Verizon Communications Inc
XMUN:BAC
Legen Sie fest, zu welchem Kurs Sie kaufen würden. Wir helfen Ihnen, bereit zu bleiben.
|
V
|
Verizon Communications Inc
XMUN:BAC
|
US |
|
Valor Holdings Co Ltd
TSE:9956
|
JP |
|
W
|
Wolverine World Wide Inc
F:WW4
|
US |
|
V
|
Volatus Aerospace Inc
DUS:ABB
|
CA |
|
Samsung Electro-Mechanics Co Ltd
KRX:009150
|
KR |
Cashflow-Rechnung
Cashflow-Rechnung
Verizon Communications Inc
| 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 | Mar-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operativer Cashflow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Nettogewinn |
(2.220)
|
312
|
4.591
|
6.506
|
9.838
|
7.178
|
3.077
|
2.350
|
2.866
|
2.890
|
7.831
|
8.405
|
8.736
|
8.826
|
7.397
|
7.272
|
6.770
|
6.823
|
6.197
|
6.060
|
6.132
|
5.481
|
10.574
|
12.128
|
13.849
|
15.777
|
3.962
|
4.123
|
3.879
|
3.567
|
11.601
|
10.709
|
8.102
|
7.913
|
10.217
|
11.163
|
14.214
|
15.058
|
10.198
|
10.840
|
11.521
|
12.271
|
10.557
|
11.506
|
12.419
|
13.705
|
23.547
|
24.678
|
23.804
|
22.020
|
11.956
|
10.308
|
10.337
|
10.714
|
18.375
|
18.467
|
14.945
|
14.521
|
13.608
|
12.731
|
16.378
|
16.367
|
30.550
|
31.663
|
31.431
|
32.757
|
16.039
|
16.533
|
16.361
|
16.636
|
19.788
|
18.915
|
19.680
|
18.847
|
18.348
|
19.439
|
20.549
|
22.599
|
22.618
|
21.951
|
21.317
|
19.787
|
21.748
|
22.055
|
21.506
|
21.366
|
12.095
|
11.799
|
11.735
|
10.262
|
17.949
|
18.210
|
18.629
|
20.274
|
17.608
|
17.771
|
|
| Abschreibungen |
13.371
|
13.256
|
13.282
|
13.329
|
13.425
|
13.549
|
13.607
|
13.665
|
13.718
|
13.790
|
13.503
|
13.538
|
13.427
|
13.377
|
13.615
|
13.822
|
14.103
|
14.276
|
14.545
|
14.411
|
14.377
|
14.376
|
14.377
|
14.426
|
14.437
|
14.484
|
14.610
|
15.056
|
15.563
|
16.083
|
16.534
|
16.628
|
16.714
|
16.565
|
16.405
|
16.307
|
16.243
|
16.399
|
16.496
|
16.500
|
16.515
|
16.503
|
16.460
|
16.550
|
16.573
|
16.560
|
16.606
|
16.625
|
16.635
|
16.648
|
16.533
|
16.385
|
16.204
|
16.046
|
16.017
|
16.045
|
16.047
|
15.980
|
15.928
|
15.970
|
16.155
|
16.485
|
16.954
|
17.219
|
17.402
|
17.507
|
17.403
|
17.310
|
17.192
|
16.929
|
16.682
|
16.601
|
16.550
|
16.628
|
16.720
|
16.744
|
16.583
|
16.352
|
16.206
|
16.268
|
16.569
|
16.932
|
17.099
|
17.181
|
17.219
|
17.326
|
17.624
|
17.751
|
17.875
|
17.902
|
17.892
|
18.024
|
18.176
|
18.336
|
18.349
|
18.664
|
