American Electric Power Company Inc
XMUN:AEP
Legen Sie fest, zu welchem Kurs Sie kaufen würden. Wir helfen Ihnen, bereit zu bleiben.
|
A
|
American Electric Power Company Inc
XMUN:AEP
|
US |
|
C
|
Carnival PLC
XBER:POH1
|
UK |
|
I
|
ITV PLC
SWB:IJ7
|
UK |
|
K
|
Kinross Gold Corp
NYSE:KGC
|
CA |
Cashflow-Rechnung
Cashflow-Rechnung
American Electric Power Company Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operativer Cashflow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Nettogewinn |
536
|
366
|
370
|
(519)
|
90
|
203
|
35
|
110
|
(48)
|
(123)
|
150
|
1.089
|
1.162
|
1.283
|
1.140
|
814
|
840
|
794
|
672
|
1.002
|
892
|
897
|
1.039
|
1.098
|
1.403
|
1.505
|
1.474
|
1.388
|
1.175
|
1.210
|
1.280
|
1.365
|
1.348
|
1.168
|
1.279
|
1.218
|
1.227
|
1.443
|
1.816
|
1.949
|
1.984
|
1.994
|
1.552
|
1.262
|
1.236
|
1.212
|
1.158
|
1.484
|
1.681
|
1.733
|
1.793
|
1.638
|
1.708
|
1.748
|
1.774
|
2.052
|
1.925
|
1.997
|
714
|
618
|
709
|
581
|
1.902
|
1.929
|
1.791
|
1.945
|
1.968
|
1.931
|
2.049
|
1.978
|
2.132
|
1.920
|
1.845
|
1.900
|
1.915
|
2.197
|
2.276
|
2.336
|
2.384
|
2.488
|
2.627
|
2.574
|
2.461
|
2.306
|
1.988
|
1.983
|
2.258
|
2.213
|
2.818
|
2.644
|
2.648
|
2.976
|
2.772
|
3.718
|
3.757
|
3.696
|
|
| Abschreibungen |
1.251
|
1.290
|
1.373
|
1.356
|
1.329
|
1.311
|
1.261
|
1.307
|
1.317
|
1.304
|
1.308
|
1.324
|
1.332
|
1.337
|
1.340
|
1.348
|
1.369
|
1.398
|
1.444
|
1.467
|
1.510
|
1.528
|
1.527
|
1.513
|
1.485
|
1.486
|
1.492
|
1.483
|
1.502
|
1.526
|
1.560
|
1.597
|
1.623
|
1.631
|
1.634
|
1.641
|
1.636
|
1.641
|
1.662
|
1.655
|
1.675
|
1.725
|
1.750
|
1.782
|
1.779
|
1.762
|
1.840
|
1.843
|
1.983
|
2.024
|
1.995
|
2.042
|
2.047
|
2.087
|
2.139
|
2.155
|
2.159
|
2.180
|
2.185
|
2.091
|
2.070
|
2.046
|
2.022
|
2.126
|
2.176
|
2.232
|
2.314
|
2.400
|
2.464
|
2.531
|
2.568
|
2.604
|
2.668
|
2.726
|
2.722
|
2.770
|
2.794
|
2.817
|
2.873
|
2.911
|
3.007
|
3.062
|
3.162
|
3.286
|
3.246
|
3.208
|
3.178
|
3.187
|
3.199
|
3.279
|
3.339
|
3.393
|
3.439
|
3.470
|
3.497
|
3.489
|
|
| Veränderung latenter Steuern |
(5)
|
12
|
(73)
|
32
|
115
|
174
|
324
|
130
|
155
|
183
