Hess Corp
XETRA:AHC
Legen Sie fest, zu welchem Kurs Sie kaufen würden. Wir helfen Ihnen, bereit zu bleiben.
|
H
|
Hess Corp
XETRA:AHC
|
US |
Gewinn- und Verlustrechnung
Ergebnis-Wasserfall
Hess Corp
Gewinn- und Verlustrechnung
Hess Corp
| Jun-2001 | Sep-2001 | Dec-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Umsatz | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Zinsaufwand |
166
|
175
|
194
|
220
|
246
|
256
|
256
|
264
|
274
|
286
|
293
|
276
|
259
|
248
|
241
|
245
|
239
|
231
|
224
|
220
|
210
|
205
|
201
|
208
|
226
|
236
|
256
|
259
|
262
|
271
|
267
|
277
|
307
|
336
|
360
|
367
|
355
|
352
|
361
|
376
|
390
|
390
|
383
|
388
|
396
|
406
|
419
|
421
|
433
|
415
|
406
|
381
|
349
|
338
|
323
|
327
|
328
|
337
|
341
|
341
|
340
|
340
|
338
|
337
|
334
|
329
|
325
|
344
|
360
|
380
|
399
|
394
|
393
|
384
|
380
|
395
|
417
|
445
|
468
|
472
|
471
|
478
|
481
|
487
|
490
|
490
|
493
|
493
|
494
|
486
|
478
|
468
|
452
|
435
|
412
|
391
|
|
| Umsatz |
14.353
N/A
|
14.413
+0%
|
13.202
-8%
|
12.282
-7%
|
11.498
-6%
|
11.311
-2%
|
11.636
+3%
|
12.961
+11%
|
13.438
+4%
|
13.955
+4%
|
14.324
+3%
|
14.550
+2%
|
15.179
+4%
|
15.781
+4%
|
16.827
+7%
|
17.337
+3%
|
18.475
+7%
|
20.425
+11%
|
22.831
+12%
|
25.002
+10%
|
26.765
+7%
|
28.308
+6%
|
28.148
-1%
|
28.580
+2%
|
29.287
+2%
|
29.424
+0%
|
31.807
+8%
|
35.119
+10%
|
39.423
+12%
|
43.274
+10%
|
41.019
-5%
|
37.224
-9%
|
32.306
-13%
|
28.403
-12%
|
29.798
+5%
|
32.190
+8%
|
33.116
+3%
|
34.719
+5%
|
33.927
-2%
|
36.050
+6%
|
38.149
+6%
|
37.772
-1%
|
21.483
-43%
|
31.203
+45%
|
24.669
-21%
|
19.128
-22%
|
12.351
-35%
|
24.008
+94%
|
23.738
-1%
|
23.264
-2%
|
11.854
-49%
|
10.930
-8%
|
10.683
-2%
|
10.744
+1%
|
10.616
-1%
|
9.584
-10%
|
8.715
-9%
|
7.649
-12%
|
6.510
-15%
|
5.933
-9%
|
5.222
-12%
|
4.760
-9%
|
4.762
+0%
|
5.047
+6%
|
5.020
-1%
|
5.191
+3%
|
5.466
+5%
|
5.554
+2%
|
5.891
+6%
|
6.336
+8%
|
6.323
0%
|
6.549
+4%
|
6.675
+2%
|
6.462
-3%
|
6.495
+1%
|
6.277
-3%
|
5.450
-13%
|
5.029
-8%
|
4.667
-7%
|
5.211
+12%
|
5.957
+14%
|
6.557
+10%
|
7.473
+14%
|
7.888
+6%
|
9.264
+17%
|
10.627
+15%
|
11.324
+7%
|
11.422
+1%
|
10.756
-6%
|
10.434
-3%
|
10.511
+1%
|
11.409
+9%
|
12.322
+8%
|
12.713
+3%
|
12.896
+1%
|
12.499
-3%
|
|
| Bruttogewinn | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Umsatzkosten |
