Equinor ASA
F:DNQA
Legen Sie fest, zu welchem Kurs Sie kaufen würden. Wir helfen Ihnen, bereit zu bleiben.
|
Equinor ASA
F:DNQA
|
NO |
|
Betsson AB
F:V72
|
SE |
|
R
|
Royal Caribbean Cruises Ltd
LSE:0I1W
|
US |
|
F
|
Ferrovial SA
LSE:0P2N
|
ES |
|
C
|
Champion Real Estate Investment Trust
OTC:CMPNF
|
HK |
|
Stantec Inc
TSX:STN
|
CA |
|
Unilever PLC
OTC:UNLYD
|
UK |
Gewinn- und Verlustrechnung
Ergebnis-Wasserfall
Equinor ASA
Gewinn- und Verlustrechnung
Equinor ASA
| Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Umsatz | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Zinsaufwand |
0
|
0
|
0
|
245
|
0
|
0
|
0
|
124
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
84
|
0
|
0
|
0
|
274
|
0
|
0
|
0
|
254
|
53
|
147
|
166
|
272
|
264
|
300
|
367
|
546
|
0
|
0
|
0
|
0
|
0
|
0
|
363
|
1.170
|
0
|
0
|
0
|
0
|
0
|
120
|
371
|
783
|
930
|
1.128
|
1.213
|
608
|
1.147
|
1.084
|
981
|
489
|
988
|
992
|
1.006
|
623
|
1.145
|
0
|
918
|
490
|
843
|
1.121
|
1.102
|
578
|
1.167
|
1.219
|
1.303
|
993
|
1.438
|
1.487
|
1.487
|
979
|
1.360
|
1.285
|
1.250
|
770
|
1.177
|
1.200
|
1.228
|
930
|
1.576
|
1.667
|
1.743
|
1.122
|
1.614
|
1.590
|
1.548
|
1.057
|
1.490
|
0
|
0
|
0
|
|
| Umsatz |
25.225
N/A
|
26.673
+6%
|
27.638
+4%
|
30.419
+10%
|
33.903
+11%
|
34.000
+0%
|
34.591
+2%
|
35.133
+2%
|
35.270
+0%
|
37.833
+7%
|
41.211
+9%
|
45.097
+9%
|
48.866
+8%
|
53.079
+9%
|
57.090
+8%
|
60.636
+6%
|
63.256
+4%
|
65.968
+4%
|
54.305
-18%
|
66.108
+22%
|
60.347
-9%
|
46.534
-23%
|
64.782
+39%
|
89.106
+38%
|
82.468
-7%
|
85.453
+4%
|
95.341
+12%
|
115.470
+21%
|
77.240
-33%
|
86.934
+13%
|
74.575
-14%
|
73.600
-1%
|
79.677
+8%
|
84.322
+6%
|
84.737
+0%
|
87.196
+3%
|
90.877
+4%
|
99.433
+9%
|
109.282
+10%
|
115.234
+5%
|
123.496
+7%
|
99.571
-19%
|
97.282
-2%
|
121.362
+25%
|
89.205
-26%
|
109.011
+22%
|
107.997
-1%
|
105.382
-2%
|
103.898
-1%
|
102.505
-1%
|
99.117
-3%
|
96.230
-3%
|
84.216
-12%
|
76.431
-9%
|
66.478
-13%
|
57.900
-13%
|
52.584
-9%
|
47.357
-10%
|
45.802
-3%
|
45.688
0%
|
51.070
+12%
|
55.118
+8%
|
56.557
+3%
|
60.971
+8%
|
65.279
+7%
|
68.486
+5%
|
73.944
+8%
|
78.555
+6%
|
75.189
-4%
|
74.017
-2%
|
69.732
-6%
|
62.967
-10%
|
61.566
-2%
|
52.232
-15%
|
48.778
-7%
|
45.753
-6%
|
46.817
+2%
|
56.634
+21%
|
68.495
+21%
|
88.744
+30%
|
108.666
+22%
|
127.673
+17%
|
147.288
+15%
|
149.004
+1%
|
142.164
-5%
|
128.647
-10%
|
111.845
-13%
|
106.848
-4%
|
102.726
-4%
|
105.318
+3%
|
104.810
0%
|
102.502
-2%
|
106.797
+4%
|
