+2%
|
11.579
+3%
|
11.247
-3%
|
11.588
+3%
|
|
| Operatives Ergebnis | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operative Kosten |
(169)
|
(161)
|
(150)
|
(155)
|
(162)
|
(132)
|
(132)
|
(96)
|
(69)
|
(57)
|
(57)
|
(61)
|
(55)
|
(51)
|
(51)
|
(47)
|
(51)
|
(50)
|
(39)
|
(38)
|
(28)
|
(28)
|
(30)
|
(28)
|
(34)
|
(39)
|
(25)
|
(44)
|
(44)
|
(24)
|
(15)
|
(5)
|
12
|
(14)
|
45
|
73
|
95
|
149
|
118
|
116
|
111
|
82
|
94
|
95
|
87
|
95
|
60
|
59
|
50
|
80
|
55
|
71
|
80
|
(5)
|
(4)
|
(43)
|
(81)
|
(61)
|
(66)
|
(25)
|
2
|
(39)
|
(46)
|
(71)
|
(50)
|
(1)
|
(134)
|
(89)
|
(164)
|
(192)
|
(209)
|
(235)
|
(257)
|
(286)
|
(147)
|
(181)
|
(182)
|
(144)
|
(72)
|
(75)
|
(80)
|
11.626
|
11.516
|
|
| Vertriebs-, Verwaltungs- und Gemeinkosten |
(169)
|
(161)
|
(150)
|
(155)
|
(162)
|
(132)
|
(132)
|
(96)
|
(69)
|
(57)
|
(57)
|
(61)
|
(55)
|
(51)
|
(51)
|
(47)
|
(51)
|
(50)
|
(39)
|
(38)
|
(28)
|
(28)
|
0
|
(15)
|
(18)
|
(17)
|
0
|
(33)
|
(34)
|
(36)
|
(15)
|
(27)
|
(29)
|
(34)
|
(37)
|
(39)
|
(38)
|
(34)
|
(30)
|
(31)
|
(28)
|
(33)
|
(34)
|
(42)
|
(55)
|
(61)
|
(78)
|
(81)
|
(74)
|
(79)
|
(82)
|
(90)
|
(101)
|
(125)
|
(113)
|
(125)
|
(132)
|
(105)
|
(149)
|
(131)
|
(123)
|
(145)
|
(149)
|
(161)
|
(168)
|
(173)
|
(189)
|
(193)
|
(209)
|
(223)
|
(237)
|
(252)
|
(284)
|
(311)
|
(346)
|
(378)
|
(406)
|
(409)
|
(411)
|
(439)
|
(426)
|
(423)
|
(466)
|
|
| Abschreibungen |
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
|
(6)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(7)
|
(3)
|
(5)
|
(8)
|
(10)
|
(7)
|
(6)
|
(5)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(11)
|
(11)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(9)
|
(11)
|
(11)
|
(17)
|
(18)
|
(19)
|
(19)
|
(18)
|
|
| 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
|
(31)
|
(13)
|
(17)
|
(22)
|
(25)
|
(11)
|
(10)
|
11
|
0
|
21
|
42
|
20
|
83
|
112
|
134
|
183
|
147
|
146
|
140
|
114
|
134
|
136
|
142
|
156
|
142
|
140
|
124
|
159
|
144
|
164
|
185
|
128
|
118
|
89
|
57
|
49
|
86
|
110
|
130
|
111
|
108
|
97
|
125
|
180
|
66
|
115
|
56
|
42
|
39
|
29
|
38
|
38
|
212
|
206
|
235
|
277
|
357
|
381
|
364
|
12.068
|
12.001
|
|
| Operatives Ergebnis |
971
N/A
|
1.057
+9%
|
939
-11%
|
1.020
+9%
|
1.006
-1%
|
1.105
+10%
|
1.131
+2%
|
1.257
+11%
|
1.371
+9%
|
1.389
+1%
|
1.411
+2%
|
1.462
+4%
|
1.512
+3%
|
1.603
+6%
|
1.689
+5%
|
1.743
+3%
|
1.746
+0%
|
1.770
+1%
|
1.729
-2%
|
1.765
+2%
|
1.858
+5%
|
1.939
+4%
|
2.065
+6%
|
2.151
+4%
|
2.296
+7%
|
2.406