(10.081)
|
(10.218)
|
(9.381)
|
(8.455)
|
(7.798)
|
(7.601)
|
(7.962)
|
(9.145)
|
(9.724)
|
(10.278)
|
(10.743)
|
(10.937)
|
(11.421)
|
(11.964)
|
(12.796)
|
(13.172)
|
(14.220)
|
(15.956)
|
(18.048)
|
(19.688)
|
(20.852)
|
(21.397)
|
(21.162)
|
(21.425)
|
(21.965)
|
(22.456)
|
(24.113)
|
(26.526)
|
(29.790)
|
(32.742)
|
(31.439)
|
(28.902)
|
(25.220)
|
(22.081)
|
(22.766)
|
(24.192)
|
(24.799)
|
(25.075)
|
(25.331)
|
(25.885)
|
(27.569)
|
(28.554)
|
(11.004)
|
(21.963)
|
(14.982)
|
(8.695)
|
(1.883)
|
(12.368)
|
(12.427)
|
(12.383)
|
(2.097)
|
(1.797)
|
(1.778)
|
(1.811)
|
(1.994)
|
(1.882)
|
(1.784)
|
(1.677)
|
(1.440)
|
(1.334)
|
(1.238)
|
(1.102)
|
(1.164)
|
(1.187)
|
(1.165)
|
(1.281)
|
(1.386)
|
(1.552)
|
(1.761)
|
(1.934)
|
(1.942)
|
(1.992)
|
(2.023)
|
(1.955)
|
(1.920)
|
(1.893)
|
(1.442)
|
(1.227)
|
(1.060)
|
(1.195)
|
(1.489)
|
(1.798)
|
(2.206)
|
(2.394)
|
(2.938)
|
(3.428)
|
(3.583)
|
(3.491)
|
(3.174)
|
(2.877)
|
(2.948)
|
(2.975)
|
(3.078)
|
(3.095)
|
(2.854)
|
(2.805)
|
|
| Bruttogewinn |
4.272
N/A
|
4.195
-2%
|
3.821
-9%
|
3.827
+0%
|
3.700
-3%
|
3.710
+0%
|
3.674
-1%
|
3.816
+4%
|
3.714
-3%
|
3.677
-1%
|
3.581
-3%
|
3.613
+1%
|
3.758
+4%
|
3.817
+2%
|
4.031
+6%
|
4.165
+3%
|
4.255
+2%
|
4.469
+5%
|
4.783
+7%
|
5.314
+11%
|
5.913
+11%
|
6.911
+17%
|
6.986
+1%
|
7.155
+2%
|
7.322
+2%
|
6.968
-5%
|
7.694
+10%
|
8.593
+12%
|
9.633
+12%
|
10.532
+9%
|
9.580
-9%
|
8.322
-13%
|
7.086
-15%
|
6.322
-11%
|
7.032
+11%
|
7.998
+14%
|
8.317
+4%
|
9.644
+16%
|
8.596
-11%
|
10.165
+18%
|
10.580
+4%
|
9.218
-13%
|
10.479
+14%
|
9.240
-12%
|
9.687
+5%
|
10.433
+8%
|
10.468
+0%
|
11.640
+11%
|
11.311
-3%
|
10.881
-4%
|
9.757
-10%
|
9.133
-6%
|
8.905
-2%
|
8.933
+0%
|
8.622
-3%
|
7.702
-11%
|
6.931
-10%
|
5.972
-14%
|
5.070
-15%
|
4.599
-9%
|
3.984
-13%
|
3.658
-8%
|
3.598
-2%
|
3.860
+7%
|
3.855
0%
|
3.910
+1%
|
4.080
+4%
|
4.002
-2%
|
4.130
+3%
|
4.402
+7%
|
4.381
0%
|
4.557
+4%
|
4.652
+2%
|
4.507
-3%
|
4.575
+2%
|
4.384
-4%
|
4.008
-9%
|
3.802
-5%
|
3.607
-5%
|
4.016
+11%
|
4.468
+11%
|
4.759
+7%
|
5.267
+11%
|
5.494
+4%
|
6.326
+15%
|
7.199
+14%
|
7.741
+8%
|
7.931
+2%
|
7.582
-4%
|
7.557
0%
|
7.563
+0%
|
8.434
+12%
|
9.244
+10%
|
9.618
+4%
|
10.042
+4%
|
9.694
-3%
|
|
| Operatives Ergebnis | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operative Kosten |
