Imperial Oil Ltd
F:IMP
Legen Sie fest, zu welchem Kurs Sie kaufen würden. Wir helfen Ihnen, bereit zu bleiben.
|
I
|
Imperial Oil Ltd
F:IMP
|
CA |
|
Nice Ltd
NASDAQ:NICE
|
IL |
|
B
|
BioLife Solutions Inc
F:BJX1
|
US |
|
Deutsche Bank AG
XETRA:DBK
|
DE |
|
C
|
Compass Inc
NYSE:COMP
|
US |
|
Geo Group Inc
NYSE:GEO
|
US |
|
D
|
Diageo PLC
XHAM:GUI
|
UK |
|
I
|
Industrivarden AB
SWB:IDVA
|
SE |
|
P
|
Philip Morris International Inc
F:4I1
|
US |
|
I
|
Isetan Mitsukoshi Holdings Ltd
XBER:4HP
|
JP |
|
4D Molecular Therapeutics Inc
NASDAQ:FDMT
|
US |
|
R
|
Rigel Pharmaceuticals Inc
SWB:RI2A
|
US |
|
C
|
Casella Waste Systems Inc
F:WA3
|
US |
|
Z
|
Zillow Group Inc
NASDAQ:Z
|
US |
|
B
|
Bank of America Corp
BMV:BAC
|
US |
Gewinn- und Verlustrechnung
Ergebnis-Wasserfall
Imperial Oil Ltd
Gewinn- und Verlustrechnung
Imperial Oil Ltd
| 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 | Mar-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Umsatz | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Zinsaufwand |
0
|
0
|
28
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
2
|
8
|
5
|
4
|
6
|
1
|
8
|
15
|
20
|
27
|
32
|
26
|
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
|
4
|
3
|
4
|
5
|
8
|
21
|
39
|
51
|
64
|
71
|
65
|
64
|
63
|
62
|
78
|
87
|
96
|
108
|
108
|
113
|
110
|
100
|
93
|
84
|
78
|
68
|
64
|
59
|
55
|
50
|
54
|
47
|
45
|
56
|
60
|
69
|
74
|
77
|
69
|
65
|
63
|
55
|
41
|
39
|
0
|
0
|
0
|
0
|
|
| Umsatz |
15.398
N/A
|
15.740
+2%
|
17.042
+8%
|
19.035
+12%
|
19.350
+2%
|
19.444
+0%
|
19.208
-1%
|
18.797
-2%
|
19.753
+5%
|
20.941
+6%
|
22.460
+7%
|
23.351
+4%
|
24.687
+6%
|
26.584
+8%
|
28.214
+6%
|
28.074
0%
|
27.960
0%
|
26.900
-4%
|
24.788
-8%
|
24.904
+0%
|
24.555
-1%
|
24.334
-1%
|
25.443
+5%
|
26.772
+5%
|
29.292
+9%
|
32.377
+11%
|
31.579
-2%
|
28.986
-8%
|
25.430
-12%
|
21.476
-16%
|
21.398
0%
|
22.894
+7%
|
23.730
+4%
|
24.020
+1%
|
25.092
+4%
|
25.797
+3%
|
27.432
+6%
|
29.526
+8%
|
30.714
+4%
|
31.376
+2%
|
31.117
-1%
|
31.508
+1%
|
31.188
-1%
|
31.669
+2%
|
32.112
+1%
|
32.370
+1%
|
32.809
+1%
|
34.141
+4%
|
36.232
+6%
|
37.296
+3%
|
36.440
-2%
|
33.953
-7%
|
31.217
-8%
|
28.732
-8%
