Oracle Corp
XETRA:ORC
Legen Sie fest, zu welchem Kurs Sie kaufen würden. Wir helfen Ihnen, bereit zu bleiben.
|
O
|
Oracle Corp
XETRA:ORC
|
US |
|
D
|
DTE Energy Co
LSE:0I6Q
|
US |
|
W
|
Walt Disney Co
SWB:WDP
|
US |
|
R
|
Royal Caribbean Cruises Ltd
LSE:0I1W
|
US |
|
Wuling Motors Holdings Ltd
HKEX:305
|
HK |
|
ServiceNow Inc
XETRA:4S0
|
US |
|
R
|
Regeneron Pharmaceuticals Inc
XBER:RGO
|
US |
Gewinn- und Verlustrechnung
Ergebnis-Wasserfall
Oracle Corp
Gewinn- und Verlustrechnung
Oracle Corp
| May-2002 | Aug-2002 | Nov-2002 | Feb-2003 | May-2003 | Aug-2003 | Nov-2003 | Feb-2004 | May-2004 | Aug-2004 | Nov-2004 | Feb-2005 | May-2005 | Aug-2005 | Nov-2005 | Feb-2006 | May-2006 | Aug-2006 | Nov-2006 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Feb-2009 | May-2009 | Aug-2009 | Nov-2009 | Feb-2010 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | Feb-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Umsatz | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Zinsaufwand |
20
|
4
|
8
|
12
|
16
|
23
|
22
|
22
|
21
|
16
|
19
|
73
|
135
|
151
|
161
|
152
|
169
|
231
|
297
|
330
|
343
|
354
|
361
|
361
|
394
|
459
|
527
|
599
|
630
|
649
|
680
|
712
|
754
|
771
|
797
|
815
|
808
|
805
|
783
|
769
|
766
|
764
|
767
|
782
|
797
|
826
|
860
|
883
|
914
|
958
|
1.012
|
1.057
|
1.143
|
1.256
|
1.344
|
1.431
|
1.467
|
1.509
|
1.589
|
1.679
|
1.798
|
1.851
|
1.875
|
1.958
|
2.025
|
2.085
|
2.129
|
2.105
|
2.082
|
2.047
|
1.993
|
1.940
|
1.995
|
2.114
|
2.249
|
2.378
|
2.496
|
2.587
|
2.666
|
2.748
|
2.755
|
2.837
|
3.014
|
3.255
|
3.505
|
3.591
|
3.623
|
3.591
|
3.514
|
3.484
|
3.462
|
3.478
|
3.578
|
3.659
|
3.850
|
4.138
|
|
| Umsatz |
9.673
N/A
|
9.435
-2%
|
9.364
-1%
|
9.418
+1%
|
9.475
+1%
|
9.519
+0%
|
9.708
+2%
|
9.910
+2%
|
10.156
+2%
|
10.298
+1%
|
10.556
+3%
|
10.997
+4%
|
11.799
+7%
|
12.352
+5%
|
12.888
+4%
|
13.408
+4%
|
14.380
+7%
|
15.203
+6%
|
16.074
+6%
|
17.018
+6%
|
17.996
+6%
|
18.934
+5%
|
20.084
+6%
|
21.019
+5%
|
22.430
+7%
|
23.232
+4%
|
23.526
+1%
|
23.630
+0%
|
23.252
-2%
|
22.975
-1%
|
23.226
+1%
|
24.177
+4%
|
26.820
+11%
|
29.269
+9%
|
31.993
+9%
|
34.353
+7%
|
35.622
+4%
|
36.495
+2%
|
36.705
+1%
|
36.980
+1%
|
37.121
+0%
|
36.928
-1%
|
37.230
+1%
|
37.149
0%
|
37.180
+0%
|
37.371
+1%
|
37.553
+0%
|
37.902
+1%
|
38.275