(2.177)
|
(2.284)
|
(2.367)
|
(2.576)
|
(2.676)
|
(2.692)
|
(2.555)
|
(2.658)
|
(2.629)
|
(2.595)
|
(2.663)
|
(2.589)
|
(2.528)
|
(2.544)
|
(2.531)
|
(2.628)
|
(2.686)
|
(2.731)
|
(2.776)
|
(2.801)
|
(2.876)
|
(3.134)
|
(3.309)
|
(3.371)
|
(3.483)
|
(3.479)
|
(3.810)
|
(4.038)
|
(4.284)
|
(4.524)
|
(4.630)
|
(4.770)
|
(4.954)
|
(5.026)
|
(4.867)
|
(4.930)
|
(4.850)
|
(4.857)
|
(5.078)
|
(5.817)
|
(5.379)
|
(5.419)
|
(6.871)
|
(5.754)
|
(6.084)
|
(6.506)
|
(6.714)
|
(7.597)
|
(7.487)
|
(7.287)
|
(6.635)
|
(6.459)
|
(6.866)
|
(6.955)
|
(6.686)
|
(7.082)
|
(6.921)
|
(7.102)
|
(7.422)
|
(8.694)
|
(6.863)
|
(6.520)
|
(6.976)
|
(6.690)
|
(6.395)
|
(6.243)
|
(5.255)
|
(4.862)
|
(4.523)
|
(4.326)
|
(3.852)
|
(3.882)
|
(3.870)
|
(3.808)
|
(3.989)
|
(4.259)
|
(4.271)
|
(4.247)
|
(4.000)
|
(3.633)
|
(3.542)
|
(3.355)
|
(3.259)
|
(3.421)
|
(3.317)
|
(3.559)
|
(3.894)
|
(4.220)
|
(4.449)
|
(4.559)
|
(4.666)
|
(4.808)
|
(4.874)
|
(5.055)
|
(5.266)
|
(5.699)
|
|
| Vertriebs-, Verwaltungs- und Gemeinkosten |
(1.100)
|
(1.119)
|
(1.187)
|
(1.190)
|
(1.224)
|
(1.192)
|
(1.121)
|
(1.156)
|
(1.180)
|
(1.211)
|
(1.241)
|
(1.245)
|
(1.240)
|
(1.274)
|
(1.274)
|
(1.287)
|
(1.299)
|
(1.296)
|
(1.354)
|
(1.389)
|
(1.450)
|
(1.507)
|
(1.533)
|
(1.553)
|
(1.583)
|
(1.626)
|
(1.719)
|
(1.763)
|
(1.813)
|
(1.895)
|
(1.906)
|
(1.941)
|
(1.895)
|
(1.828)
|
(1.838)
|
(1.833)
|
(1.893)
|
(1.884)
|
(1.896)
|
(1.925)
|
(1.904)
|
(1.968)
|
(3.303)
|
(2.120)
|
(2.351)
|
(2.567)
|
(2.778)
|
(3.085)
|
(2.604)
|
(3.593)
|
(2.917)
|
(3.332)
|
(3.807)
|
(2.766)
|
(2.622)
|
(2.638)
|
(2.604)
|
(2.581)
|
(2.586)
|
(2.467)
|
(2.374)
|
(2.274)
|
(2.290)
|
(2.209)
|
(2.117)
|
(2.054)
|
(1.865)
|
(1.810)
|
(1.758)
|
(1.703)
|
(1.607)
|
(1.562)
|
(1.519)
|
(1.521)
|
(1.634)
|
(1.686)
|
(1.695)
|
(1.676)
|
(1.575)
|
(1.529)
|
(1.545)
|
(1.562)
|
(1.569)
|
(1.633)
|
(1.685)
|
(1.783)
|
(1.983)
|
(2.078)
|
(2.189)
|
(2.264)
|
(2.303)
|
(2.321)
|
(2.364)
|
(2.427)
|
(2.453)
|
(2.658)
|
|
| F&E |
(294)
|
(304)
|
(347)
|
(339)
|
(315)
|
(343)
|
(316)
|
(368)
|
(364)
|
(320)
|
(369)
|
(298)
|
(316)
|
(321)
|
(287)
|
(343)
|
(367)
|
(394)
|
(397)
|
(376)
|
(368)
|
(498)
|
(552)
|
(533)
|
(544)
|
(454)
|
(515)
|
(574)
|
(642)
|
(668)
|
(725)
|
(766)
|
(920)