|
7
|
262
|
195
|
93
|
139
|
33
|
60
|
119
|
(19)
|
(5)
|
(6)
|
(38)
|
129
|
76
|
188
|
429
|
447
|
498
|
604
|
542
|
763
|
1.244
|
1.148
|
1.096
|
986
|
809
|
1.018
|
1.122
|
1.169
|
794
|
725
|
686
|
622
|
636
|
621
|
586
|
626
|
711
|
762
|
752
|
512
|
869
|
808
|
909
|
1.012
|
808
|
900
|
910
|
233
|
(50)
|
(244)
|
(178)
|
738
|
902
|
853
|
627
|
204
|
104
|
34
|
(81)
|
77
|
(18)
|
(7)
|
78
|
109
|
196
|
213
|
223
|
245
|
108
|
46
|
42
|
(67)
|
(137)
|
(52)
|
(23)
|
18
|
185
|
4
|
(7)
|
103
|
58
|
337
|
61
|
92
|
311
|
|
| Aktienbasierte Vergütung |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
46
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Sonstige nicht zahlungswirksame Posten |
618
|
819
|
929
|
1.872
|
1.037
|
792
|
953
|
1.143
|
1.185
|
1.495
|
1.167
|
(394)
|
(633)
|
(1.017)
|
(984)
|
(760)
|
(455)
|
(257)
|
236
|
207
|
168
|
232
|
(106)
|
(169)
|
(452)
|
(702)
|
(671)
|
(581)
|
(412)
|
(370)
|
(375)
|
(519)
|
(561)
|
(360)
|
(830)
|
(639)
|
(647)
|
(716)
|
(650)
|
(1.108)
|
(924)
|
(841)
|
(376)
|
176
|
216
|
215
|
276
|
(208)
|
(422)
|
(443)
|
(406)
|
(118)
|
(27)
|
(184)
|
(155)
|
(419)
|
(363)
|
(364)
|
1.825
|
1.833
|
1.613
|
1.537
|
(718)
|
(524)
|
(304)
|
60
|
389
|
271
|
364
|
3
|
(141)
|
(114)
|
(234)
|
42
|
(377)
|
(336)
|
(1.605)
|
(1.561)
|
(1.292)
|
(1.517)
|
(68)
|
(166)
|
455
|
118
|
(95)
|
(50)
|
(385)
|
131
|
515
|
778
|
585
|
(133)
|
(122)
|
(968)
|
(953)
|
(893)
|
|
| Gezahlte Steuern |
592
|
876
|
811
|
336
|
242
|
184
|
250
|
163
|
106
|
(35)
|
(105)
|
(107)
|
(107)
|
22
|
282
|
439
|
509
|
476
|
368
|
358
|
411
|
363
|
515
|
576
|
546
|
579
|
339
|
233
|
199
|
129
|
33
|
(98)
|
(102)
|
49
|
(267)
|
(268)
|
(264)
|
(427)
|
(144)
|
(118)
|
(185)
|
(175)
|
(43)
|
(82)
|
(36)
|
(50)
|
(102)
|
(55)
|
(42)
|
0
|
112
|
117
|
119
|
215
|
124
|
120
|
125
|
49
|
37
|
30
|
(67)
|
(18)
|
(10)
|
(1)
|
87
|
54
|
(22)
|
(25)
|
(24)
|
(39)
|
26
|
6
|
6
|
(11)
|
7
|
(49)
|
(49)
|
(44)
|
(82)
|
13
|
20
|
100
|
(82)
|
117
|
126
|
31
|
325
|
78
|
79
|
129
|
62
|
133
|
124
|
132
|
106
|
84
|
|
| Gezahlte Zinsen |
1.325
|
1.007
|
1.527
|
792
|
843
|