+1%
|
38.499
+1%
|
38.820
+1%
|
38.840
+0%
|
38.226
-2%
|
38.078
0%
|
37.474
-2%
|
37.159
-1%
|
37.047
0%
|
37.194
+0%
|
37.236
+0%
|
37.429
+1%
|
37.792
+1%
|
38.237
+1%
|
38.791
+1%
|
39.262
+1%
|
39.383
+0%
|
39.472
+0%
|
39.445
0%
|
39.383
0%
|
39.506
+0%
|
39.531
+0%
|
39.583
+0%
|
39.765
+0%
|
39.068
-2%
|
39.216
+0%
|
39.402
+0%
|
39.691
+1%
|
40.479
+2%
|
40.840
+1%
|
41.400
+1%
|
41.828
+1%
|
42.440
+1%
|
44.158
+4%
|
46.073
+4%
|
47.958
+4%
|
49.954
+4%
|
50.962
+2%
|
51.628
+1%
|
52.510
+2%
|
52.961
+1%
|
53.815
+2%
|
54.933
+2%
|
55.783
+2%
|
57.399
+3%
|
59.018
+3%
|
61.017
+3%
|
64.077
+5%
|
|
| Bruttogewinn | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Umsatzkosten |
(2.406)
|
(2.362)
|
(2.328)
|
(2.331)
|
(2.342)
|
(2.316)
|
(2.315)
|
(2.323)
|
(2.317)
|
(2.309)
|
(2.301)
|
(2.435)
|
(2.651)
|
(2.820)
|
(2.987)
|
(3.061)
|
(3.235)
|
(3.492)
|
(3.760)
|
(4.000)
|
(4.191)
|
(4.370)
|
(4.583)
|
(4.796)
|
(4.981)
|
(5.130)
|
(5.088)
|
(4.956)
|
(4.794)
|
(4.494)
|
(4.394)
|
(4.702)
|
(5.764)
|
(6.819)
|
(7.880)
|
(8.473)
|
(8.398)
|
(8.327)
|
(8.126)
|
(8.022)
|
(7.858)
|
(7.645)
|
(7.483)
|
(7.291)
|
(7.379)
|
(7.325)
|
(7.339)
|
(7.398)
|
(7.236)
|
(7.471)
|
(7.561)
|
(7.686)
|
(7.532)
|
(7.701)
|
(7.656)
|
(7.595)
|
(7.479)
|
(7.404)
|
(7.348)
|
(7.401)
|
(7.452)
|
(8.059)
|
(8.222)
|
(8.326)
|
(8.060)
|
(8.082)
|
(8.123)
|
(8.103)
|
(7.995)
|
(7.997)
|
(8.044)
|
(8.032)
|
(7.938)
|
(7.861)
|
(7.752)
|
(7.703)
|
(7.855)
|
(8.079)
|
(8.299)
|
(8.602)
|
(8.877)
|
(9.811)
|
(11.010)
|
(12.231)
|
(13.564)
|
(14.137)
|
(14.519)
|
(14.949)
|
(15.143)
|
(15.439)
|
(15.784)
|
(16.110)
|
(16.927)
|
(17.905)
|
(19.194)
|
(21.091)
|
|
| Bruttogewinn |
7.267
N/A
|
7.073
-3%
|
7.036
-1%
|
7.087
+1%
|
7.133
+1%
|
7.203
+1%
|
7.393
+3%
|
7.587
+3%
|
7.839
+3%
|
7.989
+2%
|
8.255
+3%
|
8.562
+4%
|
9.148
+7%
|
9.532
+4%
|
9.901
+4%
|
10.347
+5%
|
11.145
+8%
|
11.711
+5%
|
12.314
+5%
|
13.018
+6%
|
13.805
+6%
|
14.564
+5%
|
15.501
+6%
|
16.223
+5%
|
17.449
+8%
|
18.102
+4%
|
18.438
+2%
|
18.674
+1%
|
18.458
-1%
|
18.481
+0%
|
18.832
+2%
|
19.475
+3%
|
21.056
+8%
|
22.450
+7%
|
24.113
+7%
|
25.880
+7%
|
27.224
+5%
|
28.168
+3%
|
28.579
+1%
|
28.958
+1%
|
29.263
+1%
|
29.283
+0%
|
29.747
+2%
|
29.858
+0%
|
29.801
0%
|
30.046
+1%
|
30.214
+1%