|
(930)
|
(829)
|
(787)
|
(647)
|
(705)
|
(865)
|
(1.027)
|
(1.112)
|
(1.086)
|
(1.195)
|
(1.135)
|
(1.074)
|
(1.134)
|
(1.070)
|
(1.022)
|
(1.025)
|
(935)
|
(1.031)
|
(945)
|
(1.206)
|
(1.127)
|
(840)
|
(990)
|
(620)
|
(674)
|
(881)
|
(744)
|
(853)
|
(787)
|
(1.442)
|
(1.368)
|
(1.221)
|
(1.184)
|
(507)
|
(489)
|
(499)
|
(627)
|
(362)
|
(356)
|
(337)
|
(218)
|
(233)
|
(388)
|
(376)
|
(397)
|
(351)
|
(195)
|
(212)
|
(177)
|
(162)
|
(172)
|
(157)
|
(179)
|
(208)
|
(231)
|
(297)
|
(304)
|
(317)
|
(293)
|
(295)
|
(274)
|
(326)
|
(360)
|
|
| Abschreibungen |
(783)
|
(861)
|
(833)
|
(1.047)
|
(1.137)
|
(1.157)
|
(1.118)
|
(1.134)
|
(1.085)
|
(1.064)
|
(1.053)
|
(1.003)
|
(972)
|
(949)
|
(970)
|
(998)
|
(1.020)
|
(1.041)
|
(1.025)
|
(1.036)
|
(1.058)
|
(1.129)
|
(1.224)
|
(1.285)
|
(1.356)
|
(1.399)
|
(1.576)
|
(1.701)
|
(1.829)
|
(1.961)
|
(1.999)
|
(2.063)
|
(2.085)
|
(2.214)
|
(2.200)
|
(2.256)
|
(2.310)
|
(2.268)
|
(2.317)
|
(2.333)
|
(2.363)
|
(2.365)
|
(2.373)
|
(2.510)
|
(2.668)
|
(2.810)
|
(2.866)
|
(2.939)
|
(2.807)
|
(2.759)
|
(2.687)
|
(2.733)
|
(2.904)
|
(3.062)
|
(3.224)
|
(3.454)
|
(3.697)
|
(3.847)
|
(3.955)
|
(3.867)
|
(3.636)
|
(3.459)
|
(3.244)
|
(3.113)
|
(3.057)
|
(3.005)
|
(2.883)
|
(2.563)
|
(2.266)
|
(1.996)
|
(1.883)
|
(1.964)
|
(2.014)
|
(2.069)
|
(2.122)
|
(2.185)
|
(2.200)
|
(2.174)
|
(2.074)
|
(1.909)
|
(1.785)
|
(1.616)
|
(1.528)
|
(1.469)
|
(1.475)
|
(1.597)
|
(1.703)
|
(1.857)
|
(1.963)
|
(1.991)
|
(2.046)
|
(2.112)
|
(2.215)
|
(2.354)
|
(2.487)
|
(2.549)
|
|
| Sonstige operative Kosten |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(54)
|
(54)
|
0
|
(54)
|
0
|
0
|
0
|
(532)
|
0
|
0
|
0
|
11
|
9
|
5
|
0
|
(551)
|
(1.051)
|
0
|
0
|
551
|
1.051
|
0
|
0
|
0
|
0
|
0
|
0
|
(1.616)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(147)
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
(82)
|
0
|
0
|
0
|
(132)
|
|
| Operatives Ergebnis |
2.095
N/A
|
1.911
-9%
|
1.454
-24%
|
1.251
-14%
|
1.024
-18%
|
1.018
-1%
|
1.119
+10%
|
1.158
+3%
|
1.085
-6%
|
1.082
0%
|
918
-15%
|
1.024
+12%
|
1.230
+20%
|
1.273
+3%
|
1.500
+18%
|
1.537
+2%
|
1.569
+2%
|
1.738
+11%
|
2.007
+15%
|
2.513
+25%
|
3.037
+21%
|
3.777
+24%
|
3.677
-3%
|
3.784
+3%
|
3.839
+1%
|
3.489
-9%
|
3.884
+11%
|
4.555
+17%
|
5.349
+17%
|
6.008
+12%
|
4.950
-18%