106.465
0%
|
107.066
+1%
|
105.828
-1%
|
|
| Bruttogewinn | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Umsatzkosten |
(15.577)
|
(16.999)
|
(17.980)
|
(18.549)
|
(20.706)
|
(20.543)
|
(20.867)
|
(21.155)
|
(21.152)
|
(23.064)
|
(25.534)
|
(27.938)
|
(30.078)
|
(32.503)
|
(34.775)
|
(36.598)
|
(37.514)
|
(38.566)
|
(30.130)
|
(37.390)
|
(30.311)
|
(22.080)
|
(31.991)
|
(44.478)
|
(40.681)
|
(41.973)
|
(47.963)
|
(58.301)
|
(38.147)
|
(42.245)
|
(34.496)
|
(32.776)
|
(36.503)
|
(39.744)
|
(40.933)
|
(42.616)
|
(45.068)
|
(49.095)
|
(54.195)
|
(57.047)
|
(61.917)
|
(50.384)
|
(49.081)
|
(62.444)
|
(45.427)
|
(55.025)
|
(54.098)
|
(52.317)
|
(51.901)
|
(50.973)
|
(49.025)
|
(47.782)
|
(40.856)
|
(36.567)
|
(31.091)
|
(26.254)
|
(23.839)
|
(21.783)
|
(21.188)
|
(21.505)
|
(23.800)
|
(25.406)
|
(26.088)
|
(28.212)
|
(31.540)
|
(34.098)
|
(37.109)
|
(38.516)
|
(35.378)
|
(34.569)
|
(32.750)
|
(29.532)
|
(30.273)
|
(24.417)
|
(22.057)
|
(20.986)
|
(20.756)
|
(25.405)
|
(29.150)
|
(35.160)
|
(41.504)
|
(47.956)
|
(52.496)
|
(53.806)
|
(51.531)
|
(48.547)
|
(47.224)
|
(48.175)
|
(48.862)
|
(50.140)
|
(50.975)
|
(50.040)
|
(53.561)
|
(54.155)
|
(54.968)
|
(55.164)
|
|
| Bruttogewinn |
9.648
N/A
|
9.674
+0%
|
9.658
0%
|
11.870
+23%
|
13.197
+11%
|
13.458
+2%
|
13.724
+2%
|
13.979
+2%
|
14.118
+1%
|
14.769
+5%
|
15.677
+6%
|
17.159
+9%
|
18.788
+9%
|
20.576
+10%
|
22.314
+8%
|
24.037
+8%
|
25.742
+7%
|
27.401
+6%
|
24.175
-12%
|
28.718
+19%
|
30.036
+5%
|
24.454
-19%
|
32.790
+34%
|
44.627
+36%
|
41.787
-6%
|
43.479
+4%
|
47.378
+9%
|
57.170
+21%
|
39.093
-32%
|
44.688
+14%
|
40.079
-10%
|
40.824
+2%
|
43.173
+6%
|
44.578
+3%
|
43.803
-2%
|
44.580
+2%
|
45.808
+3%
|
50.337
+10%
|
55.087
+9%
|
58.187
+6%
|
61.579
+6%
|
49.187
-20%
|
48.200
-2%
|
58.918
+22%
|
43.778
-26%
|
53.986
+23%
|
53.898
0%
|
53.065
-2%
|
51.997
-2%
|
51.532
-1%
|
50.091
-3%
|
48.448
-3%
|
43.360
-11%
|
39.863
-8%
|
35.386
-11%
|
31.646
-11%
|
28.745
-9%
|
25.574
-11%
|
24.614
-4%
|
24.183
-2%
|
27.270
+13%
|
29.712
+9%
|
30.469
+3%
|
32.759
+8%
|
33.739
+3%
|
34.388
+2%
|
36.835
+7%
|
40.039
+9%
|
39.811
-1%
|
39.448
-1%
|
36.982
-6%
|
33.435
-10%
|
31.293
-6%
|
27.815
-11%
|
26.721
-4%
|
24.767
-7%
|
26.061
+5%
|
31.229
+20%
|
39.345
+26%
|
53.584
+36%
|
67.162
+25%
|
79.717
+19%
|
94.792
+19%
|
95.198
+0%
|
90.633
-5%
|
80.100
-12%
|
64.621
-19%
|
58.673
-9%
|
53.864
-8%
|
55.178
+2%
|
53.835
-2%
|
52.462
-3%
|
53.236
+1%
|
52.310
-2%
|
52.098
0%
|
50.664