+5%
|
2.459
+2%
|
2.529
+3%
|
2.558
+1%
|
2.626
+3%
|
2.777
+6%
|
2.892
+4%
|
3.036
+5%
|
3.127
+3%
|
3.370
+8%
|
3.524
+5%
|
3.610
+2%
|
3.749
+4%
|
3.808
+2%
|
3.988
+5%
|
4.372
+10%
|
4.724
+8%
|
5.045
+7%
|
5.385
+7%
|
5.634
+5%
|
5.783
+3%
|
5.896
+2%
|
5.920
+0%
|
5.902
0%
|
5.938
+1%
|
5.929
0%
|
6.078
+3%
|
6.351
+4%
|
6.498
+2%
|
6.644
+2%
|
6.641
0%
|
6.425
-3%
|
6.370
-1%
|
6.422
+1%
|
6.385
-1%
|
5.628
-12%
|
5.229
-7%
|
5.098
-3%
|
5.117
+0%
|
6.131
+20%
|
6.783
+11%
|
6.707
-1%
|
7.183
+7%
|
7.391
+3%
|
7.747
+5%
|
8.215
+6%
|
8.416
+2%
|
8.679
+3%
|
9.067
+4%
|
9.776
+8%
|
10.175
+4%
|
10.497
+3%
|
10.725
+2%
|
10.930
+2%
|
11.188
+2%
|
11.499
+3%
|
22.873
+99%
|
23.104
+1%
|
|
| Ergebnis vor Steuern | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Zinserträge/-aufwendungen |
(248)
|
(263)
|
(581)
|
(523)
|
(567)
|
(505)
|
(522)
|
(547)
|
(548)
|
(566)
|
(541)
|
(649)
|
(742)
|
(811)
|
(967)
|
(934)
|
(979)
|
(911)
|
(976)
|
(1.157)
|
(979)
|
(1.035)
|
(1.086)
|
(960)
|
(1.011)
|
(986)
|
(967)
|
(1.000)
|
(963)
|
(1.067)
|
(934)
|
(871)
|
(911)
|
(756)
|
(866)
|
(945)
|
(922)
|
(848)
|
(1.203)
|
(362)
|
(177)
|
(1)
|
92
|
(2)
|
124
|
202
|
(266)
|
(1.319)
|
(1.523)
|
(1.530)
|
109
|
(1.091)
|
(480)
|
(627)
|
932
|
1.060
|
732
|
1.056
|
674
|
694
|
529
|
63
|
(917)
|
(948)
|
(1.402)
|
(710)
|
222
|
(118)
|
378
|
67
|
(738)
|
(319)
|
(1.259)
|
(893)
|
(475)
|
295
|
2.505
|
3.247
|
2.925
|
4.994
|
2.420
|
784
|
(1.014)
|
|
| Nicht wiederkehrende Posten |
0
|
0
|
0
|
0
|
0
|
0
|
(62)
|
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
|
|
| Sonstige Erträge gesamt |
1.357
|
1.312
|
(164)
|
(261)
|
(200)
|
(225)
|
(108)
|
(139)
|
(70)
|
(135)
|
(91)
|
(58)
|
(134)
|
(181)
|
(337)
|
(374)
|
(310)
|
(168)
|
36
|
103
|
17
|
(36)
|
(26)
|
(92)
|
(60)
|
(105)
|
(21)
|
(36)
|
(32)
|
43
|
0
|
(21)
|
(42)
|
(89)
|
(1)
|
97
|
114
|
(538)
|
0
|
(637)
|
(686)
|
(63)
|
0
|
129
|
125
|
141
|
(1)
|
777
|
823
|
842
|
0
|
1.278
|
1.249
|
1.267
|
0
|
342
|
328
|
384
|
0
|
320
|
241
|
156
|
0
|
(197)
|
(153)
|
(259)
|
0
|
(346)
|
(671)
|
(640)
|
0
|
(663)
|
8
|
(60)
|
0
|
(48)
|
(665)
|
(854)
|
0
|
(2.252)
|
(804)
|
(185)
|
(472)
|
|
| Vorsteuergewinn |
2.082
N/A
|
2.106
+1%
|
194
-91%
|
236
+22%
|
239
+1%
|
375
+57%
|
439
+17%
|
572
+30%
|
752
+32%
|
688
-9%
|
779
+13%
|
756
-3%
|
636
-16%
|
611
-4%
|
385
-37%
|
436
+13%
|
458
+5%
|
692
+51%
|
788
+14%
|
711
-10%
|
896
+26%
|
869
-3%
|
954
+10%
|
1.100
+15%
|
1.224