1.123
|
779
|
741
|
762
|
753
|
775
|
755
|
727
|
699
|
671
|
637
|
626
|
631
|
607
|
664
|
657
|
652
|
751
|
734
|
834
|
842
|
842
|
853
|
915
|
936
|
940
|
924
|
881
|
916
|
935
|
958
|
937
|
913
|
919
|
900
|
915
|
902
|
882
|
931
|
919
|
942
|
935
|
882
|
863
|
849
|
829
|
839
|
827
|
847
|
829
|
857
|
834
|
852
|
855
|
849
|
855
|
865
|
825
|
858
|
840
|
871
|
876
|
939
|
920
|
974
|
998
|
1.023
|
1.066
|
1.014
|
1.023
|
1.029
|
1.037
|
1.108
|
1.114
|
1.137
|
1.151
|
1.169
|
1.219
|
1.286
|
1.364
|
1.469
|
1.286
|
1.674
|
1.730
|
1.781
|
2.064
|
1.838
|
1.820
|
1.903
|
1.906
|
1.894
|
|
| Veränderung des Working Capital |
(186)
|
(137)
|
(207)
|
(674)
|
278
|
340
|
504
|
(190)
|
26
|
66
|
377
|
430
|
425
|
722
|
510
|
442
|
(21)
|
(36)
|
41
|
61
|
(64)
|
(41)
|
(423)
|
(124)
|
50
|
(92)
|
81
|
(207)
|
(602)
|
(671)
|
(835)
|
(1.212)
|
(1.398)
|
(1.335)
|
(763)
|
(367)
|
256
|
322
|
301
|
498
|
374
|
205
|
(186)
|
(52)
|
(168)
|
(168)
|
32
|
275
|
479
|
721
|
897
|
183
|
203
|
59
|
39
|
223
|
(260)
|
(386)
|
(640)
|
27
|
378
|
528
|
282
|
(162)
|
(251)
|
(303)
|
204
|
517
|
318
|
587
|
4
|
(122)
|
(196)
|
(531)
|
(526)
|
(994)
|
(578)
|
(684)
|
(326)
|
(150)
|
(33)
|
274
|
(410)
|
(284)
|
(704)
|
(940)
|
(839)
|
(704)
|
(799)
|
(660)
|
(262)
|
510
|
386
|
290
|
465
|
341
|
|
| Cashflow aus operativer Tätigkeit |
2.214
N/A
|
2.350
+6%
|
2.392
+2%
|
2.067
-14%
|
2.849
+38%
|
2.820
-1%
|
3.077
+9%
|
2.500
-19%
|
2.635
+5%
|
2.925
+11%
|
3.009
+3%
|
2.711
-10%
|
2.481
-8%
|
2.418
-3%
|
2.145
-11%
|
1.877
-12%
|
1.793
-4%
|
2.018
+13%
|
2.374
+18%
|
2.732
+15%
|
2.500
-8%
|
2.578
+3%
|
2.166
-16%
|
2.394
+11%
|
2.674
+12%
|
2.626
-2%
|
2.823
+8%
|
2.581
-9%
|
2.267
-12%
|
2.237
-1%
|
2.393
+7%
|
2.475
+3%
|
2.160
-13%
|
2.200
+2%
|
2.306
+5%
|
2.662
+15%
|
3.490
+31%
|
3.812
+9%
|
4.298
+13%
|
3.788
-12%
|
3.834
+1%
|
3.769
-2%
|
3.362
-11%
|
3.804
+13%
|
3.684
-3%
|
3.607
-2%
|
3.932
+9%
|
4.106
+4%
|
4.483
+9%
|
4.787
+7%
|
4.791
+0%
|
4.614
-4%
|
4.738
+3%
|
4.620
-2%
|
4.809
+4%
|
4.819
+0%
|
4.361
-10%
|
4.338
-1%
|
4.316
-1%
|
4.519
+5%
|
4.526
+0%
|
4.513
0%
|
4.225
-6%