-3%
|
|
| Operatives Ergebnis | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operative Kosten |
(5.005)
|
(5.585)
|
(5.702)
|
(6.465)
|
(6.973)
|
(7.104)
|
(7.141)
|
(7.150)
|
(6.957)
|
(7.024)
|
(7.249)
|
(7.672)
|
(8.201)
|
(8.648)
|
(9.044)
|
(9.442)
|
(9.592)
|
(9.845)
|
(8.614)
|
(10.539)
|
(12.654)
|
(10.878)
|
(14.675)
|
(21.296)
|
(19.225)
|
(19.550)
|
(20.961)
|
(22.182)
|
(17.434)
|
(21.714)
|
(21.270)
|
(21.741)
|
(22.540)
|
(23.342)
|
(22.589)
|
(22.050)
|
(21.003)
|
(18.653)
|
(20.811)
|
(20.611)
|
(22.889)
|
(19.848)
|
(19.094)
|
(23.456)
|
(20.298)
|
(26.394)
|
(25.619)
|
(25.435)
|
(22.594)
|
(21.982)
|
(23.207)
|
(26.801)
|
(27.178)
|
(35.423)
|
(32.725)
|
(24.004)
|
(23.347)
|
(23.334)
|
(22.567)
|
(21.995)
|
(21.004)
|
(20.624)
|
(20.273)
|
(19.962)
|
(17.058)
|
(17.969)
|
(17.683)
|
(20.508)
|
(20.284)
|
(20.172)
|
(20.015)
|
(20.151)
|
(20.181)
|
(20.316)
|
(20.681)
|
(21.186)
|
(19.301)
|
(19.332)
|
(19.292)
|
(18.741)
|
(20.742)
|
(20.600)
|
(19.712)
|
(19.435)
|
(20.410)
|
(20.529)
|
(21.543)
|
(21.583)
|
(21.661)
|
(22.415)
|
(22.723)
|
(21.514)
|
(21.562)
|
(21.580)
|
(22.090)
|
(22.813)
|
|
| Vertriebs-, Verwaltungs- und Gemeinkosten |
(123)
|
(276)
|
(467)
|
(686)
|
(839)
|
(866)
|
(848)
|
(780)
|
(618)
|
(608)
|
(680)
|
(935)
|
(1.044)
|
(1.137)
|
(1.124)
|
(1.212)
|
(1.234)
|
(1.285)
|
(1.145)
|
(1.091)
|
(1.205)
|
(952)
|
(1.352)
|
(2.421)
|
(2.367)
|
(2.395)
|
(2.341)
|
(1.942)
|
(1.412)
|
(1.794)
|
(1.731)
|
(1.643)
|
(1.684)
|
(1.903)
|
(1.983)
|
(1.834)
|
(1.884)
|
(1.841)
|
(2.037)
|
(2.358)
|
(2.445)
|
(1.893)
|
(1.665)
|
(1.909)
|
(980)
|
(1.210)
|
(1.120)
|
(1.565)
|
(1.203)
|
(1.145)
|
(1.083)
|
(1.158)
|
(1.124)
|
(1.046)
|
(992)
|
(921)
|
(925)
|
(888)
|
(804)
|
(762)
|
(739)
|
(750)
|
(803)
|
(738)
|
(712)
|
(731)
|
(730)
|
(758)
|
(790)
|
(828)
|
(831)
|
(809)
|
(774)
|
(731)
|
(722)
|
(706)
|
(727)
|
(745)
|
(709)
|
(780)
|
(844)
|
(854)
|
(930)
|
(986)
|
(1.008)
|
(1.019)
|
(1.093)
|
(1.218)
|
(1.256)
|
(1.388)
|
(1.397)
|
(1.255)
|
(1.236)
|
(1.217)
|
(1.171)
|
(1.207)
|
|
| F&E |
(34)
|
(84)
|
(191)
|
(275)
|
(346)
|
(365)
|
(338)
|
(335)
|
(311)
|
(305)
|
(300)
|
(271)
|
(315)
|
(387)
|
(486)
|
(505)
|
(581)
|
(634)
|
(566)
|
(884)
|
(1.236)
|
(1.098)
|
(1.518)
|
(1.936)
|
(2.200)
|
(2.225)
|
(2.564)
|
(2.603)
|
(2.277)
|
(2.884)
|
(2.358)
|
(2.657)
|
(2.438)
|
(2.330)
|
(2.581)
|
(2.611)
|
(2.699)
|
(2.523)
|
(2.527)
|
(2.470)
|
(2.364)
|
(2.114)
|
(2.401)
|
(3.113)
