Eaton Corporation PLC
XMUN:3EC
Legen Sie fest, zu welchem Kurs Sie kaufen würden. Wir helfen Ihnen, bereit zu bleiben.
|
E
|
Eaton Corporation PLC
XMUN:3EC
|
IE |
|
Caledonian Holdings PLC
LSE:CHP
|
UK |
Gewinn- und Verlustrechnung
Ergebnis-Wasserfall
Eaton Corporation PLC
Gewinn- und Verlustrechnung
Eaton Corporation PLC
| 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 |
127
|
116
|
109
|
0
|
101
|
98
|
92
|
0
|
82
|
77
|
77
|
0
|
0
|
0
|
0
|
90
|
28
|
56
|
81
|
105
|
107
|
120
|
132
|
147
|
155
|
158
|
0
|
0
|
81
|
78
|
116
|
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
|
|
| Umsatz |
7.039
N/A
|
7.049
+0%
|
7.129
+1%
|
7.209
+1%
|
7.411
+3%
|
7.557
+2%
|
7.753
+3%
|
8.061
+4%
|
8.374
+4%
|
8.750
+4%
|
9.267
+6%
|
9.712
+5%
|
10.233
+5%
|
10.611
+4%
|
10.835
+2%
|
10.874
+0%
|
11.321
+4%
|
11.665
+3%
|
11.981
+3%
|
12.232
+2%
|
12.389
+1%
|
12.512
+1%
|
12.727
+2%
|
13.033
+2%
|
13.416
+3%
|
14.447
+8%
|
15.263
+6%
|
15.376
+1%
|
14.693
-4%
|
13.315
-9%
|
12.229
-8%
|
11.873
-3%
|
12.163
+2%
|
12.640
+4%
|
13.183
+4%
|
13.715
+4%
|
14.415
+5%
|
15.127
+5%
|
15.679
+4%
|
16.049
+2%
|
16.206
+1%
|
16.184
0%
|
16.011
-1%
|
16.311
+2%
|
17.661
+8%
|
19.195
+9%
|
20.852
+9%
|
22.046
+6%
|
22.228
+1%
|
22.393
+1%
|
22.514
+1%
|
22.552
+0%
|
22.283
-1%
|
21.888
-2%
|
21.363
-2%
|
20.855
-2%
|
20.445
-2%
|
20.153
-1%
|
19.937
-1%
|
19.747
-1%
|
19.782
+0%
|
19.834
+0%
|
20.058
+1%
|
20.404
+2%
|
20.807
+2%
|
21.162
+2%
|
21.363
+1%
|
21.609
+1%
|
21.663
+0%
|
21.709
+0%
|
21.611
0%
|
21.390
-1%
|
20.874
-2%
|
19.197
-8%
|
18.409
-4%
|
17.858
-3%
|
17.761
-1%
|
19.120
+8%
|
19.517
+2%
|
19.628
+1%
|
19.779
+1%
|
19.776
0%
|
20.166
+2%
|
20.752
+3%
|
21.392
+3%
|
22.046
+3%
|
22.613
+3%
|
23.196
+3%
|
23.656
+2%
|
24.140
+2%
|
24.605
+2%
|
24.878
+1%
|
25.312
+2%
|
25.990
+3%
|
26.633
+2%
|
27.448
+3%
|
|
| Bruttogewinn | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Umsatzkosten |
(5.292)
|
(5.256)
|
(5.246)
|
(5.272)
|
(5.401)
|
(5.535)
|
(5.698)
|
(5.897)
|
(6.103)
|
(6.331)
|
(6.688)
|
(7.002)
|
(7.374)
|
(7.646)
|
(7.793)
|
(7.830)
|
(8.147)
|
(8.411)
|
(8.717)
|
(8.949)
|
(9.052)
|
(9.136)
|
(9.228)
|
(9.382)
|
(9.687)
|
(10.410)
|
(10.993)
|
(11.191)
|
(10.833)
|
(9.953)
|
(9.167)
|
(8.782)