|
4.270
+1%
|
4.266
0%
|
4.560
+7%
|
5.079
+11%
|
5.223
+3%
|
5.229
+0%
|
5.017
-4%
|
4.641
-8%
|
4.270
-8%
|
4.078
-5%
|
4.216
+3%
|
3.842
-9%
|
3.833
0%
|
3.100
-19%
|
3.131
+1%
|
3.884
+24%
|
3.840
-1%
|
5.579
+45%
|
5.787
+4%
|
5.600
-3%
|
5.288
-6%
|
4.384
-17%
|
4.179
-5%
|
4.231
+1%
|
5.012
+18%
|
5.737
+14%
|
6.035
+5%
|
6.413
+6%
|
6.804
+6%
|
6.812
+0%
|
6.571
-4%
|
6.858
+4%
|
6.944
+1%
|
|
| Investitions-Cashflow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Investitionsausgaben |
(1.631)
|
(1.618)
|
(1.596)
|
(1.685)
|
(1.677)
|
(1.540)
|
(1.484)
|
(1.322)
|
(1.335)
|
(1.373)
|
(1.420)
|
(1.637)
|
(1.766)
|
(1.967)
|
(2.213)
|
(2.404)
|
(2.735)
|
(2.995)
|
(3.222)
|
(3.528)
|
(3.670)
|
(3.740)
|
(3.695)
|
(3.630)
|
(3.599)
|
(3.514)
|
(3.710)
|
(3.992)
|
(4.089)
|
(3.984)
|
(3.593)
|
(2.961)
|
(2.635)
|
(2.407)
|
(2.383)
|
(2.436)
|
(2.570)
|
(2.711)
|
(2.905)
|
(2.775)
|
(2.960)
|
(2.951)
|
(2.943)
|
(3.132)
|
(3.270)
|
(3.446)
|
(3.602)
|
(3.770)
|
(3.853)
|
(4.023)
|
(4.193)
|
(4.246)
|
(4.410)
|
(4.539)
|
(4.576)
|
(4.600)
|
(4.720)
|
(4.731)
|
(4.779)
|
(4.910)
|
(5.030)
|
(5.094)
|
(5.246)
|
(5.799)
|
(6.359)
|
(6.498)
|
(6.662)
|
(6.357)
|
(6.025)
|
(6.130)
|
(6.070)
|
(6.144)
|
(6.340)
|
(6.406)
|
(6.475)
|
(6.316)
|
(6.071)
|
(5.881)
|
(5.707)
|
(5.764)
|
(5.933)
|
(6.122)
|
(6.454)
|
(6.772)
|
(7.147)
|
(7.690)
|
(7.760)
|
(7.507)
|
(7.210)
|
(6.771)
|
(6.946)
|
(7.771)
|
(8.111)
|
(8.448)
|
(8.594)
|
(8.583)
|
|
| Sonstige Posten |
(1.787)
|
(1.470)
|
(395)
|
1.223
|
546
|
574
|
(499)
|
(976)
|
(148)
|
(202)
|
792
|
1.308
|
2.465
|
2.661
|
1.694
|
1.399
|
138
|
(40)
|
(180)
|
(215)
|
49
|
(558)
|
(526)
|
(291)
|
(588)
|
75
|
(337)
|
(35)
|
229
|
124
|
530
|
45
|
16
|
(23)
|
(11)
|
(87)
|
(136)
|
(100)
|
(10)
|
(115)
|
(109)
|
(189)
|
(261)
|
(259)
|
(101)
|
(58)
|
(28)
|
(48)
|
(174)
|
(220)
|
(186)
|
(160)
|
(32)
|
11
|
5
|
585
|
583
|
607
|
581
|
(137)
|
1.898
|
1.950
|
1.906
|
2.143
|
(1)
|
(1)
|
40
|
3
|
17
|
(580)
|
(952)
|
(1.001)
|
(988)
|
(391)
|
(20)
|
82
|
(32)
|
(335)
|
(725)
|
(670)
|
(1.760)
|
(1.281)
|
(896)
|
(979)
|
43
|
(128)
|