|
(2.407)
|
(2.911)
|
(2.932)
|
(3.062)
|
(2.855)
|
(2.638)
|
(2.312)
|
(3.013)
|
(5.845)
|
(5.882)
|
(6.506)
|
(1.921)
|
(2.503)
|
(2.541)
|
(1.996)
|
(1.960)
|
(2.828)
|
(2.631)
|
(2.702)
|
(1.059)
|
(1.081)
|
(1.244)
|
(756)
|
(1.405)
|
(1.424)
|
(1.184)
|
(1.816)
|
(1.854)
|
(2.221)
|
(2.379)
|
(2.394)
|
(3.483)
|
(3.095)
|
(3.028)
|
(2.368)
|
(1.004)
|
(961)
|
(936)
|
(1.002)
|
(1.146)
|
(1.227)
|
(855)
|
(753)
|
(734)
|
(761)
|
(1.111)
|
(1.217)
|
(1.185)
|
(1.046)
|
(950)
|
(870)
|
(813)
|
|
| Abschreibungen |
(1.814)
|
(1.956)
|
(2.024)
|
(2.113)
|
(2.241)
|
(2.271)
|
(2.310)
|
(2.301)
|
(2.367)
|
(2.394)
|
(2.484)
|
(2.592)
|
(2.715)
|
(2.850)
|
(2.915)
|
(3.276)
|
(3.344)
|
(3.445)
|
(3.153)
|
(3.398)
|
(4.709)
|
(4.148)
|
(5.391)
|
(6.725)
|
(5.856)
|
(5.924)
|
(6.418)
|
(7.615)
|
(6.093)
|
(7.759)
|
(8.506)
|
(8.606)
|
(8.949)
|
(9.280)
|
(8.457)
|
(8.378)
|
(8.415)
|
(7.812)
|
(8.901)
|
(9.166)
|
(9.752)
|
(8.497)
|
(7.833)
|
(10.181)
|
(8.335)
|
(10.679)
|
(11.045)
|
(11.127)
|
(11.185)
|
(11.263)
|
(11.465)
|
(11.846)
|
(10.535)
|
(10.748)
|
(10.025)
|
(10.652)
|
(11.796)
|
(11.270)
|
(11.440)
|
(10.248)
|
(11.689)
|
(11.432)
|
(11.517)
|
(9.781)
|
(10.186)
|
(9.801)
|
(9.545)
|
(9.840)
|
(9.261)
|
(9.575)
|
(9.684)
|
(9.914)
|
(9.938)
|
(9.956)
|
(9.967)
|
(9.529)
|
(9.594)
|
(9.832)
|
(9.958)
|
(10.410)
|
(10.352)
|
(10.012)
|
(9.566)
|
(8.879)
|
(8.744)
|
(8.827)
|
(9.135)
|
(9.374)
|
(9.521)
|
(9.671)
|
(9.671)
|
(9.765)
|
(9.584)
|
(9.669)
|
(9.786)
|
(9.837)
|
|
| Sonstige operative Kosten |
(3.034)
|
(3.268)
|
(3.020)
|
(3.391)
|
(3.546)
|
(3.603)
|
(3.645)
|
(3.735)
|
(3.661)
|
(3.716)
|
(3.785)
|
(3.874)
|
(4.127)
|
(4.273)
|
(4.519)
|
(4.450)
|
(4.433)
|
(4.481)
|
(3.750)
|
(5.165)
|
(5.505)
|
(4.679)
|
(6.415)
|
(10.214)
|
(8.802)
|
(9.006)
|
(9.639)
|
(10.022)
|
(7.652)
|
(9.276)
|
(8.675)
|
(8.836)
|
(9.469)
|
(9.829)
|
(9.569)
|
(9.226)
|
(8.005)
|
(6.477)
|
(7.346)
|
(6.618)
|
(8.329)
|
(7.344)
|
(7.195)
|
(8.255)
|
(8.577)
|
(11.594)
|
(10.521)
|
(9.681)
|
(7.350)
|
(6.937)
|
(8.346)
|
(10.784)
|
(9.674)
|
(17.747)
|
(15.201)
|
(10.510)
|
(8.123)
|
(8.635)
|
(8.327)
|
(9.025)
|
(5.748)
|
(5.811)
|
(5.251)
|
(8.384)
|
(5.079)
|
(6.193)
|
(6.652)
|
(8.505)
|
(8.809)
|
(8.585)
|
(7.684)
|
(7.574)
|
(7.248)
|
(7.250)
|
(7.598)
|
(7.468)
|
(5.885)
|
(5.727)
|
(6.257)
|
(6.547)
|
(8.585)
|
(8.798)
|
(8.214)
|
(8.424)
|
(9.431)
|
(9.828)
|
(10.562)
|
(10.257)
|
(10.123)
|
(10.245)
|
(10.438)
|