|
26.809
-7%
|
25.899
-3%
|
24.824
-4%
|
24.319
-2%
|
25.446
+5%
|
27.246
+7%
|
28.013
+3%
|
28.498
+2%
|
29.125
+2%
|
30.106
+3%
|
32.617
+8%
|
35.161
+8%
|
34.964
-1%
|
35.029
+0%
|
34.741
-1%
|
33.731
-3%
|
34.002
+1%
|
32.701
-4%
|
27.139
-17%
|
24.389
-10%
|
22.284
-9%
|
22.612
+1%
|
26.953
+19%
|
31.230
+16%
|
37.508
+20%
|
43.173
+15%
|
52.451
+21%
|
57.308
+9%
|
59.413
+4%
|
58.813
-1%
|
53.292
-9%
|
52.094
-2%
|
50.702
-3%
|
50.894
+0%
|
52.478
+3%
|
51.820
-1%
|
51.359
-1%
|
51.576
+0%
|
49.436
-4%
|
48.215
-2%
|
46.918
-3%
|
46.868
0%
|
|
| Bruttogewinn | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Umsatzkosten |
(13.392)
|
(13.274)
|
(12.043)
|
(14.985)
|
(14.791)
|
(14.883)
|
(13.605)
|
(14.442)
|
(15.163)
|
(16.068)
|
(15.914)
|
(18.054)
|
(19.242)
|
(20.845)
|
(20.495)
|
(21.436)
|
(21.156)
|
(20.063)
|
(17.239)
|
(18.458)
|
(18.032)
|
(17.800)
|
(17.500)
|
(20.288)
|
(22.360)
|
(24.812)
|
(23.093)
|
(22.276)
|
(20.044)
|
(17.250)
|
(15.885)
|
(18.492)
|
(18.940)
|
(19.342)
|
(18.807)
|
(20.402)
|
(21.781)
|
(23.368)
|
(22.961)
|
(24.686)
|
(24.569)
|
(24.669)
|
(22.933)
|
(25.074)
|
(25.641)
|
(26.380)
|
(25.443)
|
(27.020)
|
(27.646)
|
(27.910)
|
(28.141)
|
(25.787)
|
(24.052)
|
(21.998)
|
(20.718)
|
(20.311)
|
(19.972)
|
(19.686)
|
(20.344)
|
(21.795)
|
(22.611)
|
(23.082)
|
(23.843)
|
(24.346)
|
(26.362)
|
(28.352)
|
(27.662)
|
(27.941)
|
(27.135)
|
(26.556)
|
(27.466)
|
(26.781)
|
(22.792)
|
(20.792)
|
(18.983)
|
(18.550)
|
(21.598)
|
(24.421)
|
(29.490)
|
(34.127)
|
(40.620)
|
(44.147)
|
(45.146)
|
(44.371)
|
(41.083)
|
(40.147)
|
(39.278)
|
(39.414)
|
(40.318)
|
(40.155)
|
(39.783)
|
(39.855)
|
(38.189)
|
(37.339)
|
(37.076)
|
(37.566)
|
|
| Bruttogewinn |
2.006
N/A
|
2.466
+23%
|
4.999
+103%
|
4.050
-19%
|
4.559
+13%
|
4.561
+0%
|
5.603
+23%
|
4.355
-22%
|
4.590
+5%
|
4.873
+6%
|
6.546
+34%
|
5.297
-19%
|
5.445
+3%
|
5.739
+5%
|
7.719
+35%
|
6.638
-14%
|
6.804
+3%
|
6.837
+0%
|
7.549
+10%
|
6.446
-15%
|
6.523
+1%
|
6.534
+0%
|
7.943
+22%
|
6.484
-18%
|
6.932
+7%
|
7.565
+9%
|
8.486
+12%
|
6.710
-21%
|
5.386
-20%
|
4.226
-22%
|
5.513
+30%
|
4.402
-20%
|
4.790
+9%
|
4.678
-2%
|
6.285