|
30.504
+1%
|
31.039
+2%
|
31.028
0%
|
31.259
+1%
|
31.154
0%
|
30.694
-1%
|
30.377
-1%
|
29.818
-2%
|
29.564
-1%
|
29.568
+0%
|
29.790
+1%
|
29.888
+0%
|
30.028
+0%
|
30.340
+1%
|
30.178
-1%
|
30.569
+1%
|
30.936
+1%
|
31.323
+1%
|
31.390
+0%
|
31.322
0%
|
31.280
0%
|
31.511
+1%
|
31.534
+0%
|
31.539
+0%
|
31.733
+1%
|
31.130
-2%
|
31.355
+1%
|
31.650
+1%
|
31.988
+1%
|
32.624
+2%
|
32.761
+0%
|
33.101
+1%
|
33.226
+0%
|
33.563
+1%
|
34.347
+2%
|
35.063
+2%
|
35.727
+2%
|
36.390
+2%
|
36.825
+1%
|
37.109
+1%
|
37.561
+1%
|
37.818
+1%
|
38.376
+1%
|
39.149
+2%
|
39.673
+1%
|
40.472
+2%
|
41.113
+2%
|
41.823
+2%
|
42.986
+3%
|
|
| Operatives Ergebnis | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operative Kosten |
(3.696)
|
(3.668)
|
(3.656)
|
(3.690)
|
(3.693)
|
(3.712)
|
(3.768)
|
(3.816)
|
(3.921)
|
(3.958)
|
(3.999)
|
(4.320)
|
(4.771)
|
(5.148)
|
(5.544)
|
(5.755)
|
(6.187)
|
(6.504)
|
(6.901)
|
(7.318)
|
(7.672)
|
(8.167)
|
(8.626)
|
(8.955)
|
(9.440)
|
(9.771)
|
(9.904)
|
(10.001)
|
(9.903)
|
(9.718)
|
(9.780)
|
(10.222)
|
(11.218)
|
(12.279)
|
(13.358)
|
(14.199)
|
(14.616)
|
(14.886)
|
(15.015)
|
(15.083)
|
(15.206)
|
(15.263)
|
(15.414)
|
(15.537)
|
(15.369)
|
(15.441)
|
(15.612)
|
(15.710)
|
(16.056)
|
(15.927)
|
(16.063)
|
(16.119)
|
(16.405)
|
(16.377)
|
(16.348)
|
(16.380)
|
(16.464)
|
(16.700)
|
(16.678)
|
(16.821)
|
(16.861)
|
(16.770)
|
(16.976)
|
(17.084)
|
(17.419)
|
(17.488)
|
(17.506)
|
(17.435)
|
(17.489)
|
(17.414)
|
(17.444)
|
(17.481)
|
(16.928)
|
(16.730)
|
(16.507)
|
(16.483)
|
(16.842)
|
(16.897)
|
(17.117)
|
(17.338)
|
(17.733)
|
(19.193)
|
(20.514)
|
(21.664)
|
(22.720)
|
(22.414)
|
(22.216)
|
(22.048)
|
(22.054)
|
(21.673)
|
(21.863)
|
(21.960)
|
(22.518)
|
(22.506)
|
(22.413)
|
(22.381)
|
|
| Vertriebs-, Verwaltungs- und Gemeinkosten |
(2.620)
|
(2.560)
|
(2.511)
|
(2.527)
|
(2.491)
|
(2.514)
|
(2.537)
|
(2.556)
|
(2.631)
|
(2.660)
|
(2.702)
|
(2.861)
|
(3.061)
|
(3.228)
|
(3.357)
|
(3.445)
|
(3.732)
|
(3.868)
|
(4.138)
|
(4.378)
|
(4.599)
|
(4.861)
|
(5.077)
|
(5.224)
|
(5.487)
|
(5.635)
|
(5.654)
|
(5.611)
|
(5.423)
|
(5.267)
|
(5.263)
|
(5.494)
|
(5.991)
|
(6.436)
|
(6.926)
|
(7.353)
|
(7.669)
|
(8.004)
|
(8.172)
|
(8.228)
|
(8.253)
|
(8.132)
|
(8.194)
|
(8.296)
|
(8.134)
|
(8.194)
|
(8.297)
|
(8.315)
|