|
3.552
-28%
|
2.132
-40%
|
1.296
-39%
|
2.165
+67%
|
3.068
+42%
|
3.467
+13%
|
4.787
+38%
|
3.518
-27%
|
4.348
+24%
|
5.201
+20%
|
3.799
-27%
|
3.608
-5%
|
3.486
-3%
|
3.603
+3%
|
3.927
+9%
|
3.754
-4%
|
4.043
+8%
|
3.824
-5%
|
3.594
-6%
|
3.122
-13%
|
2.674
-14%
|
2.039
-24%
|
1.978
-3%
|
1.936
-2%
|
620
-68%
|
10
-98%
|
(1.130)
N/A
|
(2.352)
-108%
|
(4.095)
-74%
|
(2.879)
+30%
|
(2.862)
+1%
|
(3.378)
-18%
|
(2.830)
+16%
|
(2.540)
+10%
|
(2.333)
+8%
|
(1.175)
+50%
|
(860)
+27%
|
(393)
+54%
|
76
N/A
|
529
+596%
|
675
+28%
|
782
+16%
|
699
-11%
|
586
-16%
|
125
-79%
|
(263)
N/A
|
(445)
-69%
|
(393)
+12%
|
383
N/A
|
926
+142%
|
1.404
+52%
|
2.008
+43%
|
2.073
+3%
|
3.009
+45%
|
3.640
+21%
|
3.847
+6%
|
3.711
-4%
|
3.133
-16%
|
2.998
-4%
|
2.897
-3%
|
3.626
+25%
|
4.370
+21%
|
4.563
+4%
|
4.776
+5%
|
3.995
-16%
|
|
| Vorsteuergewinn | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Zinserträge/-aufwendungen |
(32)
|
(54)
|
(136)
|
(203)
|
(298)
|
(325)
|
(303)
|
(234)
|
(211)
|
(174)
|
(176)
|
(157)
|
(58)
|
(15)
|
3
|
(2)
|
15
|
99
|
146
|
109
|
114
|
34
|
0
|
46
|
6
|
(51)
|
(80)
|
(149)
|
(252)
|
(228)
|
(223)
|
(264)
|
(350)
|
(480)
|
(589)
|
(640)
|
(559)
|
(590)
|
(883)
|
(861)
|
(918)
|
(871)
|
(1.456)
|
(1.424)
|
(1.381)
|
(1.351)
|
(419)
|
(421)
|
(433)
|
(415)
|
(406)
|
(381)
|
(349)
|
(338)
|
(323)
|
(327)
|
(328)
|
(337)
|
(341)
|
(341)
|
(340)
|
(340)
|
(312)
|
(338)
|
(325)
|
(303)
|
(310)
|
(324)
|
(355)
|
(396)
|
(404)
|
(409)
|
(405)
|
(393)
|
(377)
|
(392)
|
(414)
|
(442)
|
(474)
|
(477)
|
(474)
|
(480)
|
(483)
|
(489)
|
(492)
|
(492)
|
(509)
|
(507)
|
(510)
|
(502)
|
(482)
|
(476)
|
(459)
|
(438)
|
(409)
|
(389)
|
|
| Nicht wiederkehrende Posten |
0
|
0
|
0
|
0
|
0
|
(318)
|
(1.024)
|
(1.024)
|
(1.067)
|
(749)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(54)
|
0
|
0
|
(532)
|
(532)
|
0
|
(532)
|
(358)
|
(358)
|
(358)
|
(417)
|
(267)
|
(582)
|
(676)
|
(611)
|
(315)
|
(289)
|
(195)
|
(201)
|
(289)
|
0
|
0
|
(385)
|
(385)
|
(1.616)
|
0
|
(1.231)
|
(1.311)
|
(215)
|
(215)
|
(215)
|
(2.638)
|
(4.203)
|
(4.230)
|
(4.256)
|
(1.753)
|
(53)
|
(26)
|
0
|
0
|
0
|
(2.126)
|
(2.126)
|
(2.126)
|
(2.126)
|
0
|
(147)
|
(147)
|
(147)
|
0
|
0
|
(54)
|
(54)
|
0
|
(136)
|
(82)
|
(82)
|
0
|
0
|
(132)
|
(132)
|
0
|
|
| Gewinn/Verlust aus Anlagenabgängen |
