Southern Copper Corp
F:PCU
Legen Sie fest, zu welchem Kurs Sie kaufen würden. Wir helfen Ihnen, bereit zu bleiben.
|
S
|
Southern Copper Corp
F:PCU
|
US |
|
D
|
Deutsche Bank AG
XHAM:DBK
|
DE |
|
Werner Enterprises Inc
F:WE1
|
US |
|
E
|
EssilorLuxottica SA
XMUN:ESL
|
FR |
|
W
|
Walt Disney Co
XBER:WDP
|
US |
|
D
|
DTE Energy Co
LSE:0I6Q
|
US |
|
S
|
SAP SE
SWB:SAP
|
DE |
|
Bayerische Motoren Werke AG
XETRA:BMW
|
DE |
|
EDP Renovaveis SA
F:EDW0
|
ES |
|
M
|
M3 Inc
OTC:MTHRF
|
JP |
|
L
|
L'Oreal SA
OTC:LRLCY
|
FR |
|
N
|
Nippon Yusen KK
XBER:NYKA
|
JP |
|
I
|
Industrivarden AB
SWB:IDVA
|
SE |
|
A
|
Axon Enterprise Inc
F:TCS
|
US |
Gewinn- und Verlustrechnung
Ergebnis-Wasserfall
Southern Copper Corp
Gewinn- und Verlustrechnung
Southern Copper Corp
| 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 |
37
|
27
|
19
|
14
|
12
|
12
|
13
|
111
|
40
|
66
|
90
|
96
|
91
|
79
|
85
|
86
|
81
|
85
|
76
|
85
|
92
|
100
|
104
|
108
|
110
|
106
|
102
|
99
|
95
|
91
|
96
|
98
|
100
|
123
|
144
|
160
|
183
|
185
|
182
|
186
|
184
|
181
|
164
|
172
|
181
|
188
|
207
|
197
|
184
|
170
|
156
|
139
|
124
|
141
|
171
|
211
|
260
|
278
|
286
|
291
|
307
|
308
|
306
|
306
|
284
|
280
|
278
|
277
|
286
|
301
|
316
|
341
|
360
|
368
|
373
|
367
|
360
|
357
|
357
|
357
|
355
|
351
|
346
|
340
|
335
|
331
|
329
|
327
|
325
|
326
|
328
|
334
|
346
|
0
|
0
|
0
|
|
| Umsatz |
631
N/A
|
662
+5%
|
660
0%
|
665
+1%
|
703
+6%
|
678
-4%
|
718
+6%
|
1.577
+120%
|
1.226
-22%
|
1.780
+45%
|
2.310
+30%
|
3.097
+34%
|
3.433
+11%
|
3.665
+7%
|
3.956
+8%
|
4.089
+3%
|
4.272
+4%
|
4.594
+8%
|
4.976
+8%
|
5.460
+10%
|
5.697
+4%
|
6.247
+10%
|
6.441
+3%
|
6.086
-6%
|
6.227
+2%
|
5.862
-6%
|
5.696
-3%
|
4.851
-15%
|
3.974
-18%
|
3.336
-16%
|
3.048
-9%
|
3.734
+23%
|
4.332
+16%
|
4.680
+8%
|
4.787
+2%
|
5.150
+8%
|
5.532
+7%
|
6.160
+11%
|
6.648
+8%
|
6.819
+3%
|
7.023
+3%
|
6.881
-2%
|
6.687
-3%
|
6.669
0%
|
6.486
-3%
|
6.237
-4%
|
6.069
-3%
|
5.953
-2%
|
5.684
-5%
|
5.762
+1%
|
5.852
+2%
|
5.788
-1%
|
5.708
-1%
|
5.604
-2%
|
5.263
-6%
|
5.046
-4%
|
5.016
-1%
|
4.968
-1%
|
5.235
+5%
|
5.380
+3%
|
5.719
+6%
|
5.913
+3%
|
6.189
+5%
|
6.655
+8%
|
6.912
+4%
|
7.219