1.187
|
1.240
|
1.519
|
1.520
|
553
|
174
|
82
|
(1.246)
|
(1.982)
|
(3.356)
|
|
| Cashflow aus Investitionstätigkeit |
(3.418)
N/A
|
(3.088)
+10%
|
(1.991)
+36%
|
(462)
+77%
|
(1.131)
-145%
|
(966)
+15%
|
(1.983)
-105%
|
(2.298)
-16%
|
(1.483)
+35%
|
(1.575)
-6%
|
(628)
+60%
|
(329)
+48%
|
699
N/A
|
694
-1%
|
(519)
N/A
|
(1.005)
-94%
|
(2.597)
-158%
|
(3.035)
-17%
|
(3.402)
-12%
|
(3.743)
-10%
|
(3.621)
+3%
|
(4.298)
-19%
|
(4.221)
+2%
|
(3.921)
+7%
|
(4.187)
-7%
|
(3.439)
+18%
|
(4.047)
-18%
|
(4.027)
+0%
|
(3.860)
+4%
|
(3.860)
N/A
|
(3.063)
+21%
|
(2.916)
+5%
|
(2.619)
+10%
|
(2.430)
+7%
|
(2.394)
+1%
|
(2.523)
-5%
|
(2.706)
-7%
|
(2.811)
-4%
|
(2.915)
-4%
|
(2.890)
+1%
|
(3.069)
-6%
|
(3.140)
-2%
|
(3.204)
-2%
|
(3.391)
-6%
|
(3.371)
+1%
|
(3.504)
-4%
|
(3.630)
-4%
|
(3.818)
-5%
|
(4.027)
-5%
|
(4.243)
-5%
|
(4.379)
-3%
|
(4.406)
-1%
|
(4.442)
-1%
|
(4.528)
-2%
|
(4.571)
-1%
|
(4.015)
+12%
|
(4.137)
-3%
|
(4.125)
+0%
|
(4.198)
-2%
|
(5.047)
-20%
|
(3.132)
+38%
|
(3.144)
0%
|
(3.341)
-6%
|
(3.656)
-9%
|
(6.360)
-74%
|
(6.499)
-2%
|
(6.622)
-2%
|
(6.354)
+4%
|
(6.009)
+5%
|
(6.710)
-12%
|
(7.023)
-5%
|
(7.145)
-2%
|
(7.328)
-3%
|
(6.797)
+7%
|
(6.494)
+4%
|
(6.234)
+4%
|
(6.102)
+2%
|
(6.216)
-2%
|
(6.433)
-3%
|
(6.434)
0%
|
(7.693)
-20%
|
(7.403)
+4%
|
(7.350)
+1%
|
(7.752)
-5%
|
(7.104)
+8%
|
(7.818)
-10%
|
(6.573)
+16%
|
(6.267)
+5%
|
(5.691)
+9%
|
(5.251)
+8%
|
(6.393)
-22%
|
(7.597)
-19%
|
(8.029)
-6%
|
(9.694)
-21%
|
(10.576)
-9%
|
(11.939)
-13%
|
|
| Finanzierungs-Cashflow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Nettoausgabe von Stammaktien |
761
|
1.397
|
642
|
646
|
1.775
|
905
|
915
|
1.142
|
5
|
234
|
236
|
17
|
(406)
|
(389)
|
(26)
|
(25)
|
397
|
380
|
33
|
99
|
148
|
183
|
191
|
144
|
135
|
126
|
0
|
159
|
234
|
1.847
|
0
|
1.728
|
3.394
|
1.770
|
0
|
93
|
140
|
142
|
0
|
28
|
77
|
78
|
92
|
83
|
67
|
74
|
80
|
83
|
84
|
72
|
86
|
74
|
89
|
100
|
79
|
82
|
63
|
57
|
48
|
34
|
22
|
3
|
0
|
12
|
44
|
63
|
75
|
74
|
56
|
55
|
56
|
65
|
107
|
144
|
157
|
155
|
284
|
301
|
567
|
601
|
1.225
|
1.156
|
880
|
827
|
58
|
91
|
959
|
1.000
|
999
|
1.398
|
553
|