(8.605)
|
(8.432)
|
(8.462)
|
(8.473)
|
(8.732)
|
(8.738)
|
(8.799)
|
(8.901)
|
(9.039)
|
(9.286)
|
(9.319)
|
(9.371)
|
(9.257)
|
(9.447)
|
(9.592)
|
(9.728)
|
(9.715)
|
(9.769)
|
(9.761)
|
(9.747)
|
(9.774)
|
(9.725)
|
(9.716)
|
(9.686)
|
(9.275)
|
(9.114)
|
(8.883)
|
(8.484)
|
(8.936)
|
(8.632)
|
(8.745)
|
(9.146)
|
(9.364)
|
(9.800)
|
(10.109)
|
(10.322)
|
(10.412)
|
(10.242)
|
(10.128)
|
(9.995)
|
(9.822)
|
(9.796)
|
(9.905)
|
(9.995)
|
(10.253)
|
(10.298)
|
(10.279)
|
(10.211)
|
|
| F&E |
(1.076)
|
(1.108)
|
(1.146)
|
(1.164)
|
(1.159)
|
(1.186)
|
(1.209)
|
(1.230)
|
(1.254)
|
(1.264)
|
(1.266)
|
(1.355)
|
(1.491)
|
(1.588)
|
(1.736)
|
(1.792)
|
(1.872)
|
(1.978)
|
(2.029)
|
(2.132)
|
(2.195)
|
(2.341)
|
(2.496)
|
(2.608)
|
(2.741)
|
(2.797)
|
(2.774)
|
(2.769)
|
(2.767)
|
(2.719)
|
(2.776)
|
(2.922)
|
(3.254)
|
(3.697)
|
(4.108)
|
(4.412)
|
(4.519)
|
(4.466)
|
(4.449)
|
(4.467)
|
(4.523)
|
(4.674)
|
(4.771)
|
(4.812)
|
(4.850)
|
(4.886)
|
(4.961)
|
(5.067)
|
(5.151)
|
(5.243)
|
(5.358)
|
(5.436)
|
(5.524)
|
(5.585)
|
(5.640)
|
(5.689)
|
(5.787)
|
(5.917)
|
(5.983)
|
(6.085)
|
(6.153)
|
(6.211)
|
(6.174)
|
(6.149)
|
(6.084)
|
(6.076)
|
(6.078)
|
(6.008)
|
(6.026)
|
(6.020)
|
(6.076)
|
(6.150)
|
(6.067)
|
(6.099)
|
(6.169)
|
(6.597)
|
(6.527)
|
(6.928)
|
(7.081)
|
(6.969)
|
(7.219)
|
(7.628)
|
(8.032)
|
(8.362)
|
(8.623)
|
(8.746)
|
(8.814)
|
(8.916)
|
(8.915)
|
(9.006)
|
(9.251)
|
(9.432)
|
(9.860)
|
(10.045)
|
(10.135)
|
(10.313)
|
|
| Abschreibungen |
0
|
0
|
0
|
0
|
(43)
|
(12)
|
(22)
|
(30)
|
(36)
|
(34)
|
(31)
|
(104)
|
(219)
|
(332)
|
(451)
|
(518)
|
(583)
|
(658)
|
(734)
|
(808)
|
(878)
|
(965)
|
(1.053)
|
(1.123)
|
(1.212)
|
(1.339)
|
(1.476)
|
(1.621)
|
(1.713)
|
(1.732)
|
(1.741)
|
(1.806)
|
(1.973)
|
(2.146)
|
(2.324)
|
(2.434)
|
(2.428)
|
(2.416)
|
(2.394)
|
(2.388)
|
(2.430)
|
(2.457)
|
(2.449)
|
(2.429)
|
(2.385)
|
(2.361)
|
(2.354)
|
(2.328)
|
(2.300)
|
(2.252)
|
(2.243)
|
(2.210)
|
(2.149)
|
(2.054)
|
(1.909)
|
(1.790)
|
(1.638)
|
(1.497)
|
(1.376)
|
(1.365)
|
(1.451)
|
(1.551)
|
(1.649)
|
(1.646)
|
(1.620)
|
(1.643)
|
(1.667)
|
(1.680)
|
(1.689)
|
(1.669)
|
(1.652)
|
(1.645)
|
(1.586)
|
(1.517)
|
(1.455)
|
(1.402)
|
(1.379)
|
(1.337)
|
(1.291)
|
(1.223)
|
(1.150)
|
(1.765)
|
(2.373)
|
(2.980)
|
(3.582)
|
(3.426)
|
(3.274)
|