|
(8.809)
|
(9.007)
|
(9.309)
|
(9.633)
|
(10.114)
|
(10.589)
|
(11.009)
|
(11.261)
|
(11.333)
|
(11.286)
|
(11.133)
|
(11.448)
|
(12.429)
|
(13.484)
|
(14.620)
|
(15.369)
|
(15.492)
|
(15.647)
|
(15.680)
|
(15.646)
|
(15.381)
|
(15.031)
|
(14.712)
|
(14.304)
|
(14.002)
|
(13.746)
|
(13.520)
|
(13.416)
|
(13.428)
|
(13.454)
|
(13.549)
|
(13.758)
|
(14.011)
|
(14.237)
|
(14.368)
|
(14.512)
|
(14.511)
|
(14.537)
|
(14.452)
|
(14.338)
|
(14.067)
|
(13.247)
|
(12.786)
|
(12.408)
|
(12.290)
|
(12.958)
|
(13.245)
|
(13.293)
|
(13.378)
|
(13.338)
|
(13.545)
|
(13.865)
|
(14.195)
|
(14.437)
|
(14.576)
|
(14.762)
|
(14.888)
|
(15.081)
|
(15.296)
|
(15.375)
|
(15.580)
|
(16.071)
|
(16.485)
|
(17.131)
|
|
| Bruttogewinn |
1.747
N/A
|
1.793
+3%
|
1.883
+5%
|
1.937
+3%
|
2.010
+4%
|
2.022
+1%
|
2.055
+2%
|
2.164
+5%
|
2.271
+5%
|
2.419
+7%
|
2.579
+7%
|
2.710
+5%
|
2.859
+5%
|
2.965
+4%
|
3.042
+3%
|
3.044
+0%
|
3.174
+4%
|
3.254
+3%
|
3.264
+0%
|
3.283
+1%
|
3.337
+2%
|
3.376
+1%
|
3.499
+4%
|
3.651
+4%
|
3.729
+2%
|
4.037
+8%
|
4.270
+6%
|
4.185
-2%
|
3.860
-8%
|
3.362
-13%
|
3.062
-9%
|
3.091
+1%
|
3.354
+9%
|
3.633
+8%
|
3.874
+7%
|
4.082
+5%
|
4.301
+5%
|
4.538
+6%
|
4.670
+3%
|
4.788
+3%
|
4.873
+2%
|
4.898
+1%
|
4.878
0%
|
4.863
0%
|
5.232
+8%
|
5.711
+9%
|
6.232
+9%
|
6.677
+7%
|
6.736
+1%
|
6.746
+0%
|
6.834
+1%
|
6.906
+1%
|
6.902
0%
|
6.857
-1%
|
6.651
-3%
|
6.551
-2%
|
6.443
-2%
|
6.407
-1%
|
6.417
+0%
|
6.331
-1%
|
6.354
+0%
|
6.380
+0%
|
6.509
+2%
|
6.646
+2%
|
6.796
+2%
|
6.925
+2%
|
6.995
+1%
|
7.097
+1%
|
7.152
+1%
|
7.172
+0%
|
7.159
0%
|
7.052
-1%
|
6.807
-3%
|
5.950
-13%
|
5.623
-5%
|
5.450
-3%
|
5.471
+0%
|
6.162
+13%
|
6.272
+2%
|
6.335
+1%
|
6.401
+1%
|
6.438
+1%
|
6.621
+3%
|
6.887
+4%
|
7.197
+5%
|
7.609
+6%
|
8.037
+6%
|
8.434
+5%
|
8.768
+4%
|
9.059
+3%
|
9.309
+3%
|
9.503
+2%
|
9.732
+2%
|
9.919
+2%
|
10.148
+2%
|
10.317
+2%
|
|
| Operatives Ergebnis | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operative Kosten |
(1.376)
|
(1.377)
|
(1.392)
|
(1.452)
|
(1.458)
|
(1.471)
|
(1.481)
|
(1.569)
|
(1.573)
|
(1.679)
|
(1.770)
|
(1.863)
|
(1.993)
|
(2.021)
|
(2.038)
|
(1.990)
|
(2.081)
|
(2.145)
|
(2.180)
|
(2.209)
|
(2.243)
|
(2.282)
|
(2.351)
|
(2.449)
|
(2.507)
|
(2.710)
|
(2.970)
|
(2.888)
|