552
|
587
|
208
|
227
|
775
|
|
| Nettoaufnahme von Schulden |
1.331
|
579
|
84
|
(534)
|
(1.248)
|
(1.456)
|
(197)
|
(743)
|
(1.001)
|
(1.145)
|
(2.310)
|
(2.238)
|
(1.729)
|
(2.072)
|
(1.117)
|
(91)
|
(27)
|
850
|
1.000
|
1.420
|
1.646
|
2.162
|
2.514
|
1.835
|
1.833
|
1.270
|
1.863
|
2.169
|
2.647
|
687
|
1.791
|
(442)
|
(345)
|
1.428
|
(637)
|
402
|
(219)
|
(646)
|
(1.128)
|
(104)
|
(236)
|
123
|
557
|
473
|
421
|
569
|
254
|
317
|
428
|
310
|
423
|
767
|
536
|
955
|
819
|
394
|
976
|
976
|
1.080
|
1.606
|
(345)
|
(306)
|
369
|
625
|
3.278
|
3.155
|
3.180
|
2.370
|
2.068
|
2.966
|
3.227
|
4.173
|
5.904
|
3.996
|
3.947
|
3.866
|
2.992
|
4.336
|
4.560
|
3.568
|
2.913
|
2.359
|
1.793
|
3.493
|
4.104
|
5.058
|
3.005
|
1.916
|
694
|
(406)
|
1.245
|
2.061
|
2.615
|
2.143
|
3.545
|
3.545
|
|
| Gezahlte Dividenden |
(773)
|
(773)
|
(783)
|
(793)
|
(803)
|
(748)
|
(682)
|
(618)
|
(553)
|
(553)
|
(554)
|
(555)
|
(555)
|
(551)
|
(548)
|
(553)
|
(561)
|
(571)
|
(582)
|
(591)
|
(600)
|
(611)
|
(621)
|
(639)
|
(652)
|
(662)
|
(674)
|
(669)
|
(671)
|
(700)
|
(733)
|
(761)
|
(789)
|
(796)
|
(799)
|
(827)
|
(853)
|
(874)
|
(893)
|
(900)
|
(905)
|
(911)
|
(917)
|
(916)
|
(917)
|
(927)
|
(938)
|
(954)
|
(969)
|
(975)
|
(981)
|
(998)
|
(1.014)
|
(1.030)
|
(1.045)
|
(1.059)
|
(1.075)
|
(1.090)
|
(1.105)
|
(1.121)
|
(1.136)
|
(1.153)
|
(1.166)
|
(1.192)
|
(1.207)
|
(1.221)
|
(1.239)
|
(1.256)
|
(1.283)
|
(1.309)
|
(1.335)
|
(1.350)
|
(1.380)
|
(1.387)
|
(1.404)
|
(1.425)
|
(1.433)
|
(1.467)
|
(1.492)
|
(1.520)
|
(1.546)
|
(1.577)
|
(1.609)
|
(1.645)
|
(1.678)
|
(1.705)
|
(1.727)
|
(1.760)
|
(1.796)
|
(1.833)
|
(1.874)
|
(1.904)
|
(1.938)
|
(1.968)
|
(1.994)
|
(2.008)
|
|
| Sonstiges |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(290)
|
0
|
0
|
0
|
(64)
|
(142)
|
(156)
|
(170)
|
(122)
|
10
|
0
|
(13)
|
(17)
|
(90)
|
(91)
|
(92)
|
64
|
93
|
125
|
149
|
20
|
10
|
1
|
(8)
|
(5)
|
0
|
(4)
|
9
|
(3)
|
0
|
(2)
|
1
|
5
|
9
|
10
|
7
|
5
|
9
|
1
|
6
|
105
|
114
|
122
|
107
|
(6)
|
(9)
|
(112)
|
(107)
|
(206)
|
(189)
|
(104)
|
(107)
|
(16)
|
(76)
|
(67)
|
(59)
|
(50)
|
(4)
|
(16)
|
(25)
|
(26)
|
