Applied Materials Inc
XMUN:AP2
Legen Sie fest, zu welchem Kurs Sie kaufen würden. Wir helfen Ihnen, bereit zu bleiben.
|
A
|
Applied Materials Inc
XMUN:AP2
|
US |
Cashflow-Rechnung
Cashflow-Rechnung
Applied Materials Inc
| Apr-2002 | Jul-2002 | Oct-2002 | Jan-2003 | Apr-2003 | Jul-2003 | Oct-2003 | Feb-2004 | May-2004 | Aug-2004 | Oct-2004 | Jan-2005 | May-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Jan-2007 | Apr-2007 | Jul-2007 | Oct-2007 | Jan-2008 | Apr-2008 | Jul-2008 | Oct-2008 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | May-2010 | Aug-2010 | Oct-2010 | Jan-2011 | May-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | May-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | May-2021 | Aug-2021 | Oct-2021 | Jan-2022 | May-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | Jan-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operativer Cashflow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Nettogewinn |
39
|
39
|
269
|
249
|
135
|
(17)
|
(149)
|
(1)
|
434
|
912
|
1.351
|
1.558
|
1.489
|
1.418
|
1.210
|
1.064
|
1.172
|
1.314
|
1.517
|
1.777
|
1.776
|
1.737
|
1.710
|
1.569
|
1.460
|
1.151
|
961
|
565
|
8
|
(212)
|
(305)
|
(90)
|
430
|
608
|
938
|
1.361
|
1.586
|
1.939
|
1.926
|
1.537
|
1.337
|
1.079
|
109
|
26
|
(392)
|
(442)
|
256
|
475
|
866
|
999
|
1.072
|
1.167
|
1.269
|
1.297
|
1.377
|
1.315
|
1.271
|
1.447
|
1.721
|
2.138
|
2.642
|
3.062
|
3.519
|
2.981
|
3.256
|
3.348
|
3.038
|
3.644
|
3.211
|
2.765
|
2.706
|
2.827
|
2.916
|
3.186
|
3.619
|
3.857
|
4.432
|
5.307
|
5.888
|
6.550
|
6.756
|
6.646
|
6.525
|
6.450
|
6.489
|
6.443
|
6.856
|
7.158
|
7.305
|
7.450
|
7.177
|
6.343
|
6.758
|
6.832
|
6.998
|
7.839
|
|
| Abschreibungen |
391
|
393
|
388
|
399
|
401
|
394
|
382
|
367
|
360
|
354
|
356
|
346
|
329
|
314
|
300
|
291
|
282
|
272
|
270
|
262
|
259
|
260
|
268
|
286
|
299
|
321
|
320
|
313
|
312
|
300
|
291
|
296
|
308
|
307
|
305
|
291
|
269
|
256
|
246
|
295
|
338
|
384
|
422
|
416
|
414
|
409
|
410
|
398
|
386
|
379
|
375
|
373
|
369
|
369
|
371
|
375
|
381
|
385
|
389
|
390
|
397
|
402
|
407
|
429
|
434
|
442
|
457
|
426
|
412
|
391
|
363
|
369
|
366
|
371
|
376
|
376
|
382
|
386
|
394
|
402
|
416
|
426
|
444
|
462
|
480
|
508
|
515
|
486
|
453
|
412
|
392
|
406
|
413
|
431
|
435
|
457
|
|
| Veränderung latenter Steuern |
112
|
72
|
(0)
|
16
|
(6)
|
(51)
|
(209)
|
(235)
|
(133)
|
55
|
79
|
76
|
(82)
|
(157)
|
20
|
(64)
|
(22)
|
(22)
|
25
|
116
|