(2.851)
|
(2.615)
|
(2.483)
|
(2.638)
|
(2.766)
|
(2.790)
|
(2.859)
|
(2.910)
|
(2.984)
|
(3.079)
|
(3.088)
|
(3.117)
|
(3.173)
|
(3.176)
|
(3.199)
|
(3.404)
|
(3.694)
|
(4.017)
|
(4.372)
|
(4.522)
|
(4.541)
|
(4.400)
|
(4.374)
|
(4.274)
|
(4.867)
|
(4.277)
|
(4.223)
|
(4.186)
|
(4.141)
|
(4.152)
|
(4.076)
|
(3.987)
|
(3.977)
|
(3.978)
|
(2.985)
|
(4.107)
|
(3.064)
|
(3.066)
|
(4.109)
|
(4.128)
|
(4.423)
|
(4.404)
|
(4.125)
|
(4.225)
|
(4.215)
|
(4.074)
|
(3.953)
|
(3.776)
|
(3.654)
|
(3.773)
|
(3.916)
|
(3.912)
|
(3.927)
|
(3.869)
|
(3.829)
|
(3.856)
|
(3.982)
|
(4.207)
|
(4.279)
|
(4.456)
|
(4.572)
|
(4.577)
|
(4.706)
|
(4.807)
|
(4.855)
|
(5.010)
|
(5.130)
|
(5.145)
|
|
| Vertriebs-, Verwaltungs- und Gemeinkosten |
(1.164)
|
(1.163)
|
(1.159)
|
(1.217)
|
(1.217)
|
(1.244)
|
(1.268)
|
(1.351)
|
(1.349)
|
(1.409)
|
(1.495)
|
(1.583)
|
(1.645)
|
(1.700)
|
(1.732)
|
(1.746)
|
(1.812)
|
(1.863)
|
(1.892)
|
(1.939)
|
(1.968)
|
(2.001)
|
(2.064)
|
(2.139)
|
(2.182)
|
(2.358)
|
(2.487)
|
(2.513)
|
(2.454)
|
(2.235)
|
(2.107)
|
(2.252)
|
(2.324)
|
(2.443)
|
(2.563)
|
(2.486)
|
(2.564)
|
(2.658)
|
(2.675)
|
(2.738)
|
(2.775)
|
(2.767)
|
(2.786)
|
(2.894)
|
(3.150)
|
(3.420)
|
(3.700)
|
(3.886)
|
(3.890)
|
(3.914)
|
(3.908)
|
(3.810)
|
(3.763)
|
(3.680)
|
(3.626)
|
(3.596)
|
(3.573)
|
(3.569)
|
(3.515)
|
(3.505)
|
(3.498)
|
(3.483)
|
(3.532)
|
(3.561)
|
(3.535)
|
(3.554)
|
(3.541)
|
(3.548)
|
(3.576)
|
(3.582)
|
(3.578)
|
(3.583)
|
(3.531)
|
(3.315)
|
(3.184)
|
(3.075)
|
(3.005)
|
(3.190)
|
(3.270)
|
(3.256)
|
(3.251)
|
(3.203)
|
(3.182)
|
(3.227)
|
(3.341)
|
(3.499)
|
(3.635)
|
(3.795)
|
(3.916)
|
(3.951)
|
(4.030)
|
(4.077)
|
(4.100)
|
(4.228)
|
(4.305)
|
(4.311)
|
|
| F&E |
(215)
|
(212)
|
(207)
|
(203)
|
(203)
|
(209)
|
(215)
|
(223)
|
(228)
|
(236)
|
(251)
|
(259)
|
(270)
|
(274)
|
(276)
|
(279)
|
(295)
|
(307)
|
(317)
|
(315)
|
(316)
|
(321)
|
(323)
|
(335)
|
(346)
|
(372)
|
(403)
|
(417)
|
(426)
|
(410)
|
(392)
|
(395)
|
(398)
|
(406)
|
(411)
|
(425)
|
(429)
|
(433)
|
(433)
|
(417)
|
(417)
|
(416)
|
(414)
|
(439)
|
(486)
|
(541)
|
(605)
|
(644)
|
(654)
|
(661)
|
(658)
|
(647)
|
(643)
|
(633)
|
(626)
|
(625)
|
(616)
|
(607)
|
(597)
|
(589)
|
(583)
|
(584)
|
(585)
|
(584)
|
(597)
|
(592)
|
(583)
|
(584)
|
(584)
|