(9.309)
|
(9.696)
|
(9.744)
|
(10.263)
|
(10.956)
|
|
| Operatives Ergebnis |
4.642
N/A
|
4.090
-12%
|
3.957
-3%
|
5.406
+37%
|
6.224
+15%
|
6.353
+2%
|
6.582
+4%
|
6.828
+4%
|
7.162
+5%
|
7.746
+8%
|
8.427
+9%
|
9.487
+13%
|
10.587
+12%
|
11.928
+13%
|
13.270
+11%
|
14.596
+10%
|
16.150
+11%
|
17.556
+9%
|
15.561
-11%
|
18.180
+17%
|
17.382
-4%
|
13.577
-22%
|
18.115
+33%
|
23.332
+29%
|
22.562
-3%
|
23.930
+6%
|
26.417
+10%
|
34.988
+32%
|
21.659
-38%
|
22.975
+6%
|
18.809
-18%
|
19.083
+1%
|
20.634
+8%
|
21.237
+3%
|
21.214
0%
|
22.529
+6%
|
24.805
+10%
|
31.684
+28%
|
34.277
+8%
|
37.576
+10%
|
38.690
+3%
|
29.339
-24%
|
29.107
-1%
|
35.462
+22%
|
23.480
-34%
|
27.592
+18%
|
28.280
+2%
|
27.630
-2%
|
29.403
+6%
|
29.550
+0%
|
26.884
-9%
|
21.647
-19%
|
16.182
-25%
|
4.441
-73%
|
2.662
-40%
|
7.642
+187%
|
5.398
-29%
|
2.240
-59%
|
2.047
-9%
|
2.188
+7%
|
6.266
+186%
|
9.088
+45%
|
10.196
+12%
|
12.797
+26%
|
16.681
+30%
|
16.419
-2%
|
19.152
+17%
|
19.531
+2%
|
19.527
0%
|
19.276
-1%
|
16.967
-12%
|
14.697
-13%
|
11.112
-24%
|
7.499
-33%
|
6.040
-19%
|
3.581
-41%
|
6.760
+89%
|
11.897
+76%
|
20.053
+69%
|
34.843
+74%
|
46.420
+33%
|
59.117
+27%
|
75.080
+27%
|
75.763
+1%
|
70.223
-7%
|
59.571
-15%
|
43.078
-28%
|
37.090
-14%
|
32.203
-13%
|
32.763
+2%
|
31.112
-5%
|
30.948
-1%
|
31.674
+2%
|
30.730
-3%
|
30.008
-2%
|
27.851
-7%
|
|
| Ergebnis vor Steuern | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Zinserträge/-aufwendungen |
19
|
42
|
59
|
1.079
|
(116)
|
(71)
|
41
|
285
|
348
|
284
|
418
|
1.031
|
994
|
895
|
741
|
(384)
|
275
|
739
|
582
|
815
|
1.108
|
797
|
1.991
|
2.104
|
1.769
|
1.750
|
(1.184)
|
(2.652)
|
(4.268)
|
(4.109)
|
(1.898)
|
(404)
|
864
|
538
|
1.330
|
535
|
251
|
484
|
(160)
|
593
|
618
|
437
|
428
|
309
|
(1.237)
|
(2.309)
|
(2.918)
|
(2.875)
|
(1.662)
|
(312)
|
(423)
|
(48)
|
50
|
(1.079)
|
(915)
|
(648)
|
(907)
|
(10)
|
(142)
|
44
|
(1.171)
|
(1.046)
|
(1.015)
|
250
|
(332)
|
(745)
|
(970)
|
(512)
|
(441)
|
(99)
|
593
|
613
|
39
|
(216)
|
(716)
|
(371)
|
(1.554)
|
(1.715)
|
(2.061)
|
(1.369)
|
(2.212)
|
240
|
1.828
|
861
|
2.714
|
973
|
(167)
|
2.654
|
1.281
|
834
|
1.210
|
633
|
(257)
|
(97)
|
(1.080)
|
359
|
|
| Nicht wiederkehrende Posten |
0
|
0
|
0
|
0
|
0
|
(861)
|
(861)
|
(852)
|
(861)
|
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
|
(224)
|
0
|
(69)
|
(1.087)
|
(1.191)
|
(1.384)
|
(2.051)
|
(3.194)
|
(4.234)
|
(10.035)
|
0
|
0
|
(6.458)
|
379
|
156
|
179
|
(1.989)
|
(138)