143
|
83
|
32
|
38
|
1
|
(23)
|
(58)
|
(75)
|
16
|
99
|
19
|
(12)
|
(92)
|
(292)
|
(186)
|
(132)
|
(129)
|
(71)
|
136
|
165
|
206
|
380
|
161
|
44
|
62
|
(85)
|
(91)
|
(29)
|
(56)
|
48
|
36
|
88
|
75
|
88
|
(134)
|
(155)
|
(169)
|
(189)
|
21
|
31
|
46
|
8
|
(12)
|
(5)
|
56
|
61
|
71
|
80
|
34
|
34
|
49
|
38
|
19
|
90
|
80
|
78
|
85
|
26
|
80
|
53
|
(200)
|
(173)
|
(223)
|
(245)
|
(103)
|
(188)
|
24
|
(27)
|
(46)
|
(187)
|
(633)
|
107
|
245
|
704
|
639
|
(107)
|
|
| Aktienbasierte Vergütung |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
216
|
35
|
83
|
130
|
161
|
165
|
167
|
166
|
179
|
174
|
163
|
160
|
147
|
148
|
136
|
126
|
126
|
125
|
136
|
141
|
146
|
166
|
170
|
174
|
182
|
171
|
167
|
165
|
162
|
166
|
169
|
173
|
177
|
179
|
184
|
186
|
187
|
193
|
194
|
196
|
201
|
201
|
206
|
213
|
220
|
231
|
242
|
251
|
258
|
258
|
259
|
262
|
263
|
291
|
297
|
300
|
307
|
321
|
334
|
345
|
346
|
357
|
374
|
388
|
413
|
443
|
455
|
474
|
490
|
512
|
533
|
551
|
577
|
602
|
468
|
653
|
668
|
680
|
|
| Sonstige nicht zahlungswirksame Posten |
208
|
198
|
170
|
75
|
106
|
127
|
269
|
297
|
267
|
246
|
202
|
102
|
102
|
101
|
147
|
342
|
386
|
445
|
491
|
200
|
236
|
220
|
199
|
234
|
208
|
218
|
258
|
379
|
501
|
494
|
519
|
400
|
264
|
395
|
442
|
261
|
255
|
119
|
116
|
165
|
173
|
218
|
825
|
800
|
1.084
|
1.052
|
503
|
481
|
219
|
219
|
203
|
105
|
153
|
142
|
184
|
307
|
244
|
229
|
239
|
248
|
242
|
269
|
211
|
213
|
244
|
246
|
262
|
263
|
243
|
243
|
244
|
286
|
309
|
355
|
367
|
514
|
506
|
469
|
424
|
299
|
306
|
357
|
445
|
470
|
673
|
685
|
530
|
310
|
152
|
203
|
624
|
979
|
907
|
601
|
86
|
(199)
|
|
| Gezahlte Steuern |
(30)
|
(46)
|
(65)
|
(142)
|
70
|
75
|
(119)
|
(132)
|
(135)
|
(137)
|
179
|
224
|
427
|
438
|
374
|
309
|
286
|
426
|
550
|
596
|
726
|
832
|
846
|
847
|
648
|
542
|
368
|
339
|
284
|
158
|
134
|
89
|
(47)
|
51
|
187
|
384
|
839
|
789
|
472
|
338
|
0
|
73
|
164
|
131
|
0
|
20
|
94
|
129
|
153
|
85
|
195
|
246
|
338
|
345
|
407
|
360
|
300
|
293
|
157
|
151
|
119
|
164
|
133
|
138
|
252
|
212
|
237
|
225
|
275
|
440
|
500
|
555
|
562
|
581
|
610
|
620
|
720
|
711
|
824
|
690
|
1.341
|
1.699
|
1.713
|
1.821
|
980
|
590
|
1.059
|
1.131
|
1.490
|
1.518
|
972
|
835
|
1.129
|
1.336
|
1.414
|
1.526
|
|
| Gezahlte Zinsen |
41
|
40
|
40
|
40
|
40
|
41
|
42
|
42
|
42
|
41
|
40
|
41
|
37
|
37
|
32
|
32
|
30
|
30
|
28
|
28
|
28
|
28
|
29
|
29
|
22
|
22
|
15
|
15
|
15
|
15