|
| Veränderung latenter Steuern |
2.217
|
1.383
|
1.706
|
1.758
|
1.674
|
2.273
|
826
|
529
|
546
|
376
|
1.721
|
1.316
|
510
|
(192)
|
(1.093)
|
(961)
|
(1.019)
|
(670)
|
(252)
|
119
|
745
|
978
|
408
|
868
|
1.850
|
1.940
|
(3.468)
|
(3.546)
|
(3.946)
|
(3.036)
|
2.093
|
3.934
|
1.572
|
1.032
|
3.233
|
1.578
|
3.959
|
3.523
|
(223)
|
(357)
|
(487)
|
(459)
|
(952)
|
(730)
|
(377)
|
394
|
5.785
|
4.752
|
4.226
|
3.688
|
(92)
|
886
|
481
|
(116)
|
3.516
|
2.860
|
(395)
|
295
|
(1.063)
|
795
|
3.902
|
3.845
|
(14.463)
|
(15.786)
|
(14.989)
|
(15.017)
|
389
|
146
|
(377)
|
(564)
|
1.232
|
686
|
524
|
692
|
1.553
|
2.402
|
3.651
|
3.993
|
4.264
|
4.129
|
3.800
|
2.889
|
2.973
|
2.677
|
2.092
|
2.200
|
2.388
|
2.198
|
2.037
|
1.813
|
815
|
806
|
628
|
2.377
|
2.340
|
2.911
|
|
| Aktienbasierte Vergütung |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
750
|
20
|
0
|
0
|
400
|
0
|
0
|
0
|
500
|
0
|
0
|
0
|
500
|
0
|
0
|
0
|
500
|
0
|
0
|
0
|
700
|
800
|
0
|
0
|
400
|
700
|
1.300
|
1.800
|
300
|
0
|
0
|
0
|
300
|
0
|
0
|
0
|
400
|
0
|
0
|
0
|
400
|
0
|
0
|
0
|
700
|
0
|
0
|
0
|
658
|
0
|
0
|
0
|
780
|
0
|
0
|
0
|
625
|
0
|
0
|
0
|
609
|
0
|
0
|
0
|
533
|
0
|
0
|
0
|
795
|
0
|
0
|
0
|
815
|
0
|
|
| Sonstige nicht zahlungswirksame Posten |
8.162
|
5.667
|
4.043
|
2.714
|
(696)
|
1.687
|
3.515
|
4.497
|
4.267
|
4.822
|
2.651
|
(820)
|
(952)
|
(590)
|
3.136
|
3.747
|
4.560
|
4.550
|
3.843
|
2.885
|
2.366
|
2.124
|
4.314
|
4.774
|
5.547
|
5.473
|
17.374
|
17.502
|
17.801
|
18.586
|
4.659
|
4.710
|
6.864
|
7.902
|
5.236
|
4.999
|
1.824
|
806
|
8.488
|
8.495
|
8.582
|
7.842
|
9.247
|
9.252
|
8.890
|
8.904
|
(4.161)
|
(6.112)
|
(5.733)
|
(5.714)
|
7.482
|
9.575
|
9.665
|
10.158
|
(10)
|
17
|
2.336
|
2.153
|
3.256
|
2.765
|
(1.765)
|
(2.491)
|
(50)
|
(179)
|
1.678
|
1.220
|
3.145
|
3.172
|
3.209
|
4.225
|
1.658
|
2.092
|
2.009
|
2.508
|
2.311
|
1.722
|
81
|
(1.015)
|
(2.566)
|
(2.431)
|
(655)
|
240
|
(445)
|
24
|
247
|
(133)
|
9.345
|
9.394
|
9.633
|
9.673
|
2.361
|
2.468
|
2.350
|
2.305
|
3.416
|
3.133
|
|
| Gezahlte Steuern |
0
|
0
|
520
|
0
|
0
|
0
|
(716)
|
0
|
0
|
0
|
152
|
0
|
0
|
0
|
4.189
|
0
|
0
|
0
|
3.299
|
0
|
0
|
0
|
2.491
|
0
|
0
|
0
|
1.206
|
0
|
0
|
0
|
158
|
0
|
0
|
0
|
430
|
0
|
0
|
0
|
762
|
0
|
0
|
0
|
351
|
0
|
0
|
0
|
422
|
0
|
0
|
0
|
4.093
|
0
|
0
|
0
|
5.293
|
0
|
0
|
0
|
9.577
|
0