+34%
|
5.395
-14%
|
5.651
+5%
|
6.158
+9%
|
7.753
+26%
|
6.690
-14%
|
6.548
-2%
|
6.839
+4%
|
8.255
+21%
|
6.595
-20%
|
6.471
-2%
|
5.990
-7%
|
7.366
+23%
|
7.121
-3%
|
8.586
+21%
|
9.386
+9%
|
8.299
-12%
|
8.166
-2%
|
7.165
-12%
|
6.734
-6%
|
6.091
-10%
|
5.588
-8%
|
4.852
-13%
|
4.633
-5%
|
5.102
+10%
|
5.451
+7%
|
5.402
-1%
|
5.416
+0%
|
5.282
-2%
|
5.760
+9%
|
6.255
+9%
|
6.809
+9%
|
7.302
+7%
|
7.088
-3%
|
7.606
+7%
|
7.175
-6%
|
6.536
-9%
|
5.920
-9%
|
4.347
-27%
|
3.597
-17%
|
3.301
-8%
|
4.062
+23%
|
5.355
+32%
|
6.809
+27%
|
8.018
+18%
|
9.046
+13%
|
11.831
+31%
|
13.161
+11%
|
14.267
+8%
|
14.442
+1%
|
12.209
-15%
|
11.947
-2%
|
11.424
-4%
|
11.480
+0%
|
12.160
+6%
|
11.665
-4%
|
11.576
-1%
|
11.721
+1%
|
11.247
-4%
|
10.876
-3%
|
9.842
-10%
|
9.302
-5%
|
|
| Operatives Ergebnis | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operative Kosten |
(737)
|
(1.031)
|
(3.191)
|
(1.685)
|
(2.022)
|
(2.007)
|
(3.333)
|
(1.970)
|
(2.059)
|
(2.088)
|
(3.512)
|
(2.393)
|
(2.424)
|
(2.591)
|
(3.793)
|
(2.407)
|
(2.308)
|
(2.064)
|
(3.421)
|
(2.086)
|
(2.218)
|
(2.262)
|
(3.528)
|
(2.234)
|
(2.130)
|
(2.005)
|
(3.210)
|
(1.992)
|
(1.956)
|
(1.998)
|
(3.308)
|
(1.950)
|
(1.950)
|
(2.026)
|
(3.324)
|
(2.035)
|
(2.013)
|
(1.959)
|
(3.344)
|
(1.980)
|
(1.958)
|
(1.995)
|
(3.263)
|
(1.885)
|
(2.167)
|
(2.216)
|
(3.749)
|
(3.201)
|
(3.452)
|
(3.864)
|
(3.800)
|
(3.829)
|
(3.863)
|
(4.009)
|
(4.208)
|
(4.332)
|
(4.453)
|
(4.474)
|
(4.501)
|
(4.416)
|
(4.259)
|
(4.191)
|
(4.921)
|
(4.910)
|
(5.006)
|
(5.048)
|
(4.256)
|
(4.319)
|
(4.381)
|
(4.446)
|
(4.496)
|
(4.531)
|
(4.397)
|
(4.297)
|
(4.353)
|
(5.728)
|
(5.857)
|
(6.131)
|
(4.763)
|
(4.799)
|
(4.873)
|
(5.010)
|
(4.980)
|
(5.070)
|
(5.147)
|
(5.181)
|
(5.253)
|
(5.356)
|
(5.413)
|
(5.420)
|
(5.469)
|
(5.529)
|
(5.301)
|
(5.846)
|
(5.728)
|
(5.610)
|
|
| Vertriebs-, Verwaltungs- und Gemeinkosten |
0
|
(291)
|
(2.453)
|
(922)
|
(1.214)
|
(1.231)
|
(2.523)
|
(1.241)
|
(1.279)
|
(1.284)
|
(2.545)
|
(1.401)
|
(1.441)
|
(1.623)
|
(2.855)
|
(1.502)
|
(1.409)
|
(1.190)
|
(2.558)
|
(1.232)
|
(1.340)
|
(1.362)
|
(2.642)
|
(1.344)
|
(1.283)
|
(1.160)
|
(2.350)
|
(1.073)