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
55
|
55
|
94
|
94
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
87
|
122
|
117
|
151
|
151
|
150
|
151
|
186
|
186
|
221
|
219
|
219
|
219
|
219
|
219
|
219
|
219
|
219
|
227
|
219
|
220
|
212
|
205
|
205
|
204
|
204
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
223
|
223
|
239
|
239
|
252
|
|
| Veränderung des Working Capital |
118
|
31
|
(275)
|
(166)
|
241
|
371
|
562
|
522
|
(82)
|
(167)
|
(361)
|
(435)
|
55
|
(120)
|
(391)
|
(164)
|
(304)
|
(465)
|
(327)
|
(415)
|
(473)
|
(98)
|
0
|
91
|
611
|
594
|
230
|
(47)
|
(491)
|
(462)
|
(191)
|
295
|
422
|
420
|
224
|
(5)
|
(29)
|
10
|
5
|
23
|
30
|
80
|
334
|
400
|
139
|
81
|
(455)
|
(346)
|
(223)
|
(233)
|
114
|
(245)
|
(517)
|
(797)
|
(635)
|
(532)
|
(234)
|
268
|
196
|
344
|
254
|
236
|
(336)
|
845
|
173
|
(678)
|
(41)
|
(1.258)
|
(556)
|
65
|
(115)
|
(120)
|
(375)
|
(687)
|
(638)
|
(587)
|
(615)
|
(579)
|
(1.344)
|
(625)
|
(1.371)
|
(1.566)
|
(1.792)
|
(2.126)
|
(651)
|
554
|
775
|
828
|
(9)
|
(221)
|
1.117
|
(558)
|
(867)
|
(863)
|
(200)
|
729
|
|
| Cashflow aus operativer Tätigkeit |
868
N/A
|
733
-15%
|
552
-25%
|
573
+4%
|
877
+53%
|
823
-6%
|
855
+4%
|
950
+11%
|
846
-11%
|
1.399
+66%
|
1.627
+16%
|
1.647
+1%
|
1.893
+15%
|
1.556
-18%
|
1.287
-17%
|
1.469
+14%
|
1.514
+3%
|
1.544
+2%
|
1.977
+28%
|
1.939
-2%
|
1.941
+0%
|
2.203
+14%
|
2.209
+0%
|
2.218
+0%
|
2.579
+16%
|
2.262
-12%
|
1.710
-24%
|
1.136
-34%
|
346
-70%
|
219
-37%
|
333
+52%
|
890
+167%
|
1.332
+50%
|
1.438
+8%
|
1.723
+20%
|
1.776
+3%
|
1.953
+10%
|
2.253
+15%
|
2.429
+8%
|
2.185
-10%
|
2.084
-5%
|
2.141
+3%
|
1.851
-14%
|
1.686
-9%
|
1.307
-22%
|
1.015
-22%
|
623
-39%
|
979
+57%
|
1.192
+22%
|
1.412
+18%
|
1.800
+27%
|
1.488
-17%
|
1.349
-9%
|
1.099
-19%
|
1.163
+6%
|
1.310
+13%
|
1.493
+14%
|
2.140
+43%
|
2.566
+20%
|
3.151
+23%
|
3.581
+14%
|
3.977
+11%
|
3.789
-5%
|
4.463
+18%
|
4.163
-7%
|
3.419
-18%
|
3.787
+11%
|
3.155
-17%
|
3.344
+6%
|
3.498
+5%
|
3.247
-7%
|
3.400
+5%
|
3.235
-5%
|
3.315
+2%
|
3.804
+15%
|
4.238
+11%
|
4.790
+13%
|
5.609
+17%
|
5.442
-3%
|
6.679
+23%
|
5.907
-12%
|
5.690
-4%
|
5.399
-5%
|
5.011
-7%
|
6.888
+37%
|
8.002
+16%
|
8.700
+9%
|
8.755
+1%
|
7.855
-10%
|
7.657
-3%
|
8.677
+13%
|
7.277
-16%
|
7.456
+2%
|
7.705
+3%
|
7.958
+3%
|
8.719
+10%
|
|
| Investitions-Cashflow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Investitionsausgaben |
(615)
|
(590)
|
(476)
|
(502)
|
(424)
|
(312)
