Basf Se
XMUN:BAS
Legen Sie fest, zu welchem Kurs Sie kaufen würden. Wir helfen Ihnen, bereit zu bleiben.
|
B
|
Basf Se
XMUN:BAS
|
DE |
|
C
|
China Citic Bank Corp Ltd
XBER:D7C
|
CN |
Gewinn- und Verlustrechnung
Ergebnis-Wasserfall
Basf Se
Gewinn- und Verlustrechnung
Basf Se
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Umsatz | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Zinsaufwand |
0
|
0
|
384
|
0
|
0
|
0
|
365
|
0
|
0
|
0
|
289
|
0
|
0
|
0
|
352
|
92
|
209
|
0
|
543
|
261
|
303
|
455
|
614
|
614
|
604
|
592
|
601
|
595
|
647
|
706
|
734
|
774
|
768
|
763
|
767
|
775
|
764
|
761
|
757
|
761
|
763
|
744
|
657
|
512
|
484
|
490
|
580
|
692
|
708
|
702
|
555
|
717
|
714
|
695
|
489
|
620
|
620
|
651
|
569
|
652
|
600
|
527
|
455
|
462
|
474
|
505
|
506
|
597
|
631
|
651
|
613
|
631
|
609
|
567
|
507
|
510
|
480
|
477
|
453
|
480
|
512
|
564
|
589
|
493
|
574
|
644
|
780
|
684
|
697
|
694
|
782
|
693
|
0
|
0
|
0
|
0
|
|
| Umsatz |
31.500
N/A
|
31.882
+1%
|
32.215
+1%
|
32.808
+2%
|
32.678
0%
|
32.837
+0%
|
33.361
+2%
|
33.580
+1%
|
34.645
+3%
|
36.219
+5%
|
37.537
+4%
|
38.569
+3%
|
39.836
+3%
|
40.883
+3%
|
42.745
+5%
|
45.177
+6%
|
46.918
+4%
|
49.856
+6%
|
52.610
+6%
|
54.727
+4%
|
57.061
+4%
|
57.725
+1%
|
57.951
+0%
|
59.240
+2%
|
60.889
+3%
|
62.698
+3%
|
62.304
-1%
|
58.602
-6%
|
54.799
-6%
|
51.825
-5%
|
50.693
-2%
|
53.928
+6%
|
57.640
+7%
|
60.623
+5%
|
63.873
+5%
|
67.780
+6%
|
70.027
+3%
|
71.853
+3%
|
73.497
+2%
|
72.976
-1%
|
72.351
-1%
|
72.216
0%
|
78.729
+9%
|
73.027
-7%
|
73.544
+1%
|
73.805
+0%
|
73.973
+0%
|
73.747
0%
|
73.849
+0%
|
74.428
+1%
|
74.326
0%
|
74.881
+1%
|
75.504
+1%
|
74.616
-1%
|
70.449
-6%
|
64.590
-8%
|
59.995
-7%
|
56.584
-6%
|
57.550
+2%
|
59.369
+3%
|
60.335
+2%
|
60.838
+1%
|
61.223
+1%
|
60.896
-1%
|
61.230
+1%
|
62.320
+2%
|
60.220
-3%
|
60.116
0%
|
58.811
-2%
|
57.761
-2%
|
59.316
+3%
|
60.473
+2%
|
58.675
-3%
|
57.930
-1%
|
59.149
+2%
|
61.796
+4%
|
68.869
+11%
|
74.727
+9%
|
78.598
+5%
|
82.281
+5%
|
85.503
+4%
|
87.780
+3%
|
87.327
-1%
|
84.236
-4%
|
78.567
-7%
|
72.356
-8%
|
68.902
-5%
|
66.465
-4%
|
65.270
-2%
|
65.274