|
(1.020)
|
(1.066)
|
(2.374)
|
(1.026)
|
(1.020)
|
(1.070)
|
(2.386)
|
(1.141)
|
(1.129)
|
(1.107)
|
(2.488)
|
(1.131)
|
(1.125)
|
(1.167)
|
(2.419)
|
(1.051)
|
(1.056)
|
(1.056)
|
(2.505)
|
(1.855)
|
(2.282)
|
(2.657)
|
(2.637)
|
(2.633)
|
(2.613)
|
(2.630)
|
(2.685)
|
(2.702)
|
(2.725)
|
(2.751)
|
(2.779)
|
(2.721)
|
(2.661)
|
(2.609)
|
(2.566)
|
(2.557)
|
(2.620)
|
(2.619)
|
(2.575)
|
(2.591)
|
(2.605)
|
(2.652)
|
(2.708)
|
(2.718)
|
(2.571)
|
(2.488)
|
(2.477)
|
(2.453)
|
(2.566)
|
(2.661)
|
(2.712)
|
(2.823)
|
(2.902)
|
(2.980)
|
(3.061)
|
(3.072)
|
(3.132)
|
(3.230)
|
(3.259)
|
(3.381)
|
(3.454)
|
(3.447)
|
(3.480)
|
(3.494)
|
(3.240)
|
(3.358)
|
(3.101)
|
(2.995)
|
|
| F&E |
(49)
|
(42)
|
(30)
|
(28)
|
(26)
|
(54)
|
(55)
|
(64)
|
(75)
|
(63)
|
(59)
|
(64)
|
(55)
|
(44)
|
(43)
|
(32)
|
(29)
|
(24)
|
(32)
|
(50)
|
(90)
|
(104)
|
(106)
|
(118)
|
(92)
|
(107)
|
(132)
|
(175)
|
(180)
|
(167)
|
(153)
|
(157)
|
(165)
|
(198)
|
(191)
|
(141)
|
(133)
|
(96)
|
(92)
|
(83)
|
(79)
|
(83)
|
(83)
|
(78)
|
(81)
|
(90)
|
(123)
|
(121)
|
(117)
|
(101)
|
(67)
|
(63)
|
(62)
|
(67)
|
(73)
|
(73)
|
(99)
|
(96)
|
(94)
|
(99)
|
(57)
|
(48)
|
(183)
|
(169)
|
(170)
|
(167)
|
(19)
|
(44)
|
(48)
|
(48)
|
(47)
|
(15)
|
(13)
|
(11)
|
(13)
|
(14)
|
(13)
|
(13)
|
(32)
|
(32)
|
(31)
|
(30)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(4)
|
(3)
|
(3)
|
(7)
|
(8)
|
|
| Abschreibungen |
(688)
|
(698)
|
(708)
|
(713)
|
(722)
|
(722)
|
(755)
|
(790)
|
(830)
|
(866)
|
(908)
|
(930)
|
(928)
|
(924)
|
(895)
|
(873)
|
(870)
|
(850)
|
(831)
|
(804)
|
(788)
|
(796)
|
(780)
|
(772)
|
(755)
|
(738)
|
(728)
|
(744)
|
(756)
|
(762)
|
(781)
|
(766)
|
(765)
|
(758)
|
(747)
|
(753)
|
(751)
|
(756)
|
(764)
|
(766)
|
(754)
|
(745)
|
(761)
|
(756)
|
(1.030)
|
(1.070)
|
(1.110)
|
(1.205)
|
(1.033)
|
(1.086)
|
(1.096)
|
(1.133)
|
(1.188)
|
(1.312)
|
(1.450)
|
(1.557)
|
(1.629)
|
(1.627)
|
(1.628)
|
(1.596)
|
(1.541)
|
(1.534)
|
(2.172)
|
(2.157)
|
(2.163)
|
(2.182)
|
(1.555)
|
(1.568)
|
(1.602)
|
(1.611)
|
(1.598)
|
(1.661)
|
(1.682)
|
(1.672)
|
(1.742)
|
(1.783)
|
(1.820)
|
(1.899)
|
(1.977)
|
(1.909)
|
(1.910)
|
(1.977)
|
(1.897)
|
(1.961)
|
(1.963)