0
|
0
|
0
|
62
|
62
|
130
|
143
|
128
|
119
|
51
|
39
|
10
|
22
|
22
|
55
|
53
|
50
|
50
|
48
|
319
|
399
|
111
|
369
|
(208)
|
(267)
|
21
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1.208
|
343
|
0
|
446
|
446
|
139
|
139
|
412
|
584
|
1.236
|
2.347
|
1.966
|
2.174
|
1.496
|
1.164
|
1.200
|
823
|
813
|
34
|
53
|
51
|
0
|
0
|
0
|
23
|
23
|
25
|
299
|
(86)
|
(79)
|
(70)
|
(330)
|
32
|
25
|
36
|
22
|
22
|
0
|
8
|
8
|
87
|
87
|
0
|
108
|
29
|
51
|
54
|
25
|
101
|
79
|
76
|
78
|
2
|
0
|
0
|
1
|
1
|
0
|
|
| Sonstige Erträge gesamt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
343
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
71
|
116
|
84
|
28
|
31
|
(21)
|
(35)
|
(4)
|
32
|
65
|
85
|
116
|
116
|
107
|
18
|
(10)
|
0
|
(36)
|
46
|
56
|
61
|
156
|
82
|
83
|
98
|
109
|
121
|
161
|
165
|
168
|
168
|
136
|
130
|
151
|
117
|
118
|
113
|
|
| Vorsteuergewinn |
2.063
N/A
|
1.857
-10%
|
1.318
-29%
|
1.110
-16%
|
788
-29%
|
505
-36%
|
(65)
N/A
|
28
N/A
|
(74)
N/A
|
210
N/A
|
781
+272%
|
877
+12%
|
1.194
+36%
|
1.280
+7%
|
1.558
+22%
|
1.588
+2%
|
1.634
+3%
|
1.887
+15%
|
2.201
+17%
|
2.941
+34%
|
3.550
+21%
|
3.922
+10%
|
4.046
+3%
|
3.622
-10%
|
3.578
-1%
|
3.459
-3%
|
3.825
+11%
|
4.427
+16%
|
5.097
+15%
|
5.780
+13%
|
4.697
-19%
|
3.288
-30%
|
1.782
-46%
|
816
-54%
|
1.522
+87%
|
2.428
+60%
|
2.908
+20%
|
3.665
+26%
|
3.311
-10%
|
3.830
+16%
|
4.094
+7%
|
3.016
-26%
|
2.240
-26%
|
1.843
-18%
|
1.944
+5%
|
2.721
+40%
|
3.337
+23%
|
4.182
+25%
|
5.127
+23%
|
4.830
-6%
|
4.601
-5%
|
3.594
-22%
|
2.653
-26%
|
2.551
-4%
|
2.436
-5%
|
1.106
-55%
|
(669)
N/A
|
(1.799)
-169%
|
(4.258)
-137%
|
(4.365)
-3%
|
(4.334)
+1%
|
(4.428)
-2%
|
(3.854)
+13%
|
(3.329)
+14%
|
(3.076)
+8%
|
(5.010)
-63%
|
(5.778)
-15%
|
(5.461)
+5%
|
(5.009)
+8%
|
(2.318)
+54%
|
220
N/A
|
381
+73%
|
520
+36%
|
346
-33%
|
221
-36%
|
(2.393)
N/A
|
(2.831)
-18%
|
(2.959)
-5%
|
(2.850)
+4%
|
54
N/A
|
461
+754%
|
967
+110%
|
1.490
+54%
|
1.733
+16%
|
2.680
+55%
|
3.240
+21%
|
3.546
+9%
|
3.448
-3%
|
2.731
-21%
|
2.660
-3%
|
2.471
-7%
|
3.282
+33%
|
4.064
+24%
|
4.111
+1%
|
4.354
+6%
|
3.720
-15%
|
|
| Nettogewinn | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Steueraufwand |
(772)
|
(656)
|
(502)
|
(401)
|
(307)
|
(296)
|
(180)
|
(214)
|
(178)
|
(211)
|