+0%
|
61.444
-6%
|
65.109
+6%
|
64.767
-1%
|
63.356
-2%
|
59.657
-6%
|
60.149
+1%
|
|
| Bruttogewinn | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Umsatzkosten |
(21.436)
|
(21.681)
|
(21.816)
|
(22.412)
|
(22.556)
|
(22.899)
|
(23.333)
|
(23.400)
|
(23.941)
|
(24.862)
|
(25.638)
|
(26.426)
|
(27.288)
|
(28.142)
|
(29.567)
|
(31.610)
|
(33.185)
|
(35.521)
|
(37.698)
|
(39.165)
|
(41.026)
|
(41.595)
|
(41.899)
|
(43.103)
|
(44.436)
|
(45.981)
|
(46.455)
|
(44.014)
|
(41.125)
|
(38.525)
|
(36.682)
|
(38.592)
|
(40.943)
|
(43.045)
|
(45.310)
|
(48.107)
|
(50.295)
|
(52.088)
|
(53.986)
|
(54.319)
|
(54.000)
|
(53.945)
|
(58.022)
|
(54.980)
|
(55.424)
|
(55.700)
|
(55.483)
|
(55.399)
|
(55.376)
|
(56.004)
|
(55.839)
|
(55.978)
|
(56.420)
|
(55.409)
|
(51.372)
|
(46.171)
|
(41.935)
|
(38.749)
|
(39.265)
|
(40.569)
|
(41.350)
|
(41.554)
|
(41.591)
|
(41.471)
|
(41.786)
|
(43.019)
|
(42.914)
|
(43.127)
|
(42.759)
|
(42.400)
|
(43.061)
|
(44.360)
|
(43.371)
|
(43.007)
|
(44.040)
|
(46.116)
|
(51.239)
|
(55.613)
|
(58.801)
|
(61.580)
|
(64.043)
|
(66.343)
|
(66.697)
|
(63.923)
|
(59.950)
|
(55.015)
|
(52.506)
|
(50.060)
|
(48.818)
|
(48.603)
|
(46.534)
|
(48.118)
|
(47.789)
|
(47.044)
|
(45.527)
|
(45.551)
|
|
| Bruttogewinn |
10.064
N/A
|
10.201
+1%
|
10.399
+2%
|
10.396
0%
|
10.122
-3%
|
9.938
-2%
|
10.028
+1%
|
10.180
+2%
|
10.704
+5%
|
11.357
+6%
|
11.899
+5%
|
12.142
+2%
|
12.547
+3%
|
12.740
+2%
|
13.178
+3%
|
13.567
+3%
|
13.733
+1%
|
14.335
+4%
|
14.912
+4%
|
15.562
+4%
|
16.035
+3%
|
16.130
+1%
|
16.052
0%
|
16.137
+1%
|
16.453
+2%
|
16.717
+2%
|
15.849
-5%
|
14.588
-8%
|
13.674
-6%
|
13.300
-3%
|
14.011
+5%
|
15.336
+9%
|
16.697
+9%
|
17.578
+5%
|
18.563
+6%
|
19.673
+6%
|
19.732
+0%
|
19.765
+0%
|
19.511
-1%
|
18.657
-4%
|
18.351
-2%
|
18.271
0%
|
20.707
+13%
|
18.047
-13%
|
18.120
+0%
|
18.105
0%
|
18.490
+2%
|
18.348
-1%
|
18.473
+1%
|
18.424
0%
|
18.487
+0%
|
18.903
+2%
|
19.084
+1%
|
19.207
+1%
|
19.077
-1%
|
18.419
-3%
|
18.060
-2%
|
17.835
-1%
|
18.285
+3%
|
18.800
+3%
|
18.985
+1%
|
19.284
+2%
|
19.632
+2%
|
19.425
-1%
|
19.444
+0%
|
19.301
-1%
|
17.306
-10%
|
16.989
-2%