|
0
|
0
|
4.432
|
0
|
0
|
0
|
2.213
|
0
|
0
|
0
|
3.583
|
0
|
0
|
0
|
2.725
|
0
|
0
|
0
|
3.040
|
0
|
0
|
0
|
2.736
|
0
|
0
|
0
|
2.343
|
0
|
0
|
0
|
5.632
|
0
|
0
|
0
|
3.581
|
0
|
|
| Gezahlte Zinsen |
0
|
0
|
2.855
|
0
|
0
|
0
|
2.646
|
0
|
0
|
0
|
2.226
|
0
|
0
|
0
|
2.025
|
0
|
0
|
0
|
2.103
|
0
|
0
|
0
|
1.682
|
0
|
0
|
0
|
1.664
|
0
|
0
|
0
|
2.573
|
0
|
0
|
0
|
2.433
|
0
|
0
|
0
|
2.629
|
0
|
0
|
0
|
1.971
|
0
|
0
|
0
|
2.122
|
0
|
0
|
0
|
4.429
|
0
|
0
|
0
|
4.491
|
0
|
0
|
0
|
4.085
|
0
|
0
|
0
|
4.369
|
0
|
0
|
0
|
4.408
|
0
|
0
|
0
|
4.714
|
0
|
0
|
0
|
4.420
|
0
|
0
|
0
|
3.435
|
0
|
0
|
0
|
3.316
|
0
|
0
|
0
|
4.384
|
0
|
0
|
0
|
5.505
|
0
|
0
|
0
|
5.772
|
0
|
|
| Veränderung des Working Capital |
433
|
1.910
|
(1.540)
|
(901)
|
(1.285)
|
(2.447)
|
1.442
|
(334)
|
(6)
|
(173)
|
(3.915)
|
(754)
|
89
|
151
|
(1.030)
|
275
|
(748)
|
37
|
(227)
|
(918)
|
(75)
|
330
|
(2.834)
|
(4.484)
|
(7.201)
|
(8.350)
|
(5.026)
|
(4.653)
|
(4.343)
|
(4.564)
|
(3.497)
|
(3.927)
|
808
|
(26)
|
(1.728)
|
(2.733)
|
(6.892)
|
(6.025)
|
(5.179)
|
(4.776)
|
(3.872)
|
(3.131)
|
(3.826)
|
(3.518)
|
(4.142)
|
(4.448)
|
(2.959)
|
(1.517)
|
(2.458)
|
(3.054)
|
(5.248)
|
(3.493)
|
(1.954)
|
(902)
|
1.129
|
(1.112)
|
96
|
(4.624)
|
(10.040)
|
(15.494)
|
(15.462)
|
(12.645)
|
(8.673)
|
(3.327)
|
(4.077)
|
(2.380)
|
(2.637)
|
(2.389)
|
(2.643)
|
(2.383)
|
(3.614)
|
(805)
|
4.699
|
2.795
|
2.836
|
2.331
|
(2.210)
|
(1.471)
|
(983)
|
(3.251)
|
(4.265)
|
(3.272)
|
(4.234)
|
(3.328)
|
(3.568)
|
(3.019)
|
(3.977)
|
(4.872)
|
(5.256)
|
(4.493)
|
(2.105)
|
(1.898)
|
(2.683)
|
(4.837)
|
(4.576)
|
(5.140)
|
|
| Cashflow aus operativer Tätigkeit |
21.963
N/A
|
22.528
+3%
|
22.082
-2%
|
23.406
+6%
|
22.956
-2%
|
22.240
-3%
|
22.467
+1%
|
20.707
-8%
|
21.391
+3%
|
21.705
+1%
|
21.791
+0%
|
21.685
0%
|
21.810
+1%
|
21.572
-1%
|
22.025
+2%
|
24.155
+10%
|
23.666
-2%
|
25.016
+6%
|
24.106
-4%
|
22.557
-6%
|
23.545
+4%
|
23.289
-1%
|
26.839
+15%
|
27.712
+3%
|
28.482
+3%
|
29.324
+3%
|
27.452
-6%
|
28.482
+4%
|
28.954
+2%
|
30.636
+6%
|
31.390
+2%
|
32.054
+2%
|
34.060
+6%
|
33.386
-2%
|
33.363
0%
|
31.314
-6%
|
29.348
-6%
|
29.761
+1%
|
29.780
+0%
|
30.702
+3%
|
32.259
+5%
|
33.026
+2%
|
31.486
-5%
|
33.060
+5%
|
33.363
+1%
|
35.115
+5%
|
38.818
+11%
|
38.426
-1%
|
36.474
-5%
|
33.588
-8%
|
30.631
-9%
|
33.661
+10%
|
34.733
+3%
|