+11%
|
1.315
+7%
|
1.471
+12%
|
1.493
+1%
|
1.563
+5%
|
1.603
+3%
|
1.842
+15%
|
2.000
+9%
|
2.082
+4%
|
2.282
+10%
|
2.503
+10%
|
2.676
+7%
|
2.802
+5%
|
2.363
-16%
|
2.606
+10%
|
2.990
+15%
|
3.509
+17%
|
4.659
+33%
|
5.137
+10%
|
5.512
+7%
|
5.883
+7%
|
6.126
+4%
|
5.629
-8%
|
5.378
-4%
|
5.201
-3%
|
5.249
+1%
|
6.038
+15%
|
6.264
+4%
|
7.120
+14%
|
7.137
+0%
|
7.577
+6%
|
8.043
+6%
|
7.485
-7%
|
7.810
+4%
|
7.096
-9%
|
7.399
+4%
|
6.398
-14%
|
5.448
-15%
|
4.181
-23%
|
3.971
-5%
|
4.576
+15%
|
5.814
+27%
|
6.929
+19%
|
6.719
-3%
|
7.097
+6%
|
7.174
+1%
|
7.478
+4%
|
7.434
-1%
|
7.427
0%
|
8.114
+9%
|
9.301
+15%
|
10.422
+12%
|
12.337
+18%
|
13.118
+6%
|
13.855
+6%
|
13.930
+1%
|
13.115
-6%
|
23.472
+79%
|
21.618
-8%
|
|
| Nettogewinn | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Steueraufwand |
351
|
312
|
(12)
|
(11)
|
(11)
|
(51)
|
(56)
|
(56)
|
(167)
|
(100)
|
(212)
|
(289)
|
(235)
|
(211)
|
146
|
157
|
155
|
52
|
(162)
|
(125)
|
(174)
|
(205)
|
(250)
|
(270)
|
(284)
|
(347)
|
(464)
|
(495)
|
(521)
|
(392)
|
(17)
|
(58)
|
(57)
|
(134)
|
(311)
|
(303)
|
(328)
|
(144)
|
(386)
|
(426)
|
(462)
|
(672)
|
(480)
|
(668)
|
(920)
|
(874)
|
(788)
|
(672)
|
(549)
|
(788)
|
(1.205)
|
(1.284)
|
(1.581)
|
(1.495)
|
(1.594)
|
(1.741)
|
(1.604)
|
(1.867)
|
(1.798)
|
(1.912)
|
(1.552)
|
(1.328)
|
(764)
|
(606)
|
(770)
|
(914)
|
(424)
|
(321)
|
(301)
|
(201)
|
(1.209)
|
(1.268)
|
(1.536)
|
(1.861)
|
(1.989)
|
(2.204)
|
(2.983)
|
(3.442)
|
(3.076)
|
(3.218)
|
(2.239)
|
(5.324)
|
(5.310)
|
|
| Ergebnis aus fortgeführten Geschäftsbereichen |
2.432
|
2.418
|
182
|
225
|
228
|
324
|
383
|
516
|
585
|
587
|
566
|
467
|
401
|
401
|
531
|
593
|
613
|
744
|
626
|
587
|
722
|
664
|
704
|
830
|
940
|
968
|
1.007
|
998
|
1.042
|
1.211
|
1.825
|
1.942
|
2.026
|
2.148
|
2.192
|
2.374
|
2.474
|
2.220
|
2.219
|
2.564
|
3.047
|
3.988
|
4.657
|
4.844
|
4.963
|
5.252
|
4.842
|
4.706
|
4.652
|
4.461
|
4.833
|
4.980
|
5.539
|
5.642
|
5.983
|
6.301
|
5.881
|
5.943
|
5.298
|
5.487
|
4.846
|
4.120
|
3.416
|
3.365
|
3.807
|
4.900
|
6.504
|
6.398
|
6.797
|
6.973
|
6.268
|
6.166
|
5.891
|
6.253
|
7.311
|
8.218
|
9.353
|
9.676
|
10.779
|
10.712
|
10.876
|
18.148
|
16.309
|
|
| Ergebnisanteil Minderheitsgesellschafter |
(5)
|
(9)
|
(7)
|
(6)
|
(3)
|
(2)
|
17
|
19
|
18
|
19
|
0
|
0
|
0
|
(3)
|
(6)
|
(10)
|
(13)
|
(13)
|
(6)
|
(7)
|
(3)
|
(2)
|
(10)
|
(7)
|
(5)
|
(3)
|
0
|
2
|
0
|
(1)
|
0
|
1
|
0
|
1
|
(1)
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(57)