+4%
|
7.266
+1%
|
7.097
-2%
|
7.009
-1%
|
6.990
0%
|
7.126
+2%
|
7.286
+2%
|
7.252
0%
|
7.219
0%
|
7.489
+4%
|
7.985
+7%
|
8.798
+10%
|
9.909
+13%
|
10.461
+6%
|
10.934
+5%
|
11.165
+2%
|
10.575
-5%
|
10.051
-5%
|
10.048
0%
|
10.078
+0%
|
10.072
0%
|
10.421
+3%
|
9.896
-5%
|
9.702
-2%
|
10.519
+8%
|
10.945
+4%
|
11.433
+4%
|
11.956
+5%
|
11.888
-1%
|
12.335
+4%
|
13.420
+9%
|
|
| Bruttogewinn | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Umsatzkosten |
(440)
|
(449)
|
(442)
|
(442)
|
(467)
|
(445)
|
(447)
|
(992)
|
(616)
|
(825)
|
(1.054)
|
(1.334)
|
(1.461)
|
(1.563)
|
(1.598)
|
(1.635)
|
(1.653)
|
(1.761)
|
(1.888)
|
(2.020)
|
(2.080)
|
(2.120)
|
(2.171)
|
(2.122)
|
(2.176)
|
(2.164)
|
(2.250)
|
(2.182)
|
(2.037)
|
(1.906)
|
(1.790)
|
(1.866)
|
(1.959)
|
(2.071)
|
(2.092)
|
(2.129)
|
(2.355)
|
(2.519)
|
(2.646)
|
(2.763)
|
(2.748)
|
(2.720)
|
(2.714)
|
(2.769)
|
(2.770)
|
(2.813)
|
(2.806)
|
(2.871)
|
(2.783)
|
(2.798)
|
(2.864)
|
(2.841)
|
(2.878)
|
(2.859)
|
(2.800)
|
(2.928)
|
(2.975)
|
(3.019)
|
(3.180)
|
(3.034)
|
(3.151)
|
(3.204)
|
(3.154)
|
(3.253)
|
(3.285)
|
(3.332)
|
(3.375)
|
(3.409)
|
(3.348)
|
(3.335)
|
(3.388)
|
(3.492)
|
(3.604)
|
(3.703)
|
(3.737)
|
(3.788)
|
(3.776)
|
(3.796)
|
(3.783)
|
(3.786)
|
(3.900)
|
(4.161)
|
(4.371)
|
(4.534)
|
(4.670)
|
(4.571)
|
(4.609)
|
(4.572)
|
(4.536)
|
(4.646)
|
(4.694)
|
(4.735)
|
(4.897)
|
(4.851)
|
(4.987)
|
(5.247)
|
|
| Bruttogewinn |
191
N/A
|
213
+11%
|
219
+3%
|
222
+2%
|
236
+6%
|
233
-1%
|
271
+16%
|
584
+115%
|
610
+4%
|
955
+57%
|
1.256
+32%
|
1.762
+40%
|
1.972
+12%
|
2.102
+7%
|
2.358
+12%
|
2.454
+4%
|
2.619
+7%
|
2.833
+8%
|
3.089
+9%
|
3.440
+11%
|
3.618
+5%
|
4.127
+14%
|
4.270
+3%
|
3.964
-7%
|
4.050
+2%
|
3.698
-9%
|
3.446
-7%
|
2.669
-23%
|
1.937
-27%
|
1.430
-26%
|
1.258
-12%
|
1.868
+49%
|
2.372
+27%
|
2.609
+10%
|
2.694
+3%
|
3.021
+12%
|
3.177
+5%
|
3.641
+15%
|
4.003
+10%
|
4.056
+1%
|
4.274
+5%
|
4.161
-3%
|
3.974
-4%
|
3.900
-2%
|
3.716
-5%
|
3.423
-8%
|
3.263
-5%
|
3.082
-6%
|
2.902
-6%
|
2.963
+2%
|
2.987
+1%
|
2.947
-1%
|
2.830
-4%
|
2.745
-3%
|
2.463
-10%
|
2.118
-14%
|
2.042
-4%
|
1.949
-5%
|
2.056
+5%
|
2.346
+14%
|
2.568