35.900
+3%
|
39.027
+9%
|
36.277
-7%
|
33.029
-9%
|
28.325
-14%
|
21.689
-23%
|
16.767
-23%
|
19.208
+15%
|
21.561
+12%
|
24.318
+13%
|
29.590
+22%
|
31.445
+6%
|
34.087
+8%
|
34.339
+1%
|
34.772
+1%
|
33.742
-3%
|
34.843
+3%
|
35.746
+3%
|
37.489
+5%
|
43.462
+16%
|
41.470
-5%
|
41.768
+1%
|
42.638
+2%
|
38.654
-9%
|
40.458
+5%
|
39.539
-2%
|
36.666
-7%
|
36.766
+0%
|
36.576
-1%
|
37.141
+2%
|
38.609
+4%
|
37.496
-3%
|
37.740
+1%
|
37.475
-1%
|
36.270
-3%
|
36.024
-1%
|
35.157
-2%
|
36.912
+5%
|
37.610
+2%
|
37.100
-1%
|
38.455
+4%
|
37.137
-3%
|
37.339
+1%
|
|
| Investitions-Cashflow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Investitionsausgaben |
(15.186)
|
(14.686)
|
(13.052)
|
(12.928)
|
(12.366)
|
(12.392)
|
(11.874)
|
(12.049)
|
(12.404)
|
(12.817)
|
(12.794)
|
(13.747)
|
(14.508)
|
(15.080)
|
(14.964)
|
(15.391)
|
(15.711)
|
(15.879)
|
(17.101)
|
(17.243)
|
(17.331)
|
(17.615)
|
(17.538)
|
(17.595)
|
(17.420)
|
(17.321)
|
(17.133)
|
(16.620)
|
(16.830)
|
(17.008)
|
(16.872)
|
(16.588)
|
(16.397)
|
(16.166)
|
(16.458)
|
(17.398)
|
(17.757)
|
(17.260)
|
(16.244)
|
(15.446)
|
(14.789)
|
(18.829)
|
(20.110)
|
(20.264)
|
(20.527)
|
(17.216)
|
(17.184)
|
(17.828)
|
(18.069)
|
(17.914)
|
(17.545)
|
(26.402)
|
(26.610)
|
(26.929)
|
(27.717)
|
(18.015)
|
(17.442)
|
(17.174)
|
(17.593)
|
(17.338)
|
(17.364)
|
(17.536)
|
(17.830)
|
(20.089)
|
(19.497)
|
(19.412)
|
(18.087)
|
(16.937)
|
(17.260)
|
(17.385)
|
(18.837)
|
(19.949)
|
(22.322)
|
(22.361)
|
(20.318)
|
(64.111)
|
(62.661)
|
(65.051)
|
(67.882)
|
(26.264)
|
(26.654)
|
(25.695)
|
(26.740)
|
(25.637)
|
(25.129)
|
(24.062)
|
(24.563)
|
(22.832)
|
(22.092)
|
(21.327)
|
(17.990)
|
(17.432)
|
(17.493)
|
(17.806)
|
(17.461)
|
(17.478)
|
|
| Sonstige Posten |
1.246
|
7.576
|
6.261
|
6.064
|
3.982
|
(366)
|
(362)
|
(182)
|
496
|
(334)
|
2.451
|
1.180
|
(2.001)
|
(1.063)
|
(3.528)
|
(537)
|
2.655
|
1.690
|
1.485
|
188
|
324
|
837
|
1.430
|
(144)
|
(14.079)
|
(16.185)
|
(14.341)
|
(18.795)
|
(5.654)
|
(4.532)
|
(6.284)
|
(1.432)
|
976
|
898
|
1.404
|
1.592
|
(1.626)
|
(1.146)
|
(1.006)
|
(1.102)
|
(173)
|
(434)
|
(392)
|
(164)
|
(226)
|
2.116
|
2.351
|
2.063
|
4.725
|
2.674
|
1.689
|
1.901
|
(3.071)
|
(3.093)
|
(2.326)
|
(2.288)
|
10.223
|
9.188
|
7.719
|
5.241
|
(5.531)
|
(3.895)
|
(626)
|
898
|
1.572
|
807
|
153
|
(515)
|
(535)
|
430
|
1.256