(590)
|
(599)
|
(606)
|
(603)
|
(578)
|
(563)
|
(551)
|
(546)
|
(574)
|
(594)
|
(616)
|
(633)
|
(647)
|
(660)
|
(665)
|
(679)
|
(698)
|
(720)
|
(754)
|
(764)
|
(773)
|
(793)
|
(794)
|
(802)
|
(798)
|
(794)
|
(797)
|
|
| Sonstige operative Kosten |
3
|
(2)
|
(26)
|
(32)
|
(38)
|
(18)
|
2
|
5
|
4
|
(34)
|
(24)
|
(21)
|
(78)
|
(47)
|
(30)
|
35
|
26
|
25
|
29
|
45
|
41
|
40
|
36
|
25
|
21
|
20
|
(80)
|
42
|
29
|
30
|
16
|
9
|
(44)
|
59
|
115
|
1
|
9
|
12
|
20
|
38
|
19
|
7
|
1
|
(71)
|
(58)
|
(56)
|
(67)
|
8
|
3
|
175
|
192
|
183
|
(461)
|
36
|
29
|
35
|
48
|
24
|
36
|
107
|
104
|
89
|
1.132
|
38
|
1.068
|
1.080
|
15
|
4
|
(263)
|
(232)
|
52
|
(36)
|
(81)
|
(181)
|
(206)
|
(150)
|
(103)
|
(9)
|
(52)
|
(40)
|
(43)
|
(19)
|
13
|
36
|
38
|
(10)
|
76
|
93
|
108
|
147
|
117
|
64
|
47
|
16
|
(31)
|
(37)
|
|
| Operatives Ergebnis |
371
N/A
|
416
+12%
|
491
+18%
|
485
-1%
|
552
+14%
|
551
0%
|
574
+4%
|
595
+4%
|
698
+17%
|
740
+6%
|
809
+9%
|
847
+5%
|
866
+2%
|
944
+9%
|
1.004
+6%
|
1.054
+5%
|
1.093
+4%
|
1.109
+1%
|
1.084
-2%
|
1.074
-1%
|
1.094
+2%
|
1.094
N/A
|
1.148
+5%
|
1.202
+5%
|
1.222
+2%
|
1.327
+9%
|
1.300
-2%
|
1.297
0%
|
1.009
-22%
|
747
-26%
|
579
-22%
|
453
-22%
|
588
+30%
|
843
+43%
|
1.015
+20%
|
1.172
+15%
|
1.317
+12%
|
1.459
+11%
|
1.582
+8%
|
1.671
+6%
|
1.700
+2%
|
1.722
+1%
|
1.679
-2%
|
1.459
-13%
|
1.538
+5%
|
1.694
+10%
|
1.860
+10%
|
2.155
+16%
|
2.195
+2%
|
2.346
+7%
|
2.460
+5%
|
2.632
+7%
|
2.035
-23%
|
2.580
+27%
|
2.428
-6%
|
2.365
-3%
|
2.302
-3%
|
2.255
-2%
|
2.341
+4%
|
2.344
+0%
|
2.377
+1%
|
2.402
+1%
|
3.524
+47%
|
2.539
-28%
|
3.732
+47%
|
3.859
+3%
|
2.886
-25%
|
2.969
+3%
|
2.729
-8%
|
2.768
+1%
|
3.034
+10%
|
2.827
-7%
|
2.592
-8%
|
1.876
-28%
|
1.670
-11%
|
1.674
+0%
|
1.817
+9%
|
2.389
+31%
|
2.356
-1%
|
2.423
+3%
|
2.474
+2%
|
2.569
+4%
|
2.792
+9%
|
3.031
+9%
|
3.215
+6%
|
3.402
+6%
|
3.758
+10%
|
3.978
+6%
|
4.196
+5%
|
4.482
+7%
|
4.603
+3%
|
4.696
+2%
|
4.877
+4%
|
4.909
+1%
|
5.018
+2%
|
5.172
+3%
|
|
| Ergebnis vor Steuern | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Zinserträge/-aufwendungen |
(127)
|
(116)
|
(109)
|
(104)
|
(101)
|
(98)
|
(92)
|
(87)
|
(82)
|
(77)
|
(77)
|
(79)
|
(22)
|
(44)
|
(68)
|
(90)
|
(28)
|
(56)
|
(81)
|
(105)
|
(107)
|
(120)
|
(132)
|