|
(1.883)
|
(1.907)
|
(1.907)
|
(1.910)
|
(1.943)
|
(1.983)
|
(2.024)
|
(2.046)
|
(2.449)
|
(2.579)
|
(2.568)
|
|
| Sonstige operative Kosten |
0
|
0
|
0
|
(22)
|
(60)
|
0
|
0
|
125
|
125
|
125
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(20)
|
(20)
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(27)
|
(53)
|
(80)
|
(107)
|
(116)
|
(126)
|
(135)
|
(143)
|
(137)
|
(131)
|
(126)
|
(121)
|
(1.478)
|
(1.458)
|
(1.558)
|
(42)
|
(35)
|
(30)
|
(23)
|
(17)
|
(33)
|
(48)
|
(64)
|
(82)
|
(63)
|
(44)
|
(25)
|
(3)
|
(7)
|
(12)
|
(36)
|
(41)
|
(39)
|
|
| Operatives Ergebnis |
1.269
N/A
|
1.435
+13%
|
1.808
+26%
|
2.365
+31%
|
2.537
+7%
|
2.554
+1%
|
2.270
-11%
|
2.385
+5%
|
2.531
+6%
|
2.785
+10%
|
3.034
+9%
|
2.904
-4%
|
3.021
+4%
|
3.148
+4%
|
3.926
+25%
|
4.231
+8%
|
4.496
+6%
|
4.773
+6%
|
4.128
-14%
|
4.360
+6%
|
4.305
-1%
|
4.272
-1%
|
4.415
+3%
|
4.250
-4%
|
4.802
+13%
|
5.560
+16%
|
5.276
-5%
|
4.718
-11%
|
3.430
-27%
|
2.228
-35%
|
2.205
-1%
|
2.452
+11%
|
2.840
+16%
|
2.652
-7%
|
2.961
+12%
|
3.360
+13%
|
3.638
+8%
|
4.199
+15%
|
4.409
+5%
|
4.710
+7%
|
4.590
-3%
|
4.844
+6%
|
4.992
+3%
|
4.710
-6%
|
4.304
-9%
|
3.774
-12%
|
3.617
-4%
|
3.920
+8%
|
5.134
+31%
|
5.522
+8%
|
4.499
-19%
|
4.337
-4%
|
3.302
-24%
|
2.725
-17%
|
1.883
-31%
|
1.256
-33%
|
399
-68%
|
159
-60%
|
601
+278%
|
1.035
+72%
|
1.143
+10%
|
1.225
+7%
|
361
-71%
|
850
+135%
|
1.249
+47%
|
1.761
+41%
|
3.046
+73%
|
2.769
-9%
|
3.225
+16%
|
2.729
-15%
|
2.040
-25%
|
1.389
-32%
|
(50)
N/A
|
(700)
-1.300%
|
(1.052)
-50%
|
(1.666)
-58%
|
(502)
+70%
|
678
N/A
|
3.255
+380%
|
4.247
+30%
|
6.958
+64%
|
8.151
+17%
|
9.287
+14%
|
9.372
+1%
|
7.062
-25%
|
6.766
-4%
|
6.171
-9%
|
6.124
-1%
|
6.747
+10%
|
6.245
-7%
|
6.107
-2%
|
6.192
+1%
|
5.946
-4%
|
5.030
-15%
|
4.114
-18%
|
3.692
-10%
|
|
| Ergebnis vor Steuern | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Zinserträge/-aufwendungen |
(62)
|
(49)
|
(20)
|
0
|
0
|
(19)
|
120
|
(134)
|
(132)
|
(117)
|
(7)
|
(2)
|
(8)
|
(5)
|
(8)
|
(6)
|
(1)
|
(7)
|
(28)
|
(20)
|
(27)
|
(33)
|
(36)
|
(14)
|
(6)
|
2
|
0
|
(2)
|
(3)
|
0
|
(5)
|
(2)
|
(2)
|
(2)
|
(7)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