|
191
|
1.206
|
(1.532)
|
(3.194)
|
(2.074)
|
(3.128)
|
2.990
|
729
|
769
|
(754)
|
(7.760)
|
(1.922)
|
(1.140)
|
923
|
3.112
|
1.131
|
265
|
(250)
|
390
|
(684)
|
251
|
739
|
565
|
801
|
(9.003)
|
|
| Cashflow aus Investitionstätigkeit |
(13.940)
N/A
|
(7.110)
+49%
|
(6.791)
+4%
|
(6.864)
-1%
|
(8.384)
-22%
|
(12.758)
-52%
|
(12.236)
+4%
|
(12.231)
+0%
|
(11.908)
+3%
|
(13.151)
-10%
|
(10.343)
+21%
|
(12.567)
-22%
|
(16.509)
-31%
|
(16.143)
+2%
|
(18.492)
-15%
|
(15.928)
+14%
|
(13.056)
+18%
|
(14.189)
-9%
|
(15.616)
-10%
|
(17.055)
-9%
|
(17.007)
+0%
|
(16.778)
+1%
|
(16.108)
+4%
|
(17.739)
-10%
|
(31.499)
-78%
|
(33.506)
-6%
|
(31.474)
+6%
|
(35.415)
-13%
|
(22.484)
+37%
|
(21.540)
+4%
|
(23.156)
-8%
|
(18.020)
+22%
|
(15.421)
+14%
|
(15.268)
+1%
|
(15.054)
+1%
|
(15.806)
-5%
|
(19.383)
-23%
|
(18.406)
+5%
|
(17.250)
+6%
|
(16.548)
+4%
|
(14.962)
+10%
|
(19.263)
-29%
|
(20.502)
-6%
|
(20.428)
+0%
|
(20.753)
-2%
|
(15.100)
+27%
|
(14.833)
+2%
|
(15.765)
-6%
|
(13.344)
+15%
|
(15.240)
-14%
|
(15.856)
-4%
|
(24.501)
-55%
|
(29.681)
-21%
|
(30.022)
-1%
|
(30.043)
0%
|
(20.303)
+32%
|
(7.219)
+64%
|
(7.986)
-11%
|
(9.874)
-24%
|
(12.097)
-23%
|
(22.895)
-89%
|
(21.431)
+6%
|
(18.456)
+14%
|
(19.191)
-4%
|
(17.925)
+7%
|
(18.605)
-4%
|
(17.934)
+4%
|
(17.452)
+3%
|
(17.795)
-2%
|
(16.955)
+5%
|
(17.581)
-4%
|
(19.758)
-12%
|
(21.116)
-7%
|
(23.893)
-13%
|
(23.512)
+2%
|
(66.185)
-181%
|
(65.789)
+1%
|
(62.061)
+6%
|
(67.153)
-8%
|
(25.495)
+62%
|
(27.408)
-8%
|
(33.455)
-22%
|
(28.662)
+14%
|
(26.777)
+7%
|
(24.206)
+10%
|
(20.950)
+13%
|
(23.432)
-12%
|
(22.567)
+4%
|
(22.342)
+1%
|
(20.937)
+6%
|
(18.674)
+11%
|
(17.181)
+8%
|
(16.754)
+2%
|
(17.241)
-3%
|
(16.660)
+3%
|
(26.481)
-59%
|
|
| Finanzierungs-Cashflow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Nettoausgabe von Stammaktien |
691
|
736
|
915
|
949
|
962
|
879
|
839
|
663
|
373
|
185
|
(50)
|
(223)
|
(217)
|
(197)
|
(234)
|
(475)
|
(1.012)
|
(1.283)
|
(1.526)
|
(1.509)
|
(985)
|
(1.233)
|
(1.569)
|
(2.244)
|
(2.272)
|
(1.982)
|
(1.352)
|
(360)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
70
|
122
|
139
|
241
|
240
|
329
|
380
|
315
|
149
|
26
|
(40)
|
(68)
|
63
|
45
|
43
|
34
|
(5.000)
|
(5.074)
|
(5.103)
|
(5.134)
|
(131)
|
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
|
(2.500)
|
|
| Nettoaufnahme von Schulden |