+9%
|
2.709
+6%
|
3.035
+12%
|
3.402
+12%
|
3.626
+7%
|
3.887
+7%
|
3.892
+0%
|
3.688
-5%
|
3.661
-1%
|
3.655
0%
|
3.738
+2%
|
3.794
+1%
|
3.648
-4%
|
3.517
-4%
|
3.752
+7%
|
4.197
+12%
|
5.022
+20%
|
6.114
+22%
|
6.678
+9%
|
7.148
+7%
|
7.265
+2%
|
6.414
-12%
|
5.680
-11%
|
5.514
-3%
|
5.408
-2%
|
5.501
+2%
|
5.812
+6%
|
5.324
-8%
|
5.165
-3%
|
5.873
+14%
|
6.251
+6%
|
6.698
+7%
|
7.059
+5%
|
7.037
0%
|
7.347
+4%
|
8.173
+11%
|
|
| Operatives Ergebnis | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operative Kosten |
(109)
|
(108)
|
(108)
|
(103)
|
(104)
|
(106)
|
(110)
|
(259)
|
(156)
|
(196)
|
(234)
|
(280)
|
(297)
|
(325)
|
(358)
|
(383)
|
(388)
|
(389)
|
(386)
|
(386)
|
(410)
|
(422)
|
(436)
|
(466)
|
(492)
|
(492)
|
(498)
|
(467)
|
(455)
|
(438)
|
(433)
|
(383)
|
(423)
|
(422)
|
(413)
|
(416)
|
(419)
|
(425)
|
(427)
|
(430)
|
(437)
|
(447)
|
(458)
|
(475)
|
(806)
|
(823)
|
(526)
|
(550)
|
(573)
|
(604)
|
(664)
|
(714)
|
(723)
|
(732)
|
(710)
|
(704)
|
(718)
|
(743)
|
(774)
|
(782)
|
(779)
|
(780)
|
(776)
|
(783)
|
(805)
|
(803)
|
(804)
|
(807)
|
(860)
|
(928)
|
(993)
|
(1.041)
|
(1.056)
|
(1.050)
|
(1.047)
|
(1.049)
|
(1.082)
|
(1.077)
|
(1.077)
|
(1.083)
|
(1.082)
|
(1.097)
|
(1.084)
|
(1.079)
|
(1.089)
|
(1.090)
|
(1.118)
|
(1.131)
|
(1.137)
|
(1.138)
|
(1.135)
|
(1.143)
|
(1.158)
|
(1.157)
|
(1.149)
|
(1.172)
|
|
| Vertriebs-, Verwaltungs- und Gemeinkosten |
(31)
|
(30)
|
(29)
|
(28)
|
(27)
|
(26)
|
(26)
|
(64)
|
(37)
|
(48)
|
(58)
|
(72)
|
(74)
|
(77)
|
(80)
|
(81)
|
(87)
|
(89)
|
(94)
|
(88)
|
(88)
|
(91)
|
(89)
|
(98)
|
(99)
|
(100)
|
(102)
|
(102)
|
(97)
|
(88)
|
(86)
|
(85)
|
(81)
|
(85)
|
(84)
|
(100)
|
(103)
|
(107)
|
(108)
|
(104)
|
(104)
|
(104)
|
(103)
|
(101)
|
(101)
|
(103)
|
(104)
|
(103)
|
(102)
|
(100)
|
(102)
|
(103)
|
(104)
|
(103)
|
(101)
|
(99)
|
(101)
|
(99)
|
(99)
|
(94)
|
(90)
|
(88)
|
(90)
|
(93)
|
(96)
|
(100)
|
(101)
|
(103)
|
(136)
|
(169)
|
(204)
|
(246)
|
(247)
|
(248)
|
(249)
|
(241)
|
(241)
|
(241)
|
(239)
|
(234)
|
(234)
|
(234)
|
(233)
|
(241)
|
(241)
|
(241)
|
(244)
|
(243)
|
(243)
|
(237)
|
(235)
|
(237)
|
(238)
|
(245)
|
(245)
|
(251)
|
|
| F&E |
(7)
|
(9)
|
(9)
|
(8)
|