|
(265)
|
(229)
|
(231)
|
(222)
|
(191)
|
(147)
|
(155)
|
(177)
|
(200)
|
(216)
|
(202)
|
(183)
|
(179)
|
(190)
|
(230)
|
(264)
|
(265)
|
(280)
|
(271)
|
(270)
|
(288)
|
(287)
|
(278)
|
(266)
|
(248)
|
(228)
|
(218)
|
(195)
|
(169)
|
(140)
|
(152)
|
(171)
|
(209)
|
(222)
|
(204)
|
(194)
|
(162)
|
(174)
|
(186)
|
(181)
|
(197)
|
(196)
|
(210)
|
(235)
|
(241)
|
(242)
|
(241)
|
(227)
|
(215)
|
(234)
|
(217)
|
(216)
|
(253)
|
(249)
|
(279)
|
(309)
|
(345)
|
(484)
|
(528)
|
(581)
|
(622)
|
(552)
|
(549)
|
(509)
|
(441)
|
(410)
|
(363)
|
(357)
|
(422)
|
(441)
|
(574)
|
(624)
|
(668)
|
(691)
|
(697)
|
(770)
|
(787)
|
(930)
|
(975)
|
(1.020)
|
(1.106)
|
(1.048)
|
(1.050)
|
(1.092)
|
(1.190)
|
(1.342)
|
(1.595)
|
(1.882)
|
(2.260)
|
(2.525)
|
|
| Sonstige Posten |
(1.229)
|
(364)
|
(276)
|
99
|
(9)
|
(298)
|
(804)
|
(858)
|
(982)
|
(865)
|
(343)
|
(245)
|
195
|
46
|
(19)
|
194
|
230
|
618
|
2.128
|
1.915
|
1.455
|
1.117
|
(712)
|
(359)
|
(998)
|
(666)
|
212
|
162
|
1.131
|
1.013
|
361
|
(390)
|
(690)
|
(823)
|
(693)
|
(311)
|
(34)
|
374
|
916
|
(3.149)
|
(3.471)
|
(4.014)
|
(4.498)
|
(76)
|
134
|
376
|
412
|
311
|
317
|
184
|
80
|
(122)
|
(144)
|
(50)
|
(66)
|
(106)
|
(38)
|
(277)
|
(172)
|
(434)
|
(1.680)
|
(1.677)
|
(2.181)
|
(323)
|
1.024
|
752
|
1.193
|
(295)
|
(449)
|
23
|
(2)
|
(129)
|
118
|
282
|
292
|
257
|
6
|
(146)
|
(548)
|
(447)
|
(635)
|
(984)
|
(570)
|
(588)
|
(452)
|
(216)
|
(429)
|
(635)
|
(460)
|
(653)
|
(1.137)
|
(1.435)
|
(812)
|
(1.832)
|
(522)
|
(140)
|
|
| Cashflow aus Investitionstätigkeit |
(1.844)
N/A
|
(954)
+48%
|
(752)
+21%
|
(403)
+46%
|
(433)
-7%
|
(609)
-41%
|
(1.069)
-75%
|
(1.087)
-2%
|
(1.213)
-12%
|
(1.087)
+10%
|
(534)
+51%
|
(391)
+27%
|
40
N/A
|
(131)
N/A
|
(219)
-67%
|
(22)
+90%
|
28
N/A
|
435
+1.467%
|
1.949
+348%
|
1.725
-11%
|
1.225
-29%
|
853
-30%
|
(977)
N/A
|
(639)
+35%
|
(1.269)
-99%
|
(936)
+26%
|
(76)
+92%
|
(125)
-64%
|
853
N/A
|
747
-12%
|
113
-85%
|
(618)
N/A
|
(908)
-47%
|
(1.018)
-12%
|
(862)
+15%
|
(451)
+48%
|
(186)
+59%
|
203
N/A
|
707
+248%
|
(3.371)
N/A
|
(3.675)
-9%
|
(4.208)
-15%
|
(4.660)
-11%
|
(250)
+95%
|
(52)
+79%
|
195
N/A
|
215
+10%
|
115
-47%
|
107
-7%
|
(51)
N/A
|
(161)
-216%
|
(364)
-126%
|
(385)
-6%
|
(277)
+28%
|
(281)
-1%
|
(340)
-21%
|
(255)
+25%
|
(493)
-93%
|
(425)
+14%
|
(683)
-61%
|
(1.959)
-187%
|
(1.986)
-1%
|
(2.526)
-27%
|
(807)
+68%
|
496
N/A
|
171
-66%
|
571
+234%
|
(847)
N/A
|
(998)
-18%
|
(486)
+51%
|
(443)
+9%
|
(539)