(147)
|
(155)
|
(158)
|
(37)
|
(157)
|
(81)
|
(78)
|
(116)
|
(150)
|
(35)
|
(69)
|
(102)
|
(136)
|
(133)
|
(130)
|
(126)
|
(118)
|
(114)
|
(113)
|
(126)
|
(208)
|
(255)
|
(296)
|
(317)
|
(271)
|
(258)
|
(242)
|
(235)
|
(227)
|
(222)
|
(226)
|
(229)
|
(232)
|
(232)
|
(230)
|
(230)
|
(226)
|
(237)
|
(240)
|
(241)
|
(244)
|
(255)
|
(263)
|
(270)
|
(270)
|
(267)
|
(262)
|
(249)
|
(236)
|
(204)
|
(179)
|
(166)
|
(149)
|
(154)
|
(152)
|
(148)
|
(144)
|
(137)
|
(132)
|
(132)
|
(144)
|
(162)
|
(173)
|
(169)
|
(151)
|
(132)
|
(119)
|
(115)
|
(130)
|
(133)
|
(175)
|
(213)
|
(241)
|
|
| Nicht wiederkehrende Posten |
(22)
|
(25)
|
(36)
|
18
|
(1)
|
(8)
|
(27)
|
0
|
(34)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(65)
|
(134)
|
(156)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(644)
|
(644)
|
(644)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1.073
|
0
|
0
|
(275)
|
(275)
|
0
|
0
|
0
|
0
|
221
|
221
|
221
|
221
|
0
|
0
|
617
|
617
|
641
|
641
|
24
|
24
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Sonstige Erträge gesamt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(68)
|
(46)
|
(22)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(75)
|
(75)
|
(38)
|
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)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
2
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Vorsteuergewinn |
222
N/A
|
275
+24%
|
346
+26%
|
399
+15%
|
450
+13%
|
445
-1%
|
455
+2%
|
508
+12%
|
582
+15%
|
663
+14%
|
732
+10%
|
768
+5%
|
844
+10%
|
900
+7%
|
936
+4%
|
964
+3%
|
997
+3%
|
1.007
+1%
|
981
-3%
|
969
-1%
|
987
+2%
|
974
-1%
|
1.016
+4%
|
1.055
+4%
|
1.067
+1%
|
1.169
+10%
|
1.263
+8%
|
1.140
-10%
|
788
-31%
|
460
-42%
|
269
-42%
|
303
+13%
|
553
+83%
|
774
+40%
|
913
+18%
|
1.036
+13%
|
1.184
+14%
|
1.329
+12%
|
1.456
+10%
|
1.553
+7%
|
1.586
+2%
|
1.609
+1%
|
1.553
-3%
|
1.251
-19%
|
1.283
+3%
|
1.398
+9%
|
1.543
+10%
|
1.884
+22%
|
1.937
+3%
|
1.460
-25%
|
1.581
+8%
|
1.761
+11%
|
1.813
+3%
|
2.354
+30%
|
2.199
-7%
|
2.133
-3%
|
2.070
-3%
|
2.025
-2%
|
2.111
+4%
|
2.118
+0%
|
2.140
+1%
|
2.162
+1%
|
3.283
+52%
|
3.368
+3%
|
3.477
+3%
|
3.596
+3%
|
2.341
-35%
|
2.424
+4%
|
2.462
+2%
|
2.506
+2%
|
2.785
+11%
|
2.591
-7%
|
2.609
+1%
|
1.918
-26%
|
1.725