(7)
|
(8)
|
(10)
|
(18)
|
(15)
|
(16)
|
(14)
|
(16)
|
(17)
|
(19)
|
(22)
|
(24)
|
(24)
|
(23)
|
(22)
|
(23)
|
(25)
|
(28)
|
(31)
|
(40)
|
(42)
|
(42)
|
(43)
|
(37)
|
(34)
|
(30)
|
(29)
|
(25)
|
(28)
|
(33)
|
(34)
|
(34)
|
(33)
|
(31)
|
(32)
|
(38)
|
(39)
|
(43)
|
(46)
|
(48)
|
(49)
|
(49)
|
(48)
|
(51)
|
(55)
|
(66)
|
(74)
|
(75)
|
(70)
|
(60)
|
(53)
|
(49)
|
(49)
|
(47)
|
(43)
|
(40)
|
(35)
|
(30)
|
(29)
|
(29)
|
(29)
|
(32)
|
(30)
|
(30)
|
(30)
|
(28)
|
(29)
|
(30)
|
(33)
|
(32)
|
(32)
|
(32)
|
(30)
|
(33)
|
(37)
|
(43)
|
(46)
|
(48)
|
(47)
|
(42)
|
(44)
|
(45)
|
(50)
|
(55)
|
(56)
|
(62)
|
(60)
|
(61)
|
(60)
|
(55)
|
(52)
|
(53)
|
|
| Abschreibungen |
(72)
|
(69)
|
(69)
|
(68)
|
(69)
|
(72)
|
(73)
|
(177)
|
(103)
|
(133)
|
(162)
|
(193)
|
(206)
|
(229)
|
(256)
|
(277)
|
(269)
|
(277)
|
(270)
|
(275)
|
(296)
|
(303)
|
(316)
|
(328)
|
(335)
|
(334)
|
(336)
|
(327)
|
(324)
|
(320)
|
(318)
|
(274)
|
(314)
|
(304)
|
(294)
|
(282)
|
(283)
|
(286)
|
(287)
|
(288)
|
(294)
|
(300)
|
(309)
|
(326)
|
(339)
|
(354)
|
(375)
|
(396)
|
(416)
|
(438)
|
(451)
|
(445)
|
(451)
|
(461)
|
(478)
|
(511)
|
(529)
|
(568)
|
(611)
|
(647)
|
(665)
|
(672)
|
(667)
|
(671)
|
(680)
|
(671)
|
(673)
|
(674)
|
(694)
|
(730)
|
(760)
|
(764)
|
(776)
|
(771)
|
(767)
|
(776)
|
(783)
|
(785)
|
(792)
|
(806)
|
(802)
|
(816)
|
(804)
|
(796)
|
(803)
|
(804)
|
(824)
|
(834)
|
(839)
|
(839)
|
(840)
|
(846)
|
(861)
|
(857)
|
(852)
|
(868)
|
|
| Sonstige operative Kosten |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
(17)
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(316)
|
(316)
|
0
|
0
|
0
|
0
|
(37)
|
(91)
|
(97)
|
(108)
|
(78)
|
(45)
|
(39)
|
(29)
|
(21)
|
0
|
10
|
10
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(28)
|
(17)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Operatives Ergebnis |
82
N/A
|
105
+28%
|
111
+6%
|
119
+8%
|
132
+11%
|
128
-3%
|
161
+26%
|
326
+102%
|
454
+39%
|
758
+67%
|
1.022
+35%
|
1.482
+45%
|
1.675
+13%
|
1.777
+6%
|
2.000
+13%
|
2.071
+4%
|
2.230
+8%
|
2.444
+10%
|
2.702
+11%
|
3.054
+13%
|
3.208
+5%
|
3.705
+16%
|
3.834
+3%
|
3.497
-9%
|
3.558
+2%
|
3.205
-10%
|
2.948
-8%
|
2.202
-25%
|
1.481
-33%