(4.227)
|
(7.763)
|
(11.595)
|
(10.024)
|
(13.255)
|
(10.879)
|
(7.436)
|
(8.355)
|
(5.798)
|
(4.567)
|
(5.401)
|
(4.466)
|
68
|
(733)
|
(240)
|
(2.342)
|
(4.831)
|
(3.381)
|
694
|
1.089
|
(1.079)
|
(1.419)
|
(5.353)
|
2.337
|
11.777
|
12.963
|
19.841
|
11.995
|
381
|
(1.825)
|
(8.872)
|
(7.583)
|
(7.327)
|
(9.530)
|
(9.233)
|
(345)
|
(4.446)
|
712
|
1.183
|
(10.651)
|
(1.691)
|
(2.227)
|
(3.351)
|
1.219
|
(2.836)
|
45.602
|
40.861
|
49.106
|
52.331
|
2.966
|
12.823
|
4.973
|
4.210
|
3.292
|
(3.017)
|
(4.836)
|
(14.301)
|
(5.925)
|
(3.349)
|
7.751
|
17.773
|
10.862
|
3.991
|
439
|
(3.159)
|
(4.119)
|
(4.712)
|
(5.681)
|
(3.531)
|
(5.655)
|
(5.231)
|
60
|
(3.999)
|
1.433
|
14.269
|
40.855
|
38.852
|
36.408
|
22.554
|
(9.852)
|
(2.463)
|
2.578
|
4.348
|
5.749
|
5.836
|
(1.371)
|
(2.162)
|
(455)
|
(2.394)
|
(1.263)
|
(4.776)
|
(9.081)
|
(8.006)
|
(6.040)
|
7.817
|
11.114
|
|
| Gezahlte Dividenden |
(4.185)
|
(4.196)
|
(4.200)
|
(4.205)
|
(4.219)
|
(4.228)
|
(4.239)
|
(4.248)
|
(4.255)
|
(4.262)
|
(4.262)
|
(4.263)
|
(4.319)
|
(4.372)
|
(4.427)
|
(4.546)
|
(4.604)
|
(4.656)
|
(4.719)
|
(4.713)
|
(4.697)
|
(4.711)
|
(4.773)
|
(4.831)
|
(4.894)
|
(4.931)
|
(4.994)
|
(5.064)
|
(5.144)
|
(5.227)
|
(5.271)
|
(5.311)
|
(5.347)
|
(5.385)
|
(5.412)
|
(5.444)
|
(5.481)
|
(5.517)
|
(5.555)
|
(5.467)
|
(5.383)
|
(5.303)
|
(5.230)
|
(5.411)
|
(5.589)
|
(5.763)
|
(5.936)
|
(5.981)
|
(6.573)
|
(7.169)
|
(7.803)
|
(8.439)
|
(8.486)
|
(8.523)
|
(8.538)
|
(8.687)
|
(8.877)
|
(9.073)
|
(9.262)
|
(9.314)
|
(9.367)
|
(9.421)
|
(9.472)
|
(9.525)
|
(9.607)
|
(9.688)
|
(9.772)
|
(9.854)
|
(9.908)
|
(9.963)
|
(10.016)
|
(10.074)
|
(10.125)
|
(10.178)
|
(10.232)
|
(10.286)
|
(10.340)
|
(10.393)
|
(10.445)
|
(10.498)
|
(10.625)
|
(10.714)
|
(10.805)
|
(10.895)
|
(10.914)
|
(10.970)
|
(11.025)
|
(11.077)
|
(11.136)
|
(11.193)
|
(11.249)
|
(11.309)
|
(11.363)
|
(11.419)
|
(11.481)
|
(11.535)
|
|
| Sonstiges |
23
|
83
|
71
|
(107)
|
(189)
|
(176)
|
(123)
|
(67)
|
(15)
|
2
|
(143)
|
(78)
|
(40)
|
(156)
|
(133)
|
(279)
|
(353)
|
(249)
|
(480)
|
(316)
|
(307)
|
(278)
|
(1.102)
|
(1.051)
|
(1.668)
|
(1.887)
|
(844)
|
(1.144)
|
(1.219)
|
(1.525)
|
(1.864)
|
(2.082)
|
(2.024)
|
975
|
995
|
1.181
|
1.319
|
(1.759)
|
(1.705)
|
(6.374)
|
(6.791)
|
(7.223)
|
(12.987)
|
(9.023)
|
(12.424)
|
(12.818)
|
(8.407)
|
(68.417)
|
(64.945)
|
(63.680)