-10%
|
1.746
+1%
|
1.663
-5%
|
2.236
+34%
|
2.824
+26%
|
2.896
+3%
|
2.977
+3%
|
3.077
+3%
|
2.684
-13%
|
2.911
+8%
|
3.053
+5%
|
3.231
+6%
|
3.590
+11%
|
3.827
+7%
|
4.066
+6%
|
4.363
+7%
|
4.488
+3%
|
4.566
+2%
|
4.743
+4%
|
4.734
0%
|
4.805
+1%
|
4.932
+3%
|
|
| Nettogewinn | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Steueraufwand |
(70)
|
(84)
|
(102)
|
(118)
|
(130)
|
(120)
|
(116)
|
(122)
|
(134)
|
(147)
|
(153)
|
(128)
|
(143)
|
(156)
|
(165)
|
(181)
|
(183)
|
(149)
|
(110)
|
(72)
|
(63)
|
(58)
|
(72)
|
(82)
|
(90)
|
(95)
|
(109)
|
(73)
|
(20)
|
2
|
69
|
82
|
40
|
17
|
(47)
|
(99)
|
(117)
|
(153)
|
(182)
|
(201)
|
(209)
|
(188)
|
(152)
|
(31)
|
6
|
6
|
28
|
(11)
|
(3)
|
149
|
119
|
42
|
16
|
(162)
|
(167)
|
(159)
|
(160)
|
(158)
|
(167)
|
(199)
|
(192)
|
(187)
|
(429)
|
(444)
|
(493)
|
(520)
|
(250)
|
(278)
|
(281)
|
(300)
|
(393)
|
(378)
|
(480)
|
(371)
|
(333)
|
(331)
|
(227)
|
(348)
|
(753)
|
(750)
|
(757)
|
(762)
|
(391)
|
(445)
|
(483)
|
(517)
|
(592)
|
(604)
|
(660)
|
(708)
|
(714)
|
(768)
|
(801)
|
(803)
|
(874)
|
(841)
|
|
| Ergebnis aus fortgeführten Geschäftsbereichen |
152
|
191
|
244
|
281
|
320
|
325
|
339
|
386
|
448
|
516
|
579
|
640
|
701
|
744
|
771
|
783
|
814
|
858
|
871
|
897
|
924
|
916
|
944
|
973
|
977
|
1.074
|
1.154
|
1.067
|
768
|
462
|
338
|
385
|
593
|
791
|
866
|
937
|
1.067
|
1.176
|
1.274
|
1.352
|
1.377
|
1.421
|
1.401
|
1.220
|
1.289
|
1.404
|
1.571
|
1.873
|
1.934
|
1.609
|
1.700
|
1.803
|
1.829
|
2.192
|
2.032
|
1.974
|
1.910
|
1.867
|
1.944
|
1.919
|
1.948
|
1.975
|
2.854
|
2.924
|
2.984
|
3.076
|
2.091
|
2.146
|
2.181
|
2.206
|
2.392
|
2.213
|
2.129
|
1.547
|
1.392
|
1.415
|
1.436
|
1.888
|
2.071
|
2.146
|
2.220
|
2.315
|
2.293
|
2.466
|
2.570
|
2.714
|
2.998
|
3.223
|
3.406
|
3.655
|
3.774
|
3.798
|
3.942
|
3.931
|
3.931
|
4.091
|
|
| 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
|
(14)
|
(3)
|
(7)
|
(10)
|
(12)
|
(7)
|
(5)
|
(3)
|
(2)
|
(5)
|
(6)
|
(6)
|
(8)
|
(6)
|
(5)
|
(6)
|
(2)
|
(3)
|
(1)
|
(1)
|
(3)
|
(5)
|
(8)
|
(10)
|
(12)
|
(12)
|
(10)
|
(9)
|
(10)
|
(9)
|
(8)
|
(4)
|
(2)
|
0
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(5)
|
(1)
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(5)
|
(5)
|
(5)
|