|
992
-33%
|
825
-17%
|
1.485
+80%
|
1.950
+31%
|
2.187
+12%
|
2.281
+4%
|
2.604
+14%
|
2.758
+6%
|
3.216
+17%
|
3.576
+11%
|
3.625
+1%
|
3.837
+6%
|
3.714
-3%
|
3.516
-5%
|
3.425
-3%
|
2.910
-15%
|
2.601
-11%
|
2.737
+5%
|
2.532
-7%
|
2.329
-8%
|
2.360
+1%
|
2.323
-2%
|
2.233
-4%
|
2.107
-6%
|
2.013
-4%
|
1.753
-13%
|
1.414
-19%
|
1.324
-6%
|
1.206
-9%
|
1.281
+6%
|
1.564
+22%
|
1.788
+14%
|
1.929
+8%
|
2.259
+17%
|
2.619
+16%
|
2.822
+8%
|
3.084
+9%
|
3.088
+0%
|
2.881
-7%
|
2.802
-3%
|
2.728
-3%
|
2.745
+1%
|
2.753
+0%
|
2.593
-6%
|
2.467
-5%
|
2.705
+10%
|
3.148
+16%
|
3.939
+25%
|
5.037
+28%
|
5.601
+11%
|
6.065
+8%
|
6.184
+2%
|
5.317
-14%
|
4.596
-14%
|
4.436
-3%
|
4.320
-3%
|
4.412
+2%
|
4.694
+6%
|
4.192
-11%
|
4.028
-4%
|
4.735
+18%
|
5.116
+8%
|
5.555
+9%
|
5.901
+6%
|
5.880
0%
|
6.199
+5%
|
7.002
+13%
|
|
| Vorsteuergewinn | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Zinserträge/-aufwendungen |
(22)
|
(18)
|
(14)
|
(12)
|
(10)
|
(9)
|
(10)
|
(106)
|
(36)
|
(61)
|
(84)
|
(89)
|
(78)
|
(69)
|
(65)
|
(54)
|
(45)
|
(35)
|
(26)
|
(47)
|
(62)
|
(122)
|
(110)
|
(100)
|
(82)
|
(30)
|
(56)
|
(125)
|
(139)
|
(138)
|
(139)
|
(87)
|
(88)
|
(118)
|
(138)
|
(153)
|
(175)
|
(175)
|
(170)
|
(173)
|
(163)
|
(143)
|
(121)
|
(128)
|
(141)
|
(164)
|
(187)
|
(177)
|
(166)
|
(152)
|
(139)
|
(123)
|
(110)
|
(128)
|
(159)
|
(200)
|
(250)
|
(269)
|
(278)
|
(284)
|
(301)
|
(302)
|
(301)
|
(301)
|
(277)
|
(271)
|
(266)
|
(261)
|
(269)
|
(282)
|
(296)
|
(320)
|
(334)
|
(343)
|
(350)
|
(347)
|
(346)
|
(346)
|
(347)
|
(350)
|
(346)
|
(339)
|
(328)
|
(305)
|
(283)
|
(261)
|
(245)
|
(240)
|
(232)
|
(230)
|
(214)
|
(203)
|
(193)
|
(177)
|
(176)
|
(170)
|
|
| Nicht wiederkehrende Posten |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(17)
|
(18)
|
(24)
|
(24)
|
(11)
|
0
|
(4)
|
(4)
|
(1)
|
0
|
(0)
|
0
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(316)
|
(316)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(19)
|
(28)
|
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
|
21
|
54
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(5)
|
(4)
|
(7)
|
(10)
|
1
|
1
|
1
|
(4)
|
(0)
|
18
|
15
|
(10)
|
45
|
25
|
8
|