(3.137)
|
(3.010)
|
(2.871)
|
(2.707)
|
(2.506)
|
(2.307)
|
(2.103)
|
(1.919)
|
(1.784)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
439
|
439
|
439
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(103)
|
0
|
0
|
0
|
(307)
|
0
|
0
|
(27)
|
(98)
|
(60)
|
(80)
|
(73)
|
|
| Operatives Ergebnis |
3.571
N/A
|
3.406
-5%
|
3.380
-1%
|
3.397
+1%
|
3.440
+1%
|
3.491
+1%
|
3.625
+4%
|
3.771
+4%
|
3.918
+4%
|
4.031
+3%
|
4.256
+6%
|
4.242
0%
|
4.377
+3%
|
4.384
+0%
|
4.357
-1%
|
4.592
+5%
|
4.958
+8%
|
5.207
+5%
|
5.413
+4%
|
5.700
+5%
|
6.133
+8%
|
6.397
+4%
|
6.875
+7%
|
7.268
+6%
|
8.009
+10%
|
8.331
+4%
|
8.534
+2%
|
8.673
+2%
|
8.555
-1%
|
8.763
+2%
|
9.052
+3%
|
9.253
+2%
|
9.838
+6%
|
10.171
+3%
|
10.755
+6%
|
11.681
+9%
|
12.608
+8%
|
13.282
+5%
|
13.564
+2%
|
13.875
+2%
|
14.057
+1%
|
14.020
0%
|
14.333
+2%
|
14.321
0%
|
14.432
+1%
|
14.605
+1%
|
14.602
0%
|
14.794
+1%
|
14.983
+1%
|
15.101
+1%
|
15.196
+1%
|
15.035
-1%
|
14.289
-5%
|
14.000
-2%
|
13.470
-4%
|
13.184
-2%
|
13.104
-1%
|
13.090
0%
|
13.210
+1%
|
13.207
0%
|
13.479
+2%
|
13.408
-1%
|
13.593
+1%
|
13.852
+2%
|
13.904
+0%
|
13.902
0%
|
13.816
-1%
|
13.845
+0%
|
14.022
+1%
|
14.120
+1%
|
14.095
0%
|
14.252
+1%
|
14.202
0%
|
14.625
+3%
|
15.143
+4%
|
15.505
+2%
|
15.782
+2%
|
15.864
+1%
|
15.984
+1%
|
15.888
-1%
|
15.830
0%
|
15.154
-4%
|
14.549
-4%
|
14.063
-3%
|
13.670
-3%
|
14.411
+5%
|
14.893
+3%
|
15.513
+4%
|
15.764
+2%
|
16.703
+6%
|
17.286
+3%
|
17.713
+2%
|
17.954
+1%
|
18.607
+4%
|
19.410
+4%
|
20.605
+6%
|
|
| Vorsteuergewinn | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Zinserträge/-aufwendungen |
(98)
|
24
|
49
|
82
|
(23)
|
110
|
85
|
71
|
76
|
50
|
70
|
35
|
(4)
|
(48)
|
(70)
|
(38)
|
38
|
92
|
86
|
58
|
(74)
|
(55)
|
(40)
|
(18)
|
(77)
|
(129)
|
(237)
|
(375)
|
(490)
|
(598)
|
(673)
|
(816)
|
(875)
|
(827)
|
(815)
|
(760)
|
(731)
|
(785)
|
(790)
|
(768)
|
(759)
|
(760)
|
(793)
|
(858)
|
(834)
|
(856)
|
(896)
|
(969)
|
(1.124)
|
(1.171)
|
(1.202)
|
(1.110)
|
(1.064)
|
(1.117)
|
(1.149)
|
(1.179)
|
(1.155)
|
(1.131)
|
(1.183)
|
(1.206)
|
(1.264)
|
(1.242)
|
(1.113)
|
(1.112)
|
(1.031)
|
(1.023)
|
(1.072)
|
(1.091)
|
(1.253)
|
(1.399)
|
(1.514)
|
(1.612)
|
(1.817)
|
(2.088)
|
(2.328)
|
(2.545)
|
(2.687)
|
(2.782)
|
(2.896)
|
(2.992)
|
(3.191)
|
(3.221)
|
(3.415)