(6)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Nettogewinn |
152
N/A
|
191
+26%
|
244
+28%
|
281
+15%
|
320
+14%
|
325
+2%
|
339
+4%
|
386
+14%
|
448
+16%
|
516
+15%
|
579
+12%
|
648
+12%
|
701
+8%
|
749
+7%
|
778
+4%
|
805
+3%
|
826
+3%
|
870
+5%
|
919
+6%
|
950
+3%
|
976
+3%
|
969
-1%
|
979
+1%
|
994
+2%
|
1.007
+1%
|
1.094
+9%
|
1.151
+5%
|
1.058
-8%
|
761
-28%
|
457
-40%
|
335
-27%
|
383
+14%
|
588
+54%
|
785
+34%
|
860
+10%
|
929
+8%
|
1.061
+14%
|
1.171
+10%
|
1.268
+8%
|
1.350
+6%
|
1.374
+2%
|
1.420
+3%
|
1.400
-1%
|
1.217
-13%
|
1.284
+6%
|
1.396
+9%
|
1.561
+12%
|
1.861
+19%
|
1.922
+3%
|
1.599
-17%
|
1.691
+6%
|
1.793
+6%
|
1.820
+2%
|
2.184
+20%
|
2.028
-7%
|
1.972
-3%
|
1.910
-3%
|
1.866
-2%
|
1.943
+4%
|
1.916
-1%
|
1.944
+1%
|
1.971
+1%
|
2.849
+45%
|
2.985
+5%
|
3.046
+2%
|
3.138
+3%
|
2.153
-31%
|
2.145
0%
|
2.179
+2%
|
2.205
+1%
|
2.390
+8%
|
2.211
-7%
|
2.127
-4%
|
1.542
-28%
|
1.387
-10%
|
1.410
+2%
|
1.430
+1%
|
1.885
+32%
|
2.068
+10%
|
2.144
+4%
|
2.218
+3%
|
2.313
+4%
|
2.291
-1%
|
2.462
+7%
|
2.567
+4%
|
2.710
+6%
|
2.994
+10%
|
3.218
+7%
|
3.401
+6%
|
3.650
+7%
|
3.768
+3%
|
3.794
+1%
|
3.937
+4%
|
3.926
0%
|
3.927
+0%
|
4.087
+4%
|
|
| Verwässertes EPS |
0,54
N/A
|
0,68
+26%
|
0,86
+26%
|
0,98
+14%
|
1,11
+13%
|
1,12
+1%
|
1,09
-3%
|
1,28
+17%
|
1,42
+11%
|
1,66
+17%
|
1,85
+11%
|
2,06
+11%
|
2,23
+8%
|
2,37
+6%
|
2,55
+8%
|
2,61
+2%
|
2,69
+3%
|
2,8
+4%
|
3
+7%
|
3,1
+3%
|
3,25
+5%
|
3,22
-1%
|
3,25
+1%
|
3,3
+2%
|
3,34
+1%
|
3,34
N/A
|
3,41
+2%
|
3,25
-5%
|
2,3
-29%
|
1,37
-40%
|
1
-27%
|
1,14
+14%
|
1,75
+54%
|
2,32
+33%
|
2,54
+9%
|
2,74
+8%
|
3,06
+12%
|
3,38
+10%
|
3,69
+9%
|
3,94
+7%
|
4,03
+2%
|
4,19
+4%
|
4,14
-1%
|
3,47
-16%
|
2,7
-22%
|
2,93
+9%
|
3,27
+12%
|
3,9
+19%
|
4,03
+3%
|
3,35
-17%
|
3,54
+6%
|
3,76
+6%
|
3,87
+3%
|
4,65
+20%
|
4,34
-7%
|
4,22
-3%
|
4,15
-2%
|
4,07
-2%
|
4,26
+5%
|
4,2
-1%
|
4,31
+3%
|
4,37
+1%
|
6,37
+46%
|
6,67
+5%
|
6,89
+3%
|
7,17
+4%
|
4,93
-31%
|
4,91
0%
|
5,11
+4%
|
5,21
+2%
|
5,71
+10%
|
5,25
-8%
|
5,17
-2%
|
3,84
-26%
|
3,44
-10%
|
3,49
+1%
|
3,56
+2%
|
4,69
+32%
|
5,15
+10%
|
5,34
+4%
|
5,52
+3%
|
5,76
+4%
|
5,71
-1%
|
6,14
+8%
|
6,41
+4%
|
6,77
+6%
|
7,47
+10%
|
8,02
+7%
|
8,47
+6%
|
9,09
+7%
|
9,44
+4%
|
9,5
+1%
|
10
+5%
|
10,03
+0%
|
10,06
+0%
|
10,45
+4%
|
|