(2)
|
(4)
|
(3)
|
(4)
|
(5)
|
(8)
|
(21)
|
(39)
|
(51)
|
(64)
|
(71)
|
(65)
|
(64)
|
(63)
|
(62)
|
29
|
(35)
|
(26)
|
(13)
|
(11)
|
(18)
|
(11)
|
(5)
|
(40)
|
(34)
|
(16)
|
(20)
|
5
|
(6)
|
(20)
|
(15)
|
(21)
|
(8)
|
(4)
|
0
|
39
|
76
|
95
|
120
|
125
|
106
|
100
|
100
|
114
|
126
|
127
|
170
|
139
|
120
|
|
| Nicht wiederkehrende Posten |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
120
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
(20)
|
100
|
(1.396)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
526
|
23
|
40
|
66
|
79
|
81
|
74
|
822
|
1.908
|
2.042
|
2.060
|
1.291
|
192
|
44
|
25
|
30
|
38
|
23
|
25
|
43
|
46
|
58
|
57
|
40
|
35
|
31
|
45
|
46
|
49
|
66
|
46
|
165
|
158
|
147
|
156
|
22
|
73
|
66
|
54
|
59
|
18
|
25
|
25
|
(1)
|
(5)
|
(7)
|
|
| Sonstige Erträge gesamt |
0
|
0
|
0
|
61
|
127
|
127
|
0
|
66
|
(5)
|
(6)
|
0
|
(7)
|
(4)
|
(4)
|
0
|
(5)
|
(4)
|
(3)
|
0
|
(15)
|
(17)
|
(18)
|
0
|
(7)
|
(4)
|
(3)
|
0
|
(3)
|
(3)
|
0
|
0
|
(1)
|
(1)
|
(4)
|
0
|
(6)
|
(7)
|
(4)
|
0
|
(3)
|
(2)
|
0
|
0
|
0
|
(2)
|
(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
|
12
|
12
|
9
|
14
|
1
|
|
| Vorsteuergewinn |
1.207
N/A
|
1.386
+15%
|
1.788
+29%
|
2.426
+36%
|
2.664
+10%
|
2.662
0%
|
2.390
-10%
|
2.317
-3%
|
2.394
+3%
|
2.662
+11%
|
3.027
+14%
|
2.895
-4%
|
3.009
+4%
|
3.139
+4%
|
3.918
+25%
|
4.220
+8%
|
4.491
+6%
|
4.763
+6%
|
4.100
-14%
|
4.325
+5%
|
4.261
-1%
|
4.221
-1%
|
4.379
+4%
|
4.229
-3%
|
4.792
+13%
|
5.559
+16%
|
5.276
-5%
|
4.713
-11%
|
3.424
-27%
|
2.226
-35%
|
2.200
-1%
|
2.449
+11%
|
2.837
+16%
|
2.646
-7%
|
2.954
+12%
|
3.354
+14%
|
3.631
+8%
|
4.195
+16%
|
4.406
+5%
|
4.707
+7%
|
4.588
-3%
|
4.843
+6%
|
4.993
+3%
|
4.711
-6%
|
4.303
-9%
|
3.773
-12%
|
3.737
-1%
|
3.917
+5%
|
5.131
+31%
|
5.519
+8%
|
5.021
-9%
|
4.355
-13%
|
3.334
-23%
|
2.770
-17%
|
1.923
-31%
|
1.286
-33%
|
409
-68%
|
910
+122%
|
2.444
+169%
|
3.013
+23%
|
3.140
+4%
|
2.454
-22%
|
582
-76%
|
859
+48%
|
1.248
+45%
|
1.778
+42%
|
3.073
+73%
|
2.774
-10%
|
3.239
+17%
|
2.767
-15%
|
2.046
-26%
|
1.393
-32%
|
(29)
N/A
|
(580)
-1.900%
|
(2.408)
-315%
|
(1.641)
+32%
|
(477)
+71%
|
709
N/A
|
3.283