(314)
|
(319)
|
(418)
|
(472)
|
(588)
|
(681)
|
(709)
|
(868)
|
(975)
|
(1.219)
|
(1.562)
|
(1.909)
|
(2.126)
|
(2.031)
|
(1.995)
|
(1.778)
|
(1.872)
|
(2.213)
|
(2.529)
|
(2.832)
|
(2.340)
|
(1.699)
|
(1.002)
|
(459)
|
(715)
|
(1.036)
|
(1.222)
|
(1.240)
|
(1.173)
|
(1.286)
|
(1.377)
|
(1.123)
|
(709)
|
(602)
|
(732)
|
(1.266)
|
(1.529)
|
(1.692)
|
(1.577)
|
(1.427)
|
(565)
|
(349)
|
(34)
|
64
|
(744)
|
(154)
|
94
|
626
|
1.299
|
1.294
|
1.443
|
1.459
|
(2.222)
|
(2.555)
|
(2.852)
|
(1.194)
|
1.837
|
1.751
|
1.629
|
(466)
|
(335)
|
(356)
|
(374)
|
(369)
|
(461)
|
(288)
|
(147)
|
(36)
|
11
|
(191)
|
(322)
|
(460)
|
(600)
|
(674)
|
(880)
|
(1.019)
|
(1.099)
|
(1.078)
|
(910)
|
(843)
|
(733)
|
(905)
|
(1.041)
|
(1.096)
|
(1.202)
|
(1.113)
|
|
| Ergebnis aus fortgeführten Geschäftsbereichen |
1.291
|
1.201
|
816
|
709
|
481
|
209
|
(245)
|
(186)
|
(252)
|
(1)
|
467
|
558
|
776
|
808
|
970
|
907
|
925
|
1.019
|
1.226
|
1.722
|
1.988
|
2.013
|
1.920
|
1.591
|
1.583
|
1.681
|
1.953
|
2.214
|
2.568
|
2.948
|
2.357
|
1.589
|
780
|
357
|
807
|
1.392
|
1.686
|
2.425
|
2.138
|
2.544
|
2.717
|
1.893
|
1.531
|
1.241
|
1.212
|
1.455
|
1.808
|
2.490
|
3.550
|
3.403
|
4.036
|
3.245
|
2.619
|
2.615
|
1.692
|
952
|
(575)
|
(1.173)
|
(2.959)
|
(3.071)
|
(2.891)
|
(2.969)
|
(6.076)
|
(5.884)
|
(5.928)
|
(6.204)
|
(3.941)
|
(3.710)
|
(3.380)
|
(2.784)
|
(115)
|
25
|
146
|
(23)
|
(240)
|
(2.681)
|
(2.978)
|
(2.995)
|
(2.839)
|
(137)
|
139
|
507
|
890
|
1.059
|
1.800
|
2.221
|
2.447
|
2.370
|
1.821
|
1.817
|
1.738
|
2.377
|
3.023
|
3.015
|
3.152
|
2.607
|
|
| Ergebnisanteil Minderheitsgesellschafter |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(121)
|
7
|
(4)
|
(3)
|
3
|
(46)
|
(37)
|
(49)
|
(67)
|
(55)
|
(74)
|
0
|
(13)
|
(28)
|
31
|
(1)
|
27
|
66
|
25
|
(12)
|
(38)
|
(29)
|
(211)
|
(203)
|
(170)
|
(208)
|
(22)
|
(46)
|
(57)
|
(22)
|
(23)
|
(28)
|
(49)
|
(70)
|
(89)
|
(84)
|
(56)
|
(63)
|
(76)
|
(85)
|
(133)
|
(146)
|
(157)
|
(171)
|
(167)
|
(169)
|
(166)
|
(167)
|
(168)
|
(192)
|
(209)
|
(223)
|
(254)
|
(271)
|
(300)
|
(310)
|
(331)
|
(335)
|
(336)
|
(357)
|
(351)
|
(345)
|
(344)
|
(351)
|
(356)
|
(369)
|
(377)
|
(375)
|
(383)
|
(380)
|
|
| Nettogewinn |
1.291
N/A
|
1.201
-7%
|
914
-24%
|
718
-21%
|
510
-29%
|
207
-59%
|
(218)
N/A
|
(182)
+17%
|
(79)
+57%
|
203