|
(8)
|
(862)
|
786
|
0
|
906
|
1.701
|
315
|
128
|
39
|
(2.722)
|
(4.093)
|
(6.657)
|
(7.031)
|
(7.162)
|
(7.057)
|
(5.032)
|
(4.382)
|
(941)
|
(1.439)
|
87
|
(210)
|
363
|
2.428
|
2.149
|
2.159
|
102
|
(1.321)
|
(1.310)
|
(1.266)
|
(187)
|
(70)
|
466
|
(522)
|
(1.420)
|
(2.517)
|
|
| 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
|
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
|
1.470
|
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 |
163
|
810
|
576
|
(1)
|
942
|
316
|
362
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(229)
|
(229)
|
(229)
|
0
|
0
|
0
|
0
|
(359)
|
42
|
(11)
|
18
|
(373)
|
281
|
(528)
|
(365)
|
(387)
|
(1.195)
|
(333)
|
(525)
|
(415)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
722
|
722
|
722
|
(17)
|
(17)
|
0
|
(16)
|
(16)
|
2
|
(16)
|
0
|
(481)
|
0
|
0
|
0
|
(421)
|
0
|
0
|
(2)
|
(413)
|
0
|
(3)
|
0
|
(460)
|
0
|
1
|
0
|
(3.395)
|
0
|
0
|
(1)
|
(412)
|
0
|
(2)
|
(2)
|
(452)
|
0
|
(2)
|
0
|
(448)
|
2
|
3
|
3
|
(539)
|
2
|
1
|
2
|
(525)
|
(1)
|
0
|
(2)
|
(605)
|
|
| Vorsteuergewinn |
4.824
N/A
|
4.941
+2%
|
4.591
-7%
|
6.484
+41%
|
7.050
+9%
|
5.738
-19%
|
6.124
+7%
|
6.261
+2%
|
6.649
+6%
|
8.030
+21%
|
8.845
+10%
|
10.518
+19%
|
11.580
+10%
|
12.823
+11%
|
14.012
+9%
|
14.212
+1%
|
16.196
+14%
|
18.066
+12%
|
15.914
-12%
|
18.995
+19%
|
18.490
-3%
|
14.373
-22%
|
20.106
+40%
|
25.077
+25%
|
24.373
-3%
|
25.669
+5%
|
25.251
-2%
|
31.962
+27%
|
17.672
-45%
|
18.337
+4%
|
16.547
-10%
|
18.291
+11%
|
20.303
+11%
|
21.442
+6%
|
22.019
+3%
|
22.649
+3%
|
25.056
+11%
|
32.168
+28%
|
34.117
+6%
|
38.169
+12%
|
39.308
+3%
|
29.776
-24%
|
29.535
-1%
|
35.547
+20%
|
22.965
-35%
|
25.936
+13%
|
24.996
-4%
|
23.547
-6%
|
26.340
+12%
|
27.186
+3%
|
23.252
-14%
|
17.349
-25%
|
6.198
-64%
|
3.346
-46%
|
1.747
-48%
|
55
-97%
|
4.870
+8.755%
|
2.386
-51%
|
2.084
-13%
|
(178)
N/A
|
4.957
N/A
|
8.034
+62%
|
8.317
+4%
|
13.420
+61%
|
16.347
+22%
|
16.577
+1%
|
19.882
+20%
|
18.874
-5%
|
19.215
+2%
|
19.217
+0%
|
14.839
-23%
|
9.292
-37%
|
4.492
-52%
|
252
-94%
|
(1.839)
N/A
|
(4.259)
-132%
|
173
N/A
|
5.798
+3.251%
|
17.049
+194%
|
31.583
+85%
|
44.294
+40%
|
59.145
+34%
|
77.270
+31%
|
78.604
+2%
|
75.088
-4%
|
62.706
-16%
|
43.016
-31%
|
37.884
-12%
|
32.175
-15%
|
32.331
+0%
|
32.136
-1%
|
30.986
-4%
|
31.882
+3%
|
30.111
-6%
|
27.506
-9%
|
25.088
-9%
|
|
| Nettogewinn | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Steueraufwand |
(3.281)
|
(3.349)
|
(3.033)
|
(4.306)
|