|
(3.729)
|
(3.961)
|
(3.990)
|
(3.957)
|
(3.890)
|
(3.780)
|
(3.679)
|
(3.653)
|
(3.585)
|
(3.609)
|
(4.016)
|
(1.581)
|
(1.721)
|
|
| Nicht wiederkehrende Posten |
0
|
(322)
|
(341)
|
(339)
|
0
|
(45)
|
(36)
|
(45)
|
(54)
|
(68)
|
(78)
|
(221)
|
(355)
|
(365)
|
(352)
|
(305)
|
(222)
|
(240)
|
(205)
|
(150)
|
(159)
|
(149)
|
(202)
|
(114)
|
(165)
|
(182)
|
(192)
|
(266)
|
(234)
|
(224)
|
(310)
|
(608)
|
(776)
|
(933)
|
(925)
|
(707)
|
(575)
|
(483)
|
(424)
|
(405)
|
(351)
|
(117)
|
(70)
|
(41)
|
252
|
73
|
15
|
56
|
(224)
|
(252)
|
(214)
|
(237)
|
(418)
|
(438)
|
(496)
|
(566)
|
(500)
|
(499)
|
(537)
|
(602)
|
(566)
|
(589)
|
(772)
|
(675)
|
(640)
|
(609)
|
(461)
|
(406)
|
(487)
|
(486)
|
(379)
|
(407)
|
(306)
|
(395)
|
(513)
|
(525)
|
(569)
|
(435)
|
(4.962)
|
(4.922)
|
(4.904)
|
(5.031)
|
(531)
|
(607)
|
(577)
|
(644)
|
(575)
|
(705)
|
(411)
|
(654)
|
(639)
|
(458)
|
(276)
|
(643)
|
(935)
|
(1.024)
|
|
| Sonstige Erträge gesamt |
(65)
|
37
|
11
|
7
|
8
|
11
|
9
|
4
|
5
|
6
|
8
|
24
|
33
|
73
|
78
|
71
|
36
|
(20)
|
(23)
|
(9)
|
86
|
31
|
52
|
20
|
67
|
59
|
(15)
|
(9)
|
3
|
11
|
80
|
92
|
56
|
64
|
83
|
101
|
109
|
72
|
50
|
47
|
15
|
49
|
42
|
32
|
48
|
37
|
62
|
61
|
69
|
81
|
44
|
37
|
27
|
(19)
|
0
|
(32)
|
(7)
|
45
|
32
|
89
|
31
|
67
|
77
|
213
|
191
|
194
|
129
|
(39)
|
(14)
|
(25)
|
44
|
1
|
(16)
|
35
|
37
|
104
|
473
|
438
|
491
|
207
|
(86)
|
(278)
|
(339)
|
(85)
|
(6)
|
69
|
61
|
151
|
168
|
166
|
212
|
119
|
91
|
469
|
475
|
477
|
|
| Vorsteuergewinn |
3.408
N/A
|
3.145
-8%
|
3.100
-1%
|
3.147
+2%
|
3.425
+9%
|
3.567
+4%
|
3.683
+3%
|
3.801
+3%
|
3.945
+4%
|
4.019
+2%
|
4.256
+6%
|
4.080
-4%
|
4.051
-1%
|
4.044
0%
|
4.013
-1%
|
4.320
+8%
|
4.810
+11%
|
5.039
+5%
|
5.271
+5%
|
5.599
+6%
|
5.986
+7%
|
6.224
+4%
|
6.685
+7%
|
7.156
+7%
|
7.834
+9%
|
8.079
+3%
|
8.090
+0%
|
8.023
-1%
|
7.834
-2%
|
7.952
+2%
|
8.149
+2%
|
7.921
-3%
|
8.243
+4%
|
8.475
+3%
|
9.098
+7%
|
10.315
+13%
|
11.411
+11%
|
12.086
+6%
|
12.400
+3%
|
12.749
+3%
|
12.962
+2%
|
13.192
+2%
|
13.512
+2%
|
13.454
0%
|
13.898
+3%
|
13.859
0%
|
13.783
-1%
|
13.942
+1%
|
13.704
-2%
|
13.759
+0%
|
13.824
+0%
|
13.725
-1%
|
12.834
-6%
|
12.426
-3%
|
11.825
-5%
|
11.407
-4%
|
11.442
+0%
|
11.505
+1%
|
11.522
+0%
|
11.488
0%
|
11.680
+2%
|
11.644
0%
|
11.785
+1%
|
12.278
+4%