|
(62.759)
|
785
|
1.530
|
1.113
|
1.577
|
(860)
|
(2.723)
|
(2.744)
|
(765)
|
(4.579)
|
(2.749)
|
(3.241)
|
(670)
|
(3.046)
|
(3.150)
|
(3.168)
|
(893)
|
(1.183)
|
(2.116)
|
(1.639)
|
(2.917)
|
(2.930)
|
(2.229)
|
(2.855)
|
(2.712)
|
(3.851)
|
(4.405)
|
(3.484)
|
(3.832)
|
916
|
978
|
(2.509)
|
(2.072)
|
(6.011)
|
(5.200)
|
(2.376)
|
(1.470)
|
(2.170)
|
(2.603)
|
(2.037)
|
(1.075)
|
(1.175)
|
(940)
|
(986)
|
(1.949)
|
(2.077)
|
|
| Cashflow aus Finanzierungstätigkeit |
(7.698)
N/A
|
(11.140)
-45%
|
(14.809)
-33%
|
(13.387)
+10%
|
(16.701)
-25%
|
(14.404)
+14%
|
(10.959)
+24%
|
(12.007)
-10%
|
(9.695)
+19%
|
(8.642)
+11%
|
(9.856)
-14%
|
(9.030)
+8%
|
(4.508)
+50%
|
(5.458)
-21%
|
(5.034)
+8%
|
(7.642)
-52%
|
(10.800)
-41%
|
(9.569)
+11%
|
(6.031)
+37%
|
(5.449)
+10%
|
(7.068)
-30%
|
(7.641)
-8%
|
(12.797)
-67%
|
(5.789)
+55%
|
2.943
N/A
|
4.163
+41%
|
12.651
+204%
|
5.427
-57%
|
(6.232)
N/A
|
(8.576)
-38%
|
(16.007)
-87%
|
(14.976)
+6%
|
(14.698)
+2%
|
(13.940)
+5%
|
(13.650)
+2%
|
(4.538)
+67%
|
(8.486)
-87%
|
(6.425)
+24%
|
(5.836)
+9%
|
(22.252)
-281%
|
(13.536)
+39%
|
(14.373)
-6%
|
(21.253)
-48%
|
(13.066)
+39%
|
(20.823)
-59%
|
26.981
N/A
|
26.450
-2%
|
(25.229)
N/A
|
(19.142)
+24%
|
(67.840)
-254%
|
(57.705)
+15%
|
(7.681)
+87%
|
(7.820)
-2%
|
(9.221)
-18%
|
(15.112)
-64%
|
(14.514)
+4%
|
(25.961)
-79%
|
(17.773)
+32%
|
(13.376)
+25%
|
(6.145)
+54%
|
5.657
N/A
|
(1.800)
N/A
|
(6.151)
-242%
|
(12.132)
-97%
|
(15.916)
-31%
|
(16.975)
-7%
|
(15.377)
+9%
|
(16.718)
-9%
|
(15.555)
+7%
|
(17.257)
-11%
|
(18.164)
-5%
|
(12.944)
+29%
|
(16.353)
-26%
|
(11.600)
+29%
|
1.325
N/A
|
26.718
+1.916%
|
24.107
-10%
|
22.531
-7%
|
8.277
-63%
|
(19.434)
N/A
|
(12.110)
+38%
|
(10.645)
+12%
|
(8.529)
+20%
|
(11.157)
-31%
|
(10.278)
+8%
|
(14.717)
-43%
|
(14.657)
+0%
|
(13.702)
+7%
|
(16.133)
-18%
|
(14.493)
+10%
|
(17.100)
-18%
|
(21.565)
-26%
|
(20.309)
+6%
|
(18.445)
+9%
|
(5.613)
+70%
|
(4.998)
+11%
|
|
| Veränderung der Zahlungsmittel | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Nettoveränderung der Zahlungsmittel |
325
N/A
|
4.278
+1.216%
|
482
-89%
|
3.155
+555%
|
(2.129)
N/A
|
(4.922)
-131%
|
(728)
+85%
|
(3.531)
-385%
|
(212)
+94%
|
(88)
+58%
|
1.592
N/A
|
88
-94%
|
793
+801%
|
(29)
N/A
|
(1.501)
-5.076%
|
585
N/A
|
(190)
N/A
|
1.258
N/A
|
2.459
+95%
|
53
-98%
|
(530)
N/A
|
(1.130)
-113%
|