(6)
|
(5)
|
4
|
9
|
(2)
|
19
|
16
|
5
|
31
|
5
|
4
|
30
|
17
|
25
|
21
|
0
|
6
|
4
|
(1)
|
(11)
|
(21)
|
(23)
|
(16)
|
(2)
|
(4)
|
(3)
|
(10)
|
(9)
|
(7)
|
(8)
|
9
|
12
|
17
|
12
|
(11)
|
(35)
|
(41)
|
(40)
|
(36)
|
(18)
|
(25)
|
(22)
|
(15)
|
(1)
|
(25)
|
(19)
|
(22)
|
(38)
|
(16)
|
(23)
|
(29)
|
(30)
|
(31)
|
(23)
|
3
|
5
|
(7)
|
(20)
|
(44)
|
(51)
|
(28)
|
(18)
|
(25)
|
(13)
|
(18)
|
(9)
|
3
|
44
|
117
|
116
|
118
|
88
|
4
|
12
|
(13)
|
(1)
|
5
|
(27)
|
(10)
|
(32)
|
(48)
|
|
| Vorsteuergewinn |
54
N/A
|
82
+51%
|
90
+10%
|
98
+8%
|
123
+27%
|
120
-3%
|
152
+27%
|
209
+38%
|
418
+100%
|
716
+71%
|
974
+36%
|
1.421
+46%
|
1.623
+14%
|
1.709
+5%
|
1.919
+12%
|
2.002
+4%
|
2.180
+9%
|
2.409
+11%
|
2.681
+11%
|
3.006
+12%
|
3.167
+5%
|
3.601
+14%
|
3.732
+4%
|
3.412
-9%
|
3.482
+2%
|
3.179
-9%
|
2.922
-8%
|
2.094
-28%
|
1.367
-35%
|
875
-36%
|
686
-22%
|
1.404
+105%
|
1.866
+33%
|
2.068
+11%
|
2.132
+3%
|
2.431
+14%
|
2.561
+5%
|
3.032
+18%
|
3.404
+12%
|
3.449
+1%
|
3.670
+6%
|
3.561
-3%
|
3.069
-14%
|
2.974
-3%
|
2.762
-7%
|
2.445
-11%
|
2.561
+5%
|
2.373
-7%
|
2.175
-8%
|
2.197
+1%
|
2.149
-2%
|
2.069
-4%
|
1.956
-5%
|
1.848
-6%
|
1.575
-15%
|
1.189
-25%
|
1.052
-12%
|
922
-12%
|
1.002
+9%
|
1.256
+25%
|
1.468
+17%
|
1.605
+9%
|
1.921
+20%
|
2.303
+20%
|
2.522
+10%
|
2.783
+10%
|
2.791
+0%
|
2.589
-7%
|
2.510
-3%
|
2.448
-2%
|
2.453
+0%
|
2.427
-1%
|
2.239
-8%
|
2.070
-8%
|
2.285
+10%
|
2.746
+20%
|
3.576
+30%
|
4.666
+31%
|
5.241
+12%
|
5.697
+9%
|
5.829
+2%
|
4.981
-15%
|
4.312
-13%
|
4.248
-1%
|
4.152
-2%
|
4.268
+3%
|
4.536
+6%
|
3.956
-13%
|
3.809
-4%
|
4.491
+18%
|
4.901
+9%
|
5.357
+9%
|
5.680
+6%
|
5.694
+0%
|
5.991
+5%
|
6.784
+13%
|
|
| Nettogewinn | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Steueraufwand |
(16)
|
(24)
|
(30)
|
(36)
|
(47)
|
(48)
|
(59)
|
(120)
|
(145)
|
(230)
|
(303)
|
(434)
|
(507)
|
(515)
|
(574)
|
(590)
|
(643)
|
(745)
|
(864)
|
(959)
|
(990)
|
(1.136)
|
(1.161)
|
(1.185)
|
(1.241)
|
(1.115)
|
(1.069)
|
(679)
|
(441)
|
(324)
|
(242)
|
(470)
|
(625)
|
(689)
|
(700)
|
(868)
|
(903)
|
(1.030)
|
(1.104)
|
(1.104)
|
(1.185)
|
(1.193)
|
(1.160)
|
(1.081)
|
(1.001)
|
(859)
|
(837)
|