|
16.052
-6%
|
15.361
-4%
|
16.255
+6%
|
16.113
-1%
|
15.304
-5%
|
14.923
-2%
|
15.109
+1%
|
15.680
+4%
|
17.630
+12%
|
19.114
+8%
|
19.797
+4%
|
20.701
+5%
|
21.460
+4%
|
21.437
0%
|
20.630
-4%
|
20.313
-2%
|
18.617
-8%
|
17.341
-7%
|
16.396
-5%
|
16.405
+0%
|
16.452
+0%
|
16.671
+1%
|
14.910
-11%
|
16.991
+14%
|
16.978
0%
|
16.312
-4%
|
14.130
-13%
|
14.598
+3%
|
|
| Operatives Ergebnis | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operative Kosten |
(8.331)
|
(8.315)
|
(7.759)
|
(7.659)
|
(7.428)
|
(7.337)
|
(7.370)
|
(7.649)
|
(7.697)
|
(7.648)
|
(7.043)
|
(6.526)
|
(6.594)
|
(6.601)
|
(7.348)
|
(7.387)
|
(7.343)
|
(7.769)
|
(8.162)
|
(8.651)
|
(8.914)
|
(8.758)
|
(8.624)
|
(8.462)
|
(8.375)
|
(8.755)
|
(8.991)
|
(9.330)
|
(9.694)
|
(9.626)
|
(9.830)
|
(10.890)
|
(11.336)
|
(11.358)
|
(9.932)
|
(11.300)
|
(11.206)
|
(11.418)
|
(10.795)
|
(11.075)
|
(11.005)
|
(11.457)
|
(11.685)
|
(10.710)
|
(11.005)
|
(10.834)
|
(11.564)
|
(11.318)
|
(11.309)
|
(11.123)
|
(11.648)
|
(11.958)
|
(12.062)
|
(12.346)
|
(12.934)
|
(12.230)
|
(12.280)
|
(12.277)
|
(12.001)
|
(12.394)
|
(12.252)
|
(12.197)
|
(12.217)
|
(12.141)
|
(12.296)
|
(12.606)
|
(11.459)
|
(11.795)
|
(12.254)
|
(11.601)
|
(12.227)
|
(12.429)
|
(12.040)
|
(15.616)
|
(14.567)
|
(15.368)
|
(15.216)
|
(12.384)
|
(12.197)
|
(13.219)
|
(13.862)
|
(14.243)
|
(14.104)
|
(20.222)
|
(19.823)
|
(18.902)
|
(13.310)
|
(14.506)
|
(15.030)
|
(15.374)
|
(11.939)
|
(15.104)
|
(15.055)
|
(14.420)
|
(11.571)
|
(12.840)
|
|
| Vertriebs-, Verwaltungs- und Gemeinkosten |
(5.602)
|
(5.560)
|
(5.464)
|
(5.363)
|
(5.255)
|
(5.226)
|
(5.225)
|
(5.227)
|
(5.250)
|
(5.263)
|
(5.238)
|
(4.903)
|
(4.858)
|
(4.827)
|
(5.110)
|
(5.231)
|
(5.303)
|
(5.589)
|
(5.889)
|
(6.171)
|
(6.482)
|
(6.551)
|
(6.653)
|
(6.697)
|
(6.738)
|
(6.824)
|
(6.835)
|
(6.771)
|
(6.818)
|
(6.853)
|
(6.800)
|
(7.019)
|
(7.219)
|
(7.437)
|
(7.838)
|
(8.126)
|
(8.303)
|
(8.485)
|
(8.638)
|
(8.674)
|
(8.743)
|
(8.826)
|
(9.036)
|
(8.847)
|
(8.886)
|
(8.792)
|
(8.861)
|
(8.734)
|
(8.700)
|
(8.751)
|
(8.892)
|
(9.056)
|
(9.296)
|
(9.464)
|
(9.531)
|
(9.406)
|
(9.223)
|
(9.086)
|