(2.066)
-83%
|
4.184
N/A
|
(74)
N/A
|
(19)
+74%
|
8.629
N/A
|
(1.506)
N/A
|
238
N/A
|
520
+118%
|
(7.773)
N/A
|
(942)
+88%
|
3.941
N/A
|
4.178
+6%
|
4.659
+12%
|
10.970
+135%
|
1.479
-87%
|
4.930
+233%
|
6.694
+36%
|
(8.098)
N/A
|
3.761
N/A
|
(610)
N/A
|
(10.269)
-1.583%
|
(434)
+96%
|
(8.213)
-1.792%
|
46.996
N/A
|
50.435
+7%
|
(2.568)
N/A
|
3.988
N/A
|
(49.492)
N/A
|
(42.930)
+13%
|
1.479
N/A
|
(2.768)
N/A
|
(3.343)
-21%
|
(6.128)
-83%
|
1.460
N/A
|
(151)
N/A
|
2.566
N/A
|
(1.561)
N/A
|
(1.475)
+6%
|
1.970
N/A
|
(1.670)
N/A
|
(289)
+83%
|
(1.733)
-500%
|
(2.396)
-38%
|
(1.493)
+38%
|
1.028
N/A
|
602
-41%
|
392
-35%
|
631
+61%
|
1
-100%
|
4.787
+478.600%
|
5.993
+25%
|
5.977
0%
|
19.581
+228%
|
3.171
-84%
|
(3.028)
N/A
|
928
N/A
|
(19.337)
N/A
|
(8.263)
+57%
|
(2.752)
+67%
|
(7.524)
-173%
|
(50)
+99%
|
675
N/A
|
3.012
+346%
|
2.073
-31%
|
(614)
N/A
|
1
N/A
|
(2.451)
N/A
|
(273)
+89%
|
1.138
N/A
|
(1.136)
N/A
|
37
N/A
|
2.769
+7.384%
|
14.864
+437%
|
5.860
-61%
|
|
| Free Cashflow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cashflow |
6.777
N/A
|
7.842
+16%
|
9.030
+15%
|
10.478
+16%
|
10.590
+1%
|
9.848
-7%
|
10.593
+8%
|
8.658
-18%
|
8.987
+4%
|
8.888
-1%
|
8.997
+1%
|
7.938
-12%
|
7.302
-8%
|
6.492
-11%
|
7.061
+9%
|
8.764
+24%
|
7.955
-9%
|
9.137
+15%
|
7.005
-23%
|
5.314
-24%
|
6.214
+17%
|
5.674
-9%
|
9.301
+64%
|
10.117
+9%
|
11.062
+9%
|
12.003
+9%
|
10.319
-14%
|
11.862
+15%
|
12.124
+2%
|
13.628
+12%
|
14.518
+7%
|
15.466
+7%
|
17.663
+14%
|
17.220
-3%
|
16.905
-2%
|
13.916
-18%
|
11.591
-17%
|
12.501
+8%
|
13.536
+8%
|
15.256
+13%
|
17.470
+15%
|
14.197
-19%
|
11.376
-20%
|
12.796
+12%
|
12.836
+0%
|
17.899
+39%
|
21.634
+21%
|
20.598
-5%
|
18.405
-11%
|
15.674
-15%
|
13.086
-17%
|
7.259
-45%
|
8.123
+12%
|
8.971
+10%
|
11.310
+26%
|
18.262
+61%
|
15.587
-15%
|
11.151
-28%
|
4.096
-63%
|
(571)
N/A
|
1.844
N/A
|
4.025
+118%
|
6.488
+61%
|
9.501
+46%
|
11.948
+26%
|
14.675
+23%
|
16.252
+11%
|
17.835
+10%
|
16.482
-8%
|
17.458
+6%
|
16.909
-3%
|
17.540
+4%
|
21.140
+21%
|
19.109
-10%
|
21.450
+12%
|
(21.473)
N/A
|
(24.007)
-12%
|
(24.593)
-2%
|
(28.343)
-15%
|
10.402
N/A
|
10.112
-3%
|
10.881
+8%
|
10.401
-4%
|
12.972
+25%
|
12.367
-5%
|
13.678
+11%
|
12.912
-6%
|
13.438
+4%
|
13.932
+4%
|
13.830
-1%
|
18.922
+37%
|
20.178
+7%
|
19.607
-3%
|
20.649
+5%
|
19.676
-5%
|
19.861
+1%
|
|