+363%
|
4.305
+31%
|
7.000
+63%
|
8.316
+19%
|
9.484
+14%
|
9.595
+1%
|
7.313
-24%
|
6.908
-6%
|
6.369
-8%
|
6.296
-1%
|
6.901
+10%
|
6.404
-7%
|
6.239
-3%
|
6.355
+2%
|
6.110
-4%
|
5.208
-15%
|
4.262
-18%
|
3.806
-11%
|
|
| Nettogewinn | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Steueraufwand |
(355)
|
(425)
|
(574)
|
(772)
|
(860)
|
(830)
|
(689)
|
(690)
|
(723)
|
(822)
|
(975)
|
(916)
|
(995)
|
(1.017)
|
(1.318)
|
(1.422)
|
(1.395)
|
(1.497)
|
(1.056)
|
(1.098)
|
(1.159)
|
(1.125)
|
(1.191)
|
(1.134)
|
(1.261)
|
(1.455)
|
(1.398)
|
(1.227)
|
(877)
|
(521)
|
(621)
|
(683)
|
(763)
|
(701)
|
(744)
|
(839)
|
(907)
|
(1.030)
|
(1.035)
|
(1.102)
|
(1.074)
|
(1.148)
|
(1.227)
|
(1.162)
|
(1.062)
|
(925)
|
(909)
|
(951)
|
(1.260)
|
(1.359)
|
(1.236)
|
(1.062)
|
(1.124)
|
(973)
|
(801)
|
(613)
|
(66)
|
(87)
|
(279)
|
(414)
|
(437)
|
(383)
|
(92)
|
(186)
|
(302)
|
(454)
|
(759)
|
(683)
|
(132)
|
15
|
154
|
326
|
10
|
140
|
551
|
364
|
92
|
(189)
|
(804)
|
(1.045)
|
(1.697)
|
(1.890)
|
(2.144)
|
(2.180)
|
(1.632)
|
(1.657)
|
(1.480)
|
(1.460)
|
(1.607)
|
(1.474)
|
(1.449)
|
(1.472)
|
(1.411)
|
(1.207)
|
(994)
|
(886)
|
|
| Ergebnis aus fortgeführten Geschäftsbereichen |
852
|
961
|
1.214
|
1.654
|
1.804
|
1.832
|
1.701
|
1.627
|
1.671
|
1.840
|
2.052
|
1.979
|
2.014
|
2.122
|
2.600
|
2.798
|
3.096
|
3.266
|
3.044
|
3.227
|
3.102
|
3.096
|
3.188
|
3.095
|
3.531
|
4.104
|
3.878
|
3.486
|
2.547
|
1.705
|
1.579
|
1.766
|
2.074
|
1.945
|
2.210
|
2.515
|
2.724
|
3.165
|
3.371
|
3.605
|
3.514
|
3.695
|
3.766
|
3.549
|
3.241
|
2.848
|
2.828
|
2.966
|
3.871
|
4.160
|
3.785
|
3.293
|
2.210
|
1.797
|
1.122
|
673
|
343
|
823
|
2.165
|
2.599
|
2.703
|
2.071
|
490
|
673
|
946
|
1.324
|
2.314
|
2.091
|
3.107
|
2.782
|
2.200
|
1.719
|
(19)
|
(440)
|
(1.857)
|
(1.277)
|
(385)
|
520
|
2.479
|
3.260
|
5.303
|
6.426
|
7.340
|
7.415
|
5.681
|
5.251
|
4.889
|
4.836
|
5.294
|
4.930
|
4.790
|
4.883
|
4.699
|
4.001
|
3.268
|
2.920
|
|
| Nettogewinn |
852
N/A
|
961
+13%
|
1.214
+26%
|
1.658
+37%
|
1.808
+9%
|
1.836
+2%
|
1.705
-7%
|
1.627
-5%
|
1.671
+3%
|
1.840
+10%
|
2.052
+12%
|
1.979
-4%
|
2.014
+2%
|
2.122
+5%
|
2.600
+23%
|