|
12.424
+1%
|
12.464
+0%
|
12.412
0%
|
12.309
-1%
|
12.268
0%
|
12.210
0%
|
12.246
+0%
|
12.234
0%
|
12.063
-1%
|
12.177
+1%
|
12.339
+1%
|
12.539
+2%
|
12.999
+4%
|
13.085
+1%
|
8.617
-34%
|
8.181
-5%
|
7.649
-7%
|
6.624
-13%
|
10.264
+55%
|
9.642
-6%
|
9.126
-5%
|
9.846
+8%
|
10.422
+6%
|
11.069
+6%
|
11.741
+6%
|
12.536
+7%
|
13.206
+5%
|
13.789
+4%
|
14.160
+3%
|
14.417
+2%
|
17.369
+20%
|
18.337
+6%
|
|
| Nettogewinn | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Steueraufwand |
(1.184)
|
(1.089)
|
(1.058)
|
(1.042)
|
(1.118)
|
(1.163)
|
(1.197)
|
(1.251)
|
(1.264)
|
(1.269)
|
(1.309)
|
(1.228)
|
(1.165)
|
(1.149)
|
(1.134)
|
(1.216)
|
(1.429)
|
(1.507)
|
(1.570)
|
(1.630)
|
(1.712)
|
(1.780)
|
(1.905)
|
(2.069)
|
(2.313)
|
(2.321)
|
(2.339)
|
(2.283)
|
(2.241)
|
(2.312)
|
(2.347)
|
(2.259)
|
(2.108)
|
(2.112)
|
(2.323)
|
(2.613)
|
(2.864)
|
(3.051)
|
(3.043)
|
(3.011)
|
(2.981)
|
(3.018)
|
(2.949)
|
(2.884)
|
(2.973)
|
(2.777)
|
(2.729)
|
(2.827)
|
(2.749)
|
(2.811)
|
(2.927)
|
(2.898)
|
(2.896)
|
(2.925)
|
(2.629)
|
(2.564)
|
(2.541)
|
(2.520)
|
(2.702)
|
(2.571)
|
(2.228)
|
(1.997)
|
(1.956)
|
(1.864)
|
(1.967)
|
(2.039)
|
(1.868)
|
(2.080)
|
(1.574)
|
(1.491)
|
(1.549)
|
(1.475)
|
(1.928)
|
(1.928)
|
(1.959)
|
291
|
747
|
867
|
1.646
|
(620)
|
(932)
|
(815)
|
(1.467)
|
(1.268)
|
(623)
|
(470)
|
(284)
|
(426)
|
(1.274)
|
(1.559)
|
(1.581)
|
(1.629)
|
(1.717)
|
(1.018)
|
(986)
|
(1.169)
|
|
| Ergebnis aus fortgeführten Geschäftsbereichen |
2.224
|
2.056
|
2.042
|
2.105
|
2.307
|
2.404
|
2.486
|
2.550
|
2.681
|
2.750
|
2.947
|
2.852
|
2.886
|
2.895
|
2.879
|
3.104
|
3.381
|
3.532
|
3.701
|
3.969
|
4.274
|
4.444
|
4.780
|
5.087
|
5.521
|
5.758
|
5.751
|
5.740
|
5.593
|
5.640
|
5.802
|
5.662
|
6.135
|
6.363
|
6.775
|
7.702
|
8.547
|
9.035
|
9.357
|
9.738
|
9.981
|
10.174
|
10.563
|
10.570
|
10.925
|
11.082
|
11.054
|
11.115
|
10.955
|
10.948
|
10.897
|
10.827
|
9.938
|
9.501
|
9.196
|
8.843
|
8.901
|
8.985
|
8.820
|
8.917
|
9.452
|
9.647
|
9.829
|
10.414
|
10.457
|
10.425
|
10.544
|
10.229
|
10.694
|
10.719
|
10.697
|
10.759
|
10.135
|
10.249
|
10.380
|
12.830
|
13.746
|
13.952
|
10.263
|
7.561
|
6.717
|
5.809
|
8.797
|
8.374
|
8.503
|
9.376
|
10.138
|
10.643
|
10.467
|
10.977
|
11.625
|
12.160
|
12.443
|
13.399
|
16.383
|
17.168
|
|