N/A
|
638
+214%
|
730
+14%
|
754
+3%
|
774
+3%
|
929
+20%
|
866
-7%
|
877
+1%
|
971
+11%
|
1.178
+21%
|
1.674
+42%
|
1.940
+16%
|
1.965
+1%
|
1.876
-5%
|
1.559
-17%
|
1.563
+0%
|
1.673
+7%
|
1.832
+10%
|
2.221
+21%
|
2.564
+15%
|
2.945
+15%
|
2.360
-20%
|
1.543
-35%
|
743
-52%
|
308
-59%
|
740
+140%
|
1.337
+81%
|
1.612
+21%
|
2.425
+50%
|
2.125
-12%
|
2.516
+18%
|
2.748
+9%
|
1.892
-31%
|
1.703
-10%
|
1.319
-23%
|
1.261
-4%
|
1.520
+21%
|
2.025
+33%
|
2.756
+36%
|
3.638
+32%
|
3.501
-4%
|
5.052
+44%
|
4.162
-18%
|
3.662
-12%
|
4.250
+16%
|
2.317
-45%
|
1.542
-33%
|
44
-97%
|
(1.243)
N/A
|
(3.056)
-146%
|
(3.182)
-4%
|
(3.019)
+5%
|
(3.091)
-2%
|
(6.173)
-100%
|
(5.994)
+3%
|
(6.050)
-1%
|
(6.334)
-5%
|
(4.120)
+35%
|
(3.901)
+5%
|
(3.583)
+8%
|
(3.001)
+16%
|
(328)
+89%
|
(183)
+44%
|
(47)
+74%
|
(206)
-338%
|
(412)
-100%
|
(2.873)
-597%
|
(3.187)
-11%
|
(3.218)
-1%
|
(3.093)
+4%
|
(408)
+87%
|
(161)
+61%
|
197
N/A
|
559
+184%
|
724
+30%
|
1.464
+102%
|
1.864
+27%
|
2.096
+12%
|
2.025
-3%
|
1.477
-27%
|
1.466
-1%
|
1.382
-6%
|
2.008
+45%
|
2.646
+32%
|
2.640
0%
|
2.769
+5%
|
2.227
-20%
|
|
| Verwässertes EPS |
4,79
N/A
|
4,49
-6%
|
3,42
-24%
|
2,69
-21%
|
1,9
-29%
|
0,77
-59%
|
-0,82
N/A
|
-0,68
+17%
|
-0,29
+57%
|
0,76
N/A
|
2,35
+209%
|
2,4
+2%
|
2,48
+3%
|
2,52
+2%
|
3,03
+20%
|
2,79
-8%
|
2,81
+1%
|
3,1
+10%
|
3,77
+22%
|
5,31
+41%
|
6,13
+15%
|
6,17
+1%
|
5,93
-4%
|
4,91
-17%
|
4,9
0%
|
5,22
+7%
|
5,74
+10%
|
6,85
+19%
|
7,86
+15%
|
9
+15%
|
7,24
-20%
|
4,77
-34%
|
2,24
-53%
|
0,95
-58%
|
2,27
+139%
|
4,08
+80%
|
4,92
+21%
|
7,39
+50%
|
6,47
-12%
|
7,42
+15%
|
8,08
+9%
|
5,58
-31%
|
5
-10%
|
3,87
-23%
|
3,7
-4%
|
4,47
+21%
|
5,95
+33%
|
8,01
+35%
|
10,54
+32%
|
10,67
+1%
|
14,81
+39%
|
13,17
-11%
|
11,66
-11%
|
13,93
+19%
|
7,52
-46%
|
5,42
-28%
|
0,15
-97%
|
-4,37
N/A
|
-10,76
-146%
|
-10,6
+1%
|
-9,64
+9%
|
-9,87
-2%
|
-19,92
-102%
|
-19,08
+4%
|
-19,26
-1%
|
-20,1
-4%
|
-13,12
+35%
|
-12,58
+4%
|
-12,02
+4%
|
-10,2
+15%
|
-1,1
+89%
|
-0,62
+44%
|
-0,16
+74%
|
-0,68
-325%
|
-1,37
-101%
|
-9,45
-590%
|
-10,44
-10%
|
-10,55
-1%
|
-10,15
+4%
|
-1,32
+87%
|
-0,54
+59%
|
0,63
N/A
|
1,81
+187%
|
2,33
+29%
|
4,72
+103%
|
6,02
+28%
|
6,77
+12%
|
6,59
-3%
|
4,8
-27%
|
4,77
-1%
|
4,49
-6%
|
6,53
+45%
|
8,59
+32%
|
8,57
0%
|
8,98
+5%
|
7,22
-20%
|
|