(4.717)
|
(3.516)
|
(3.745)
|
(3.880)
|
(4.098)
|
(5.470)
|
(6.013)
|
(6.744)
|
(7.345)
|
(8.144)
|
(8.819)
|
(9.322)
|
(10.797)
|
(12.176)
|
(11.006)
|
(12.543)
|
(12.574)
|
(9.660)
|
(13.261)
|
(17.452)
|
(17.304)
|
(18.263)
|
(19.205)
|
(24.299)
|
(14.912)
|
(16.286)
|
(14.579)
|
(15.471)
|
(16.067)
|
(16.719)
|
(16.145)
|
(16.417)
|
(17.885)
|
(20.514)
|
(22.905)
|
(24.167)
|
(25.461)
|
(20.126)
|
(19.224)
|
(23.595)
|
(16.306)
|
(19.317)
|
(18.545)
|
(16.877)
|
(16.996)
|
(16.575)
|
(15.696)
|
(13.860)
|
(10.773)
|
(9.059)
|
(7.035)
|
(5.225)
|
(4.858)
|
(3.542)
|
(3.324)
|
(2.724)
|
(4.630)
|
(5.969)
|
(6.303)
|
(8.822)
|
(9.097)
|
(9.543)
|
(10.704)
|
(11.335)
|
(11.248)
|
(10.995)
|
(9.390)
|
(7.441)
|
(5.059)
|
(2.545)
|
(1.472)
|
(1.237)
|
(3.111)
|
(6.542)
|
(14.259)
|
(23.007)
|
(32.858)
|
(42.891)
|
(53.054)
|
(49.861)
|
(46.093)
|
(38.643)
|
(25.823)
|
(25.980)
|
(22.564)
|
(22.677)
|
(22.698)
|
(22.157)
|
(23.095)
|
(21.878)
|
(21.762)
|
(20.030)
|
|
| Ergebnis aus fortgeführten Geschäftsbereichen |
1.542
|
1.592
|
1.558
|
2.178
|
2.334
|
2.222
|
2.379
|
2.381
|
2.550
|
2.559
|
2.833
|
3.774
|
4.235
|
4.679
|
5.192
|
4.890
|
5.399
|
5.890
|
4.909
|
6.452
|
5.916
|
4.713
|
6.845
|
7.625
|
7.069
|
7.406
|
6.045
|
7.663
|
2.760
|
2.051
|
1.968
|
2.820
|
4.236
|
4.723
|
5.874
|
6.232
|
7.171
|
11.654
|
11.211
|
14.001
|
13.847
|
9.649
|
10.311
|
11.952
|
6.659
|
6.619
|
6.451
|
6.669
|
9.344
|
10.612
|
7.555
|
3.489
|
(4.574)
|
(5.713)
|
(5.288)
|
(5.170)
|
12
|
(1.156)
|
(1.240)
|
(2.902)
|
327
|
2.065
|
2.014
|
4.598
|
7.250
|
7.034
|
9.178
|
7.539
|
7.967
|
8.222
|
5.449
|
1.851
|
(567)
|
(2.293)
|
(3.311)
|
(5.496)
|
(2.938)
|
(744)
|
2.790
|
8.576
|
11.436
|
16.254
|
24.216
|
28.743
|
28.995
|
24.063
|
17.193
|
11.904
|
9.611
|
9.654
|
9.438
|
8.829
|
8.787
|
8.233
|
5.744
|
5.058
|
|
| Ergebnisanteil Minderheitsgesellschafter |
(49)
|
(39)
|
(27)
|
(19)
|
(33)
|
(34)
|
(39)
|
(41)
|
(38)
|
(40)
|
(49)
|
(75)
|
(85)
|
(108)
|
(125)
|
(119)
|
(115)
|
(129)
|
(98)
|
(112)
|
(90)
|
(51)
|
(61)
|
(93)
|
(47)
|
(46)
|
11
|
(1)
|
(11)
|
3
|
86
|
95
|
143
|
226
|
108
|
72
|
59
|
(56)
|
37
|
61
|
35
|
55
|
(62)
|
(103)
|
(39)
|
(35)
|
83
|
102
|
100
|
100
|
0
|
(16)
|
(24)
|
(29)
|
(34)
|
(22)
|
(18)
|
(18)
|
(18)
|
(20)
|
(18)
|
(16)
|
(14)
|
(8)
|
(7)
|
(5)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(8)
|
(10)
|
(13)
|
(15)
|
(14)
|
(15)
|
(17)
|
(17)
|
(14)
|
(15)
|
(15)
|
1
|
3
|
2
|
1
|
(16)
|
(19)
|