-22%
|
(245)
+55%
|
(75)
+69%
|
(130)
-73%
|
(184)
-42%
|
(568)
-209%
|
(770)
-36%
|
(1.216)
-58%
|
(1.138)
+6%
|
(1.332)
-17%
|
(1.754)
-32%
|
(1.357)
+23%
|
(1.518)
-12%
|
(1.427)
+6%
|
(1.236)
+13%
|
(1.535)
-24%
|
(1.683)
-10%
|
(1.510)
+10%
|
(1.745)
-16%
|
(2.327)
-33%
|
(2.777)
-19%
|
(2.407)
+13%
|
(3.714)
-54%
|
(2.782)
+25%
|
(2.665)
+4%
|
|
| Finanzierungs-Cashflow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Nettoausgabe von Stammaktien |
96
|
57
|
74
|
23
|
(10)
|
(25)
|
73
|
96
|
160
|
204
|
(253)
|
(557)
|
(1.030)
|
(1.479)
|
(1.411)
|
(1.593)
|
(1.602)
|
(1.677)
|
(3.821)
|
(3.444)
|
(3.322)
|
(2.966)
|
(434)
|
(961)
|
(663)
|
(804)
|
(1.106)
|
(544)
|
(510)
|
(234)
|
39
|
81
|
31
|
(69)
|
(221)
|
(378)
|
(427)
|
(349)
|
(373)
|
(434)
|
(519)
|
(993)
|
(1.319)
|
(1.151)
|
(1.027)
|
(543)
|
(63)
|
(5)
|
91
|
103
|
137
|
109
|
88
|
(538)
|
(1.237)
|
(1.860)
|
(2.760)
|
(2.332)
|
(1.804)
|
(1.311)
|
(689)
|
(867)
|
(1.075)
|
(1.727)
|
(3.935)
|
(4.811)
|
(5.159)
|
(5.127)
|
(3.235)
|
(2.513)
|
(2.258)
|
(1.693)
|
(1.264)
|
(936)
|
(475)
|
(290)
|
(831)
|
(2.131)
|
(3.575)
|
(5.378)
|
(6.418)
|
(5.918)
|
(5.904)
|
(4.351)
|
(3.336)
|
(2.775)
|
(1.962)
|
(2.412)
|
(2.424)
|
(2.846)
|
(3.580)
|
(4.198)
|
(5.038)
|
(5.233)
|
(4.634)
|
(3.653)
|
|
| Nettoaufnahme von Schulden |
(53)
|
(45)
|
56
|
(10)
|
(54)
|
(67)
|
(64)
|
(63)
|
(21)
|
(4)
|
(105)
|
(119)
|
(119)
|
(118)
|
(62)
|
(53)
|
(51)
|
(51)
|
(8)
|
(3)
|
(3)
|
(3)
|
(202)
|
(202)
|
(202)
|
(204)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(6)
|
(6)
|
(6)
|
(7)
|
(2)
|
1.743
|
1.730
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2.581
|
1.376
|
1.376
|
1.374
|
(1.207)
|
0
|
2.174
|
1.971
|
1.971
|
0
|
(205)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1.498
|
97
|
97
|
0
|
(1.401)
|
0
|
0
|
0
|
0
|
0
|
0
|
188
|
186
|
184
|
84
|
(103)
|
(115)
|
582
|
593
|
592
|
606
|
(89)
|
292
|
292
|
|
| Gezahlte Dividenden |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(49)
|
(98)
|
(146)
|
(194)
|
(223)
|
(251)
|
(272)
|
(294)
|
(299)
|
(306)
|
(319)
|
(330)
|
(329)
|
(325)
|
(322)
|
(321)
|
(320)
|
(320)
|
(320)
|
(321)
|
(335)
|
(349)
|
(361)
|
(373)
|
(384)
|
(397)
|
(408)
|
(419)
|
(429)
|
(434)
|
(438)
|
(442)
|
(447)
|
(456)
|
(468)
|
(482)
|
(483)
|
(485)
|
(487)
|
(488)
|
(490)
|
(487)
|
(480)
|
(470)
|
(455)
|
(444)
|
(437)
|
(432)
|
(431)
|
(430)
|
(428)
|
(425)
|
(517)
|
(605)
|
(691)
|
(775)
|
(772)