(769)
|
(742)
|
(800)
|
(776)
|
(755)
|
(680)
|
(611)
|
(562)
|
(465)
|
(428)
|
(373)
|
(359)
|
(501)
|
(585)
|
(643)
|
(752)
|
(808)
|
(868)
|
(1.017)
|
(1.055)
|
(1.023)
|
(1.024)
|
(966)
|
(949)
|
(945)
|
(929)
|
(902)
|
(1.000)
|
(1.174)
|
(1.460)
|
(1.883)
|
(2.094)
|
(2.299)
|
(2.404)
|
(2.053)
|
(1.732)
|
(1.596)
|
(1.465)
|
(1.463)
|
(1.629)
|
(1.519)
|
(1.462)
|
(1.746)
|
(1.877)
|
(1.975)
|
(2.085)
|
(2.082)
|
(2.175)
|
(2.470)
|
|
| Ergebnis aus fortgeführten Geschäftsbereichen |
38
|
58
|
61
|
61
|
77
|
71
|
93
|
89
|
273
|
486
|
670
|
987
|
1.116
|
1.194
|
1.345
|
1.413
|
1.536
|
1.664
|
1.817
|
2.047
|
2.177
|
2.464
|
2.571
|
2.227
|
2.241
|
2.063
|
1.853
|
1.414
|
926
|
551
|
445
|
935
|
1.241
|
1.380
|
1.433
|
1.563
|
1.658
|
2.002
|
2.300
|
2.344
|
2.485
|
2.368
|
1.909
|
1.893
|
1.761
|
1.586
|
1.724
|
1.603
|
1.433
|
1.397
|
1.373
|
1.314
|
1.276
|
1.237
|
1.013
|
724
|
624
|
550
|
644
|
755
|
883
|
961
|
1.168
|
1.495
|
1.654
|
1.767
|
1.737
|
1.567
|
1.486
|
1.482
|
1.504
|
1.481
|
1.309
|
1.168
|
1.285
|
1.571
|
2.115
|
2.783
|
3.148
|
3.398
|
3.425
|
2.929
|
2.580
|
2.652
|
2.688
|
2.806
|
2.907
|
2.437
|
2.347
|
2.745
|
3.023
|
3.382
|
3.596
|
3.612
|
3.816
|
4.314
|
|
| Ergebnisanteil Minderheitsgesellschafter |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(5)
|
(8)
|
(12)
|
(5)
|
(2)
|
(0)
|
2
|
(12)
|
(13)
|
(13)
|
(15)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(8)
|
(6)
|
(4)
|
(3)
|
(5)
|
(7)
|
(7)
|
(8)
|
(9)
|
(8)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(6)
|
(7)
|
(9)
|
(12)
|
(13)
|
(14)
|
(14)
|
(12)
|
(10)
|
(10)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
|
| Ergebnisanteile an verbundenen Unternehmen |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
25
|
38
|
49
|
54
|
37
|
26
|
21
|
19
|
20
|
24
|
24
|
21
|
17
|
15
|
17
|
19
|
20
|
25
|
24
|
25
|
25
|
23
|
23
|
21
|
19
|
17
|
12
|
10
|
7
|
7
|
11
|
10
|
8
|
8
|
6
|
13
|
22
|
20
|
14
|
7
|
1
|
(1)
|
(4)
|
(11)
|
(14)
|
(14)
|
(2)
|
11
|
17
|
16
|
6
|
3
|
10
|
17
|
34
|
|
| Nettogewinn |
35
N/A
|
55
+55%
|
58
+5%
|
61
+5%
|
74
+23%
|
69
-7%
|
91
+31%
|
84
-8%
|
268
+221%
|
478
+78%
|
658
+38%