(15)
|
(17)
|
(14)
|
(26)
|
(72)
|
(57)
|
(74)
|
(189)
|
(187)
|
(230)
|
(122)
|
(42)
|
(77)
|
(61)
|
(163)
|
(105)
|
(95)
|
(76)
|
(65)
|
(79)
|
(55)
|
(46)
|
(53)
|
(50)
|
(37)
|
2.771
|
2.749
|
2.705
|
|
| Cashflow aus Finanzierungstätigkeit |
1.319
N/A
|
1.203
-9%
|
(57)
N/A
|
(681)
-1.095%
|
(276)
+59%
|
(1.299)
-371%
|
36
N/A
|
(509)
N/A
|
(1.839)
-261%
|
(1.754)
+5%
|
(2.918)
-66%
|
(2.840)
+3%
|
(2.832)
+0%
|
(3.168)
-12%
|
(1.861)
+41%
|
(791)
+57%
|
(181)
+77%
|
659
N/A
|
438
-34%
|
911
+108%
|
1.104
+21%
|
1.643
+49%
|
1.992
+21%
|
1.404
-30%
|
1.409
+0%
|
859
-39%
|
1.366
+59%
|
1.679
+23%
|
2.148
+28%
|
1.763
-18%
|
1.209
-31%
|
520
-57%
|
567
+9%
|
710
+25%
|
301
-58%
|
(335)
N/A
|
(977)
-192%
|
(1.422)
-46%
|
(1.927)
-36%
|
(971)
+50%
|
(1.104)
-14%
|
(749)
+32%
|
(261)
+65%
|
(355)
-36%
|
(420)
-18%
|
(283)
+33%
|
(598)
-111%
|
(449)
+25%
|
(343)
+24%
|
(471)
-37%
|
(365)
+23%
|
(163)
+55%
|
(398)
-145%
|
(86)
+78%
|
(254)
-196%
|
(789)
-211%
|
(224)
+72%
|
(162)
+27%
|
(84)
+48%
|
504
N/A
|
(1.536)
N/A
|
(1.522)
+1%
|
(856)
+44%
|
(605)
+29%
|
2.112
N/A
|
1.981
-6%
|
1.990
+0%
|
1.162
-42%
|
826
-29%
|
1.695
+105%
|
1.934
+14%
|
2.863
+48%
|
4.558
+59%
|
2.697
-41%
|
2.626
-3%
|
2.407
-8%
|
1.655
-31%
|
2.941
+78%
|
3.512
+19%
|
2.607
-26%
|
2.515
-4%
|
1.878
-25%
|
901
-52%
|
2.569
+185%
|
2.388
-7%
|
3.369
+41%
|
2.172
-36%
|
1.077
-50%
|
(158)
N/A
|
(887)
-463%
|
(129)
+85%
|
659
N/A
|
1.227
+86%
|
3.154
+157%
|
4.526
+44%
|
5.017
+11%
|
|
| Veränderung der Zahlungsmittel | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effekt von Wechselkursänderungen |
(8)
|
(15)
|
3
|
(3)
|
11
|
11
|
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
|
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
|
|
| Nettoveränderung der Zahlungsmittel |
107
N/A
|
450
+321%
|
347
-23%
|
921
+165%
|
1.453
+58%
|
566
-61%
|
1.130
+100%
|
(307)
N/A
|
(687)
-124%
|
(404)
+41%
|
(537)
-33%
|
(458)
+15%
|
348
N/A
|
(56)
N/A
|
(235)
-320%
|
81
N/A
|
(985)
N/A
|
(358)
+64%
|
(590)
-65%
|
(100)
+83%
|
(17)
+83%
|
(77)
-353%
|
(63)
+18%
|
(123)
-95%
|
(104)
+15%
|
46
N/A
|
142