|
(135)
|
(239)
|
(353)
|
(449)
|
(548)
|
(619)
|
(697)
|
(764)
|
(769)
|
(823)
|
(788)
|
(737)
|
(816)
|
(721)
|
(733)
|
(756)
|
(667)
|
(720)
|
(772)
|
(899)
|
(982)
|
(1.068)
|
(1.098)
|
(993)
|
(1.027)
|
(989)
|
(1.140)
|
(1.274)
|
(1.413)
|
(1.539)
|
(1.583)
|
(1.591)
|
(1.665)
|
(1.679)
|
(1.598)
|
(1.665)
|
|
| Ergebnisanteile an verbundenen Unternehmen |
(1)
|
(1)
|
1
|
0
|
0
|
0
|
1
|
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
|
|
| Nettogewinn |
2.425
N/A
|
2.407
-1%
|
170
-93%
|
214
+26%
|
220
+3%
|
318
+45%
|
400
+26%
|
470
+17%
|
538
+15%
|
542
+1%
|
567
+5%
|
467
-18%
|
401
-14%
|
398
-1%
|
518
+30%
|
576
+11%
|
593
+3%
|
723
+22%
|
613
-15%
|
572
-7%
|
710
+24%
|
654
-8%
|
692
+6%
|
821
+19%
|
933
+14%
|
963
+3%
|
1.005
+4%
|
999
-1%
|
1.041
+4%
|
1.208
+16%
|
1.823
+51%
|
1.941
+6%
|
2.024
+4%
|
2.147
+6%
|
2.190
+2%
|
2.370
+8%
|
2.470
+4%
|
2.216
-10%
|
2.217
+0%
|
2.562
+16%
|
3.045
+19%
|
3.986
+31%
|
4.638
+16%
|
4.825
+4%
|
4.944
+2%
|
5.234
+6%
|
4.784
-9%
|
4.571
-4%
|
4.405
-4%
|
4.101
-7%
|
4.377
+7%
|
4.424
+1%
|
4.919
+11%
|
4.945
+1%
|
5.219
+6%
|
5.533
+6%
|
5.058
-9%
|
5.154
+2%
|
4.561
-12%
|
4.671
+2%
|
4.125
-12%
|
3.387
-18%
|
2.660
-21%
|
2.698
+1%
|
3.087
+14%
|
4.128
+34%
|
5.605
+36%
|
5.416
-3%
|
5.729
+6%
|
5.875
+3%
|
5.276
-10%
|
5.139
-3%
|
4.902
-5%
|
5.113
+4%
|
6.037
+18%
|
6.805
+13%
|
7.814
+15%
|
8.093
+4%
|
9.188
+14%
|
9.047
-2%
|
9.197
+2%
|
16.550
+80%
|
14.643
-12%
|
|
| Verwässertes EPS |
6,3
N/A
|
6,33
+0%
|
0,46
-93%
|
0,58
+26%
|
0,59
+2%
|
0,85
+44%
|
1,08
+27%
|
1,26
+17%
|
1,45
+15%
|
1,46
+1%
|
1,49
+2%
|
1,23
-17%
|
1,04
-15%
|
1,02
-2%
|
1,39
+36%
|
1,54
+11%
|
1,59
+3%
|
1,96
+23%
|
1,66
-15%
|
1,57
-5%
|
1,96
+25%
|
1,81
-8%
|
1,92
+6%
|
2,26
+18%
|
2,58
+14%
|
2,67
+3%
|
2,79
+4%
|
2,62
-6%
|
2,89
+10%
|
3,36
+16%
|
5,01
+49%
|
5,1
+2%
|
5,26
+3%
|
5,65
+7%
|
5,76
+2%
|
6,23
+8%
|
6,5
+4%
|
5,18
-20%
|
5,18
N/A
|
5,97
+15%
|
7,11
+19%
|
9,31
+31%
|
10,79
+16%
|
11,23
+4%
|
11,51
+2%
|
12,2
+6%
|
11,14
-9%
|
10,64
-4%
|
10,27
-3%
|
9,54
-7%
|
10,21
+7%
|
10,3
+1%
|
11,46
+11%
|
11,51
+0%
|
12,15
+6%
|
12,88
+6%
|
11,78
-9%
|
12
+2%
|
10,62
-12%
|
10,87
+2%
|
9,6
-12%
|
7,89
-18%
|
6,19
-22%
|
6,28
+1%
|
7,19
+14%
|
9,61
+34%
|
13,05
+36%
|
12,61
-3%
|
13,34
+6%
|
13,68
+3%
|
12,28
-10%
|
11,96
-3%
|
11,41
-5%
|
11,9
+4%
|
14,06
+18%
|
15,84
+13%
|
18,19
+15%
|
18,84
+4%
|
21,39
+14%
|
21,06
-2%
|
21,41
+2%
|
38,53
+80%
|
34,09
-12%
|
|