|
(771)
|
(771)
|
(775)
|
(781)
|
(787)
|
(796)
|
(805)
|
(822)
|
(838)
|
(851)
|
(860)
|
(866)
|
(873)
|
(879)
|
(887)
|
(930)
|
(975)
|
(1.021)
|
(1.068)
|
(1.131)
|
(1.192)
|
(1.252)
|
(1.311)
|
(1.348)
|
(1.384)
|
(1.423)
|
|
| Sonstiges |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
19
|
25
|
24
|
14
|
8
|
16
|
50
|
0
|
52
|
38
|
7
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
39
|
51
|
54
|
56
|
27
|
18
|
20
|
(77)
|
(189)
|
(201)
|
(214)
|
(125)
|
(164)
|
(168)
|
(166)
|
(164)
|
(97)
|
(90)
|
(87)
|
(86)
|
(165)
|
(169)
|
(169)
|
(172)
|
(161)
|
(168)
|
(177)
|
(178)
|
(271)
|
(275)
|
(266)
|
(266)
|
(167)
|
(164)
|
(172)
|
(179)
|
(235)
|
(258)
|
(272)
|
(291)
|
(241)
|
(237)
|
(245)
|
(251)
|
(338)
|
|
| Cashflow aus Finanzierungstätigkeit |
43
N/A
|
12
-73%
|
131
+1.006%
|
13
-90%
|
(63)
N/A
|
(92)
-45%
|
8
N/A
|
34
+300%
|
139
+315%
|
201
+44%
|
(359)
N/A
|
(676)
-88%
|
(1.148)
-70%
|
(1.646)
-43%
|
(1.571)
+5%
|
(1.783)
-13%
|
(1.829)
-3%
|
(1.926)
-5%
|
(4.055)
-111%
|
(3.704)
+9%
|
(3.611)
+3%
|
(3.252)
+10%
|
(892)
+73%
|
(1.432)
-61%
|
(1.144)
+20%
|
(1.298)
-13%
|
(1.426)
-10%
|
(861)
+40%
|
(831)
+3%
|
(552)
+34%
|
(281)
+49%
|
(239)
+15%
|
(295)
-24%
|
(410)
-39%
|
(576)
-41%
|
(746)
-30%
|
(803)
-8%
|
996
N/A
|
960
-4%
|
888
-8%
|
793
-11%
|
(1.422)
N/A
|
(1.754)
-23%
|
(1.590)
+9%
|
(1.470)
+8%
|
(991)
+33%
|
(519)
+48%
|
(473)
+9%
|
(391)
+17%
|
(380)
+3%
|
(348)
+8%
|
(339)
+3%
|
(349)
-3%
|
(974)
-179%
|
913
N/A
|
(937)
N/A
|
(1.836)
-96%
|
(1.393)
+24%
|
(3.532)
-154%
|
(1.939)
+45%
|
852
N/A
|
459
-46%
|
341
-26%
|
(348)
N/A
|
(4.733)
-1.260%
|
(5.494)
-16%
|
(5.928)
-8%
|
(5.915)
+0%
|
(4.100)
+31%
|
(3.372)
+18%
|
(3.115)
+8%
|
(2.629)
+16%
|
(710)
+73%
|
(1.789)
-152%
|
(1.337)
+25%
|
(1.150)
+14%
|
(3.205)
-179%
|
(3.130)
+2%
|
(4.591)
-47%
|
(6.500)
-42%
|
(7.553)
-16%
|
(7.050)
+7%
|
(7.043)
+0%
|
(5.209)
+26%
|
(4.201)
+19%
|
(3.693)
+12%
|
(3.032)
+18%
|
(3.771)
-24%
|
(3.865)
-2%
|
(3.667)
+5%
|
(4.470)
-22%
|
(5.099)
-14%
|
(5.980)
-17%
|
(6.915)
-16%
|
(5.977)
+14%
|
(5.122)
+14%
|
|
| Veränderung der Zahlungsmittel | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effekt von Wechselkursänderungen |
(1)
|
8
|
(2)
|
8
|
4
|
(2)
|
1
|
10
|
(8)
|
2
|
1
|
(20)
|
10
|
(0)
|
0
|
9
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
(1)
|
(4)
|
(4)
|
(3)
|
1
|
6
|
5
|
1
|
0
|
(5)
|
(4)
|
(1)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(935)