+209%
|
233
+64%
|
555
+138%
|
140
-75%
|
539
+285%
|
79
-85%
|
108
+37%
|
480
+344%
|
213
-56%
|
(196)
N/A
|
(193)
+2%
|
(421)
-118%
|
(544)
-29%
|
(73)
+87%
|
(339)
-364%
|
(120)
+65%
|
(103)
+14%
|
58
N/A
|
(107)
N/A
|
(180)
-68%
|
(296)
-64%
|
(161)
+46%
|
113
N/A
|
73
-35%
|
47
-36%
|
45
-4%
|
(101)
N/A
|
6
N/A
|
(16)
N/A
|
14
N/A
|
0
N/A
|
52
N/A
|
34
-33%
|
(23)
N/A
|
(142)
-505%
|
(153)
-8%
|
28
N/A
|
9
-68%
|
17
+88%
|
43
+151%
|
447
+939%
|
32
-93%
|
47
+48%
|
2
-95%
|
(448)
N/A
|
(12)
+97%
|
1.308
N/A
|
115
-91%
|
(26)
N/A
|
6
N/A
|
(1.347)
N/A
|
(145)
+89%
|
963
N/A
|
13
-99%
|
402
+2.965%
|
262
-35%
|
(849)
N/A
|
105
N/A
|
(332)
N/A
|
(271)
+19%
|
(170)
+37%
|
(178)
-4%
|
(112)
+37%
|
(103)
+8%
|
(108)
-5%
|
(133)
-23%
|
10
N/A
|
31
+201%
|
808
+2.531%
|
22
-97%
|
|
| Free Cashflow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cashflow |
583
N/A
|
732
+26%
|
796
+9%
|
382
-52%
|
1.172
+207%
|
1.280
+9%
|
1.593
+24%
|
1.178
-26%
|
1.300
+10%
|
1.552
+19%
|
1.589
+2%
|
1.074
-32%
|
715
-33%
|
451
-37%
|
(68)
N/A
|
(527)
-675%
|
(942)
-79%
|
(977)
-4%
|
(848)
+13%
|
(796)
+6%
|
(1.170)
-47%
|
(1.162)
+1%
|
(1.529)
-32%
|
(1.236)
+19%
|
(925)
+25%
|
(888)
+4%
|
(887)
+0%
|
(1.411)
-59%
|
(1.822)
-29%
|
(1.747)
+4%
|
(1.200)
+31%
|
(486)
+60%
|
(475)
+2%
|
(207)
+56%
|
(77)
+63%
|
226
N/A
|
920
+307%
|
1.101
+20%
|
1.393
+27%
|
1.013
-27%
|
874
-14%
|
818
-6%
|
419
-49%
|
672
+60%
|
414
-38%
|
161
-61%
|
330
+105%
|
336
+2%
|
630
+88%
|
764
+21%
|
598
-22%
|
367
-39%
|
328
-11%
|
81
-75%
|
233
+187%
|
219
-6%
|
(360)
N/A
|
(393)
-9%
|
(462)
-18%
|
(390)
+16%
|
(504)
-29%
|
(581)
-15%
|
(1.021)
-76%
|
(1.529)
-50%
|
(2.094)
-37%
|
(1.937)
+7%
|
(1.584)
+18%
|
(1.134)
+28%
|
(796)
+30%
|
(1.113)
-40%
|
(1.430)
-29%
|
(1.874)
-31%
|
(2.262)
-21%
|
(2.190)
+3%
|
(2.632)
-20%
|
(2.483)
+6%
|
(2.971)
-20%
|
(2.751)
+7%
|
(1.824)
+34%
|
(1.924)
-6%
|
(354)
+82%
|
(335)
+5%
|
(854)
-155%
|
(1.484)
-74%
|
(2.763)
-86%
|
(3.511)
-27%
|
(3.530)
-1%
|
(2.494)
+29%
|
(1.474)
+41%
|
(736)
+50%
|
(532)
+28%
|
(966)
-82%
|
(1.299)
-34%
|
(1.877)
-44%
|
(1.736)
+8%
|
(1.639)
+6%
|
|