| Nettogewinn |
2.224
N/A
|
2.056
-8%
|
2.042
-1%
|
2.105
+3%
|
2.307
+10%
|
2.404
+4%
|
2.486
+3%
|
2.550
+3%
|
2.681
+5%
|
2.750
+3%
|
2.947
+7%
|
2.852
-3%
|
2.886
+1%
|
2.895
+0%
|
2.879
-1%
|
3.104
+8%
|
3.381
+9%
|
3.532
+4%
|
3.701
+5%
|
3.969
+7%
|
4.274
+8%
|
4.444
+4%
|
4.780
+8%
|
5.087
+6%
|
5.521
+9%
|
5.758
+4%
|
5.751
0%
|
5.740
0%
|
5.593
-3%
|
5.640
+1%
|
5.802
+3%
|
5.662
-2%
|
6.135
+8%
|
6.363
+4%
|
6.775
+6%
|
7.702
+14%
|
8.547
+11%
|
9.035
+6%
|
9.357
+4%
|
9.738
+4%
|
9.981
+2%
|
10.174
+2%
|
10.563
+4%
|
10.570
+0%
|
10.925
+3%
|
11.082
+1%
|
11.054
0%
|
11.115
+1%
|
10.955
-1%
|
10.948
0%
|
10.897
0%
|
10.827
-1%
|
9.938
-8%
|
9.501
-4%
|
9.196
-3%
|
8.843
-4%
|
8.901
+1%
|
8.985
+1%
|
8.820
-2%
|
8.917
+1%
|
9.452
+6%
|
9.647
+2%
|
9.829
+2%
|
3.543
-64%
|
3.587
+1%
|
3.708
+3%
|
3.827
+3%
|
10.619
+177%
|
11.083
+4%
|
10.955
-1%
|
10.933
0%
|
10.759
-2%
|
10.135
-6%
|
10.249
+1%
|
10.380
+1%
|
12.830
+24%
|
13.746
+7%
|
13.952
+1%
|
10.263
-26%
|
7.561
-26%
|
6.717
-11%
|
5.809
-14%
|
8.797
+51%
|
8.374
-5%
|
8.503
+2%
|
9.376
+10%
|
10.138
+8%
|
10.643
+5%
|
10.467
-2%
|
10.977
+5%
|
11.625
+6%
|
12.160
+5%
|
12.443
+2%
|
12.441
0%
|
15.425
+24%
|
16.188
+5%
|
|
| Verwässertes EPS |
0,39
N/A
|
0,37
-5%
|
0,37
N/A
|
0,39
+5%
|
0,43
+10%
|
0,45
+5%
|
0,47
+4%
|
0,48
+2%
|
0,5
+4%
|
0,53
+6%
|
0,57
+8%
|
0,55
-4%
|
0,55
N/A
|
0,56
+2%
|
0,55
-2%
|
0,59
+7%
|
0,64
+8%
|
0,66
+3%
|
0,69
+5%
|
0,75
+9%
|
0,81
+8%
|
0,85
+5%
|
0,92
+8%
|
0,98
+7%
|
1,06
+8%
|
1,11
+5%
|
1,11
N/A
|
1,13
+2%
|
1,09
-4%
|
1,1
+1%
|
1,14
+4%
|
1,11
-3%
|
1,21
+9%
|
1,25
+3%
|
1,33
+6%
|
1,51
+14%
|
1,67
+11%
|
1,76
+5%
|
1,82
+3%
|
1,9
+4%
|
1,96
+3%
|
2,05
+5%
|
2,16
+5%
|
2,19
+1%
|
2,26
+3%
|
2,37
+5%
|
2,41
+2%
|
2,42
+0%
|
2,38
-2%
|
2,4
+1%
|
2,4
N/A
|
2,4
N/A
|
2,21
-8%
|
2,14
-3%
|
2,13
0%
|
2,07
-3%
|
2,07
N/A
|
2,12
+2%
|
2,1
-1%
|
2,12
+1%
|
2,24
+6%
|
2,27
+1%
|
2,31
+2%
|
0,85
-63%
|
0,84
-1%
|
0,92
+10%
|
1
+9%
|
2,93
+193%
|
2,96
+1%
|
3,21
+8%
|
3,28
+2%
|
3,28
N/A
|
3,08
-6%
|
3,29
+7%
|
3,4
+3%
|
4,28
+26%
|
4,55
+6%
|
4,87
+7%
|
3,8
-22%
|
2,74
-28%
|
2,41
-12%
|
2,1
-13%
|
3,19
+52%
|
3,03
-5%
|
3,07
+1%
|
3,32
+8%
|
3,62
+9%
|
3,79
+5%
|
3,71
-2%
|
3,85
+4%
|
4,05
+5%
|
4,23
+4%
|
4,34
+3%
|
4,27
-2%
|
5,27
+23%
|
5,55
+5%
|
|