(20)
|
(26)
|
(25)
|
(23)
|
(22)
|
(15)
|
(19)
|
(15)
|
|
| Nettogewinn |
1.493
N/A
|
1.553
+4%
|
1.531
-1%
|
2.159
+41%
|
2.301
+7%
|
2.188
-5%
|
2.341
+7%
|
2.340
0%
|
2.512
+7%
|
2.519
+0%
|
2.784
+10%
|
3.699
+33%
|
4.150
+12%
|
4.571
+10%
|
5.067
+11%
|
4.771
-6%
|
5.283
+11%
|
5.762
+9%
|
4.810
-17%
|
6.340
+32%
|
5.826
-8%
|
4.663
-20%
|
6.784
+45%
|
7.532
+11%
|
7.022
-7%
|
7.359
+5%
|
6.057
-18%
|
7.663
+27%
|
2.750
-64%
|
2.054
-25%
|
2.054
+0%
|
2.916
+42%
|
4.379
+50%
|
4.949
+13%
|
5.982
+21%
|
6.304
+5%
|
7.230
+15%
|
11.599
+60%
|
11.248
-3%
|
14.063
+25%
|
13.882
-1%
|
9.704
-30%
|
10.249
+6%
|
11.850
+16%
|
6.620
-44%
|
6.585
-1%
|
6.534
-1%
|
6.788
+4%
|
9.445
+39%
|
10.695
+13%
|
7.539
-30%
|
3.473
-54%
|
(4.582)
N/A
|
(5.709)
-25%
|
(5.289)
+7%
|
(5.192)
+2%
|
(6)
+100%
|
(1.174)
-19.467%
|
(1.258)
-7%
|
(2.922)
-132%
|
309
N/A
|
2.049
+563%
|
2.001
-2%
|
4.590
+129%
|
7.244
+58%
|
7.030
-3%
|
9.175
+31%
|
7.535
-18%
|
7.962
+6%
|
8.218
+3%
|
5.446
-34%
|
1.851
-66%
|
(576)
N/A
|
(2.305)
-300%
|
(3.325)
-44%
|
(5.510)
-66%
|
(2.952)
+46%
|
(760)
+74%
|
2.773
N/A
|
8.563
+209%
|
11.422
+33%
|
16.241
+42%
|
24.219
+49%
|
28.746
+19%
|
28.998
+1%
|
24.065
-17%
|
17.178
-29%
|
11.885
-31%
|
9.592
-19%
|
9.629
+0%
|
9.414
-2%
|
8.806
-6%
|
8.766
0%
|
8.218
-6%
|
5.726
-30%
|
5.043
-12%
|
|
| Verwässertes EPS |
0,68
N/A
|
0,72
+6%
|
0,71
-1%
|
1
+41%
|
1,06
+6%
|
1,01
-5%
|
1,08
+7%
|
1,08
N/A
|
1,16
+7%
|
1,16
N/A
|
1,28
+10%
|
1,71
+34%
|
1,91
+12%
|
2,11
+10%
|
2,34
+11%
|
2,2
-6%
|
2,44
+11%
|
2,66
+9%
|
0,88
-67%
|
2,93
+233%
|
1,81
-38%
|
1,44
-20%
|
2,13
+48%
|
2,36
+11%
|
2,21
-6%
|
2,28
+3%
|
1,9
-17%
|
2,41
+27%
|
0,86
-64%
|
0,64
-26%
|
0,64
N/A
|
0,92
+44%
|
1,38
+50%
|
1,56
+13%
|
1,89
+21%
|
1,98
+5%
|
2,28
+15%
|
3,66
+61%
|
3,55
-3%
|
4,41
+24%
|
4,37
-1%
|
3,01
-31%
|
3,22
+7%
|
3,71
+15%
|
2,08
-44%
|
2,07
0%
|
2,05
-1%
|
2,13
+4%
|
2,97
+39%
|
3,37
+13%
|
2,38
-29%
|
1,09
-54%
|
-1,43
N/A
|
-1,79
-25%
|
-1,66
+7%
|
-1,63
+2%
|
0
N/A
|
-0,37
N/A
|
-0,4
-8%
|
-0,91
-127%
|
0,09
N/A
|
0,63
+600%
|
0,62
-2%
|
1,4
+126%
|
2,18
+56%
|
2,11
-3%
|
2,75
+30%
|
2,26
-18%
|
2,39
+6%
|
2,46
+3%
|
1,63
-34%
|
0,55
-66%
|
-0,17
N/A
|
-0,69
-306%
|
-1,01
-46%
|
-1,69
-67%
|
-0,91
+46%
|
-0,23
+75%
|
0,85
N/A
|
2,63
+209%
|
3,53
+34%
|
5,08
+44%
|
7,67
+51%
|
9,03
+18%
|
9,28
+3%
|
7,89
-15%
|
5,76
-27%
|
3,93
-32%
|
3,26
-17%
|
3,37
+3%
|
3,4
+1%
|
3,12
-8%
|
3,22
+3%
|
3,12
-3%
|
2,25
-28%
|
1,94
-14%
|
|