2.798
+8%
|
3.096
+11%
|
3.266
+5%
|
3.044
-7%
|
3.227
+6%
|
3.102
-4%
|
3.096
0%
|
3.188
+3%
|
3.095
-3%
|
3.531
+14%
|
4.104
+16%
|
3.878
-6%
|
3.486
-10%
|
2.547
-27%
|
1.705
-33%
|
1.579
-7%
|
1.766
+12%
|
2.074
+17%
|
1.945
-6%
|
2.210
+14%
|
2.515
+14%
|
2.724
+8%
|
3.165
+16%
|
3.371
+7%
|
3.605
+7%
|
3.514
-3%
|
3.695
+5%
|
3.766
+2%
|
3.549
-6%
|
3.241
-9%
|
2.848
-12%
|
2.828
-1%
|
2.966
+5%
|
3.871
+31%
|
4.160
+7%
|
3.785
-9%
|
3.293
-13%
|
2.210
-33%
|
1.797
-19%
|
1.122
-38%
|
673
-40%
|
343
-49%
|
823
+140%
|
2.165
+163%
|
2.599
+20%
|
2.703
+4%
|
2.071
-23%
|
490
-76%
|
673
+37%
|
946
+41%
|
1.324
+40%
|
2.314
+75%
|
2.091
-10%
|
3.107
+49%
|
2.782
-10%
|
2.200
-21%
|
1.719
-22%
|
(19)
N/A
|
(440)
-2.216%
|
(1.857)
-322%
|
(1.277)
+31%
|
(385)
+70%
|
520
N/A
|
2.479
+377%
|
3.260
+32%
|
5.303
+63%
|
6.426
+21%
|
7.340
+14%
|
7.415
+1%
|
5.681
-23%
|
5.251
-8%
|
4.889
-7%
|
4.836
-1%
|
5.294
+9%
|
4.930
-7%
|
4.790
-3%
|
4.883
+2%
|
4.699
-4%
|
4.001
-15%
|
3.268
-18%
|
2.920
-11%
|
|
| Verwässertes EPS |
0,74
N/A
|
0,85
+15%
|
1,07
+26%
|
1,46
+36%
|
1,6
+10%
|
1,65
+3%
|
1,52
-8%
|
1,48
-3%
|
1,54
+4%
|
1,71
+11%
|
1,91
+12%
|
1,88
-2%
|
1,94
+3%
|
2,07
+7%
|
2,53
+22%
|
2,8
+11%
|
3,14
+12%
|
3,35
+7%
|
3,11
-7%
|
3,38
+9%
|
3,3
-2%
|
3,33
+1%
|
3,41
+2%
|
3,41
N/A
|
3,94
+16%
|
4,64
+18%
|
4,36
-6%
|
4,04
-7%
|
2,97
-26%
|
1,99
-33%
|
1,84
-8%
|
2,07
+12%
|
2,44
+18%
|
2,29
-6%
|
2,59
+13%
|
2,95
+14%
|
3,19
+8%
|
3,71
+16%
|
3,95
+6%
|
4,23
+7%
|
4,13
-2%
|
4,34
+5%
|
4,42
+2%
|
4,18
-5%
|
3,82
-9%
|
3,36
-12%
|
3,32
-1%
|
3,49
+5%
|
4,55
+30%
|
4,89
+7%
|
4,45
-9%
|
3,87
-13%
|
2,6
-33%
|
2,11
-19%
|
1,32
-37%
|
0,79
-40%
|
0,4
-49%
|
0,97
+142%
|
2,55
+163%
|
3,06
+20%
|
3,18
+4%
|
2,44
-23%
|
0,58
-76%
|
0,81
+40%
|
1,14
+41%
|
1,64
+44%
|
2,86
+74%
|
2,68
-6%
|
4,03
+50%
|
3,65
-9%
|
2,88
-21%
|
2,32
-19%
|
-0,02
N/A
|
-0,61
-2.950%
|
-2,53
-315%
|
-1,75
+31%
|
-0,53
+70%
|
0,76
N/A
|
3,48
+358%
|
4,85
+39%
|
7,98
+65%
|
10,25
+28%
|
11,44
+12%
|
12,66
+11%
|
9,7
-23%
|
9,06
-7%
|
8,49
-6%
|
9
+6%
|
9,85
+9%
|
9,26
-6%
|
9,03
-2%
|
9,57
+6%
|
9,2
-4%
|
7,92
-14%
|
6,48
-18%
|
6,02
-7%
|
|