N/A
|
(200)
+79%
|
(72)
+64%
|
192
N/A
|
385
+101%
|
120
-69%
|
(204)
N/A
|
(94)
+54%
|
(236)
-150%
|
515
N/A
|
736
+43%
|
559
-24%
|
796
+42%
|
(221)
N/A
|
(503)
-128%
|
(328)
+35%
|
(287)
+12%
|
53
N/A
|
(129)
N/A
|
(39)
+70%
|
(445)
-1.049%
|
(196)
+56%
|
341
N/A
|
147
-57%
|
166
+13%
|
28
-83%
|
209
+650%
|
151
-28%
|
369
+145%
|
415
+13%
|
165
-60%
|
33
-80%
|
129
+294%
|
9
-93%
|
281
+3.072%
|
575
+104%
|
961
+67%
|
3.453
+259%
|
4.102
+19%
|
(293)
N/A
|
(797)
-172%
|
(3.489)
-338%
|
(4.568)
-31%
|
(158)
+97%
|
(216)
-37%
|
216
N/A
|
319
+48%
|
621
+95%
|
908
+46%
|
981
+8%
|
1.291
+32%
|
785
-39%
|
614
-22%
|
(152)
N/A
|
1.795
N/A
|
33
-98%
|
(598)
N/A
|
254
N/A
|
(1.391)
N/A
|
529
N/A
|
2.474
+368%
|
2.450
-1%
|
1.604
-35%
|
3.308
+106%
|
(74)
N/A
|
(1.904)
-2.473%
|
(1.570)
+18%
|
(3.607)
-130%
|
(1.754)
+51%
|
(360)
+79%
|
(311)
+14%
|
232
N/A
|
2.280
+883%
|
1.451
-36%
|
2.337
+61%
|
2.904
+24%
|
1.017
-65%
|
1.709
+68%
|
(365)
N/A
|
(959)
-163%
|
(2.978)
-211%
|
(3.114)
-5%
|
(3.001)
+4%
|
(1.716)
+43%
|
1.260
N/A
|
3.073
+144%
|
4.133
+34%
|
3.301
-20%
|
2.480
-25%
|
2.245
-9%
|
1.880
-16%
|
(599)
N/A
|
(931)
-55%
|
(2.924)
-214%
|
(801)
+73%
|
932
N/A
|
|
| Free Cashflow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cashflow |
252
N/A
|
144
-43%
|
75
-48%
|
71
-5%
|
453
+537%
|
512
+13%
|
590
+15%
|
720
+22%
|
615
-15%
|
1.177
+92%
|
1.437
+22%
|
1.500
+4%
|
1.738
+16%
|
1.379
-21%
|
1.087
-21%
|
1.253
+15%
|
1.312
+5%
|
1.361
+4%
|
1.798
+32%
|
1.750
-3%
|
1.710
-2%
|
1.939
+13%
|
1.945
+0%
|
1.938
0%
|
2.307
+19%
|
1.991
-14%
|
1.423
-29%
|
848
-40%
|
68
-92%
|
(47)
N/A
|
84
N/A
|
661
+685%
|
1.114
+68%
|
1.243
+12%
|
1.554
+25%
|
1.636
+5%
|
1.801
+10%
|
2.082
+16%
|
2.220
+7%
|
1.963
-12%
|
1.880
-4%
|
1.947
+4%
|
1.689
-13%
|
1.512
-10%
|
1.121
-26%
|
834
-26%
|
426
-49%
|
783
+84%
|
982
+25%
|
1.177
+20%
|
1.559
+32%
|
1.246
-20%
|
1.108
-11%
|
872
-21%
|
948
+9%
|
1.076
+14%
|
1.276
+19%
|
1.924
+51%
|
2.313
+20%
|
2.902
+25%
|
3.302
+14%
|
3.668
+11%
|
3.444
-6%
|
3.979
+16%
|
3.635
-9%
|
2.838
-22%
|
3.165
+12%
|
2.603
-18%
|
2.795
+7%
|
2.989
+7%
|
2.806
-6%
|
2.990
+7%
|
2.872
-4%
|
2.958
+3%
|
3.382
+14%
|
3.797
+12%
|
4.216
+11%
|
4.985
+18%
|
4.774
-4%
|
5.988
+25%
|
5.210
-13%
|
4.920
-6%
|
4.612
-6%
|
4.081
-12%
|
5.913
+45%
|
6.982
+18%
|
7.594
+9%
|
7.707
+1%
|
6.805
-12%
|
6.565
-4%
|
7.487
+14%
|
5.935
-21%
|
5.861
-1%
|
5.823
-1%
|
5.698
-2%
|
6.194
+9%
|
|