|
982
+49%
|
1.113
+13%
|
1.194
+7%
|
1.347
+13%
|
1.400
+4%
|
1.523
+9%
|
1.651
+8%
|
1.803
+9%
|
2.038
+13%
|
2.168
+6%
|
2.454
+13%
|
2.561
+4%
|
2.216
-13%
|
2.230
+1%
|
2.052
-8%
|
1.842
-10%
|
1.407
-24%
|
920
-35%
|
547
-41%
|
441
-19%
|
929
+111%
|
1.234
+33%
|
1.372
+11%
|
1.425
+4%
|
1.554
+9%
|
1.649
+6%
|
1.994
+21%
|
2.292
+15%
|
2.336
+2%
|
2.479
+6%
|
2.385
-4%
|
1.940
-19%
|
1.935
0%
|
1.809
-7%
|
1.618
-11%
|
1.744
+8%
|
1.619
-7%
|
1.447
-11%
|
1.411
-2%
|
1.391
-1%
|
1.333
-4%
|
1.292
-3%
|
1.249
-3%
|
1.024
-18%
|
736
-28%
|
639
-13%
|
566
-11%
|
665
+18%
|
777
+17%
|
906
+17%
|
984
+9%
|
1.188
+21%
|
729
-39%
|
885
+21%
|
995
+12%
|
962
-3%
|
1.543
+60%
|
1.460
-5%
|
1.453
0%
|
1.473
+1%
|
1.486
+1%
|
1.312
-12%
|
1.170
-11%
|
1.286
+10%
|
1.570
+22%
|
2.119
+35%
|
2.793
+32%
|
3.154
+13%
|
3.397
+8%
|
3.418
+1%
|
2.918
-15%
|
2.569
-12%
|
2.639
+3%
|
2.667
+1%
|
2.782
+4%
|
2.883
+4%
|
2.425
-16%
|
2.348
-3%
|
2.751
+17%
|
3.028
+10%
|
3.377
+12%
|
3.587
+6%
|
3.610
+1%
|
3.821
+6%
|
4.335
+13%
|
|
| Verwässertes EPS |
0,07
N/A
|
0,11
+57%
|
0,12
+9%
|
0,12
N/A
|
0,15
+25%
|
0,14
-7%
|
0,18
+29%
|
0,09
-50%
|
0,28
+211%
|
0,5
+79%
|
0,69
+38%
|
1,03
+49%
|
1,17
+14%
|
1,26
+8%
|
1,42
+13%
|
1,48
+4%
|
1,61
+9%
|
1,74
+8%
|
1,9
+9%
|
2,15
+13%
|
2,29
+7%
|
2,59
+13%
|
2,7
+4%
|
2,34
-13%
|
2,35
+0%
|
2,16
-8%
|
1,94
-10%
|
1,49
-23%
|
0,99
-34%
|
0,6
-39%
|
0,5
-17%
|
1,04
+108%
|
1,35
+30%
|
1,5
+11%
|
1,56
+4%
|
1,7
+9%
|
1,81
+6%
|
2,19
+21%
|
2,53
+16%
|
2,57
+2%
|
2,75
+7%
|
2,64
-4%
|
2,15
-19%
|
2,15
N/A
|
2,01
-7%
|
1,8
-10%
|
1,97
+9%
|
1,81
-8%
|
1,65
-9%
|
1,59
-4%
|
1,58
-1%
|
1,51
-4%
|
1,52
+1%
|
1,49
-2%
|
1,23
-17%
|
0,89
-28%
|
0,78
-12%
|
0,7
-10%
|
0,83
+19%
|
0,94
+13%
|
1,1
+17%
|
1,22
+11%
|
1,47
+20%
|
0,88
-40%
|
1,08
+23%
|
1,21
+12%
|
1,17
-3%
|
1,88
+61%
|
1,78
-5%
|
1,77
-1%
|
1,79
+1%
|
1,81
+1%
|
1,6
-12%
|
1,42
-11%
|
1,56
+10%
|
1,91
+22%
|
2,58
+35%
|
3,4
+32%
|
3,85
+13%
|
4,14
+8%
|
4,17
+1%
|
3,56
-15%
|
3,13
-12%
|
3,22
+3%
|
3,25
+1%
|
3,39
+4%
|
3,51
+4%
|
2,96
-16%
|
2,86
-3%
|
3,37
+18%
|
3,7
+10%
|
4,17
+13%
|
4,44
+6%
|
4,38
-1%
|
4,6
+5%
|
5,24
+14%
|
|