(9.172)
|
(9.224)
|
(9.371)
|
(9.475)
|
(9.546)
|
(9.486)
|
(9.569)
|
(9.744)
|
(9.093)
|
(9.106)
|
(8.943)
|
(8.679)
|
(9.270)
|
(9.191)
|
(9.007)
|
(8.904)
|
(8.772)
|
(8.664)
|
(8.957)
|
(9.229)
|
(9.897)
|
(10.174)
|
(10.602)
|
(11.073)
|
(11.128)
|
(11.144)
|
(10.859)
|
(10.486)
|
(10.224)
|
(10.190)
|
(10.241)
|
(10.254)
|
(8.981)
|
(10.270)
|
(10.226)
|
(9.906)
|
(8.926)
|
(9.122)
|
|
| F&E |
(1.171)
|
(1.175)
|
(1.135)
|
(1.099)
|
(1.079)
|
(1.083)
|
(1.105)
|
(1.092)
|
(1.108)
|
(1.113)
|
(1.173)
|
(974)
|
(952)
|
(911)
|
(1.064)
|
(992)
|
(1.014)
|
(1.073)
|
(1.277)
|
(1.317)
|
(1.376)
|
(1.395)
|
(1.380)
|
(1.362)
|
(1.365)
|
(1.353)
|
(1.355)
|
(1.353)
|
(1.365)
|
(1.374)
|
(1.398)
|
(1.423)
|
(1.447)
|
(1.461)
|
(1.492)
|
(1.522)
|
(1.537)
|
(1.585)
|
(1.605)
|
(1.628)
|
(1.659)
|
(1.702)
|
(1.746)
|
(1.758)
|
(1.791)
|
(1.788)
|
(1.835)
|
(1.863)
|
(1.879)
|
(1.922)
|
(1.884)
|
(1.916)
|
(1.940)
|
(1.939)
|
(1.953)
|
(1.934)
|
(1.882)
|
(1.821)
|
(1.863)
|
(1.824)
|
(1.840)
|
(1.863)
|
(1.843)
|
(1.851)
|
(1.836)
|
(1.896)
|
(1.994)
|
(2.073)
|
(2.147)
|
(2.170)
|
(2.158)
|
(2.149)
|
(2.111)
|
(2.097)
|
(2.086)
|
(2.103)
|
(2.168)
|
(2.173)
|
(2.216)
|
(2.274)
|
(2.296)
|
(2.318)
|
(2.298)
|
(2.267)
|
(2.215)
|
(2.151)
|
(2.130)
|
(2.082)
|
(2.091)
|
(2.116)
|
(1.969)
|
(2.070)
|
(2.047)
|
(2.030)
|
(1.995)
|
(1.976)
|
|
| Abschreibungen |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(212)
|
0
|
0
|
0
|
(384)
|
0
|
0
|
0
|
(717)
|
0
|
0
|
0
|
(247)
|
0
|
0
|
0
|
(366)
|
0
|
0
|
0
|
(377)
|
(8)
|
(22)
|
(121)
|
(248)
|
(242)
|
(283)
|
(190)
|
(370)
|
(432)
|
(434)
|
(514)
|
(675)
|
(669)
|
(729)
|
0
|
(337)
|
0
|
0
|
0
|
(221)
|
0
|
0
|
0
|
(72)
|
0
|
0
|
0
|
(426)
|
0
|
0
|
0
|
(2.968)
|
0
|
0
|
0
|
(135)
|
0
|
0
|
0
|
(409)
|
0
|
0
|
0
|
(1.163)
|
0
|
0
|
0
|
(767)
|
0
|
0
|
0
|
(419)
|
0
|
|
| Sonstige operative Kosten |
(1.558)
|
(1.580)
|
(1.160)
|
(1.197)
|
(1.094)
|
(1.028)
|
(1.040)
|
(1.330)
|
(1.339)
|
(1.272)
|
(632)
|
(650)
|
(785)
|
(864)
|
(1.175)
|
(1.165)
|
(1.027)
|
(1.108)
|
(997)
|
(1.164)
|
(1.057)
|
(813)
|
(379)
|
(403)
|
(272)
|
(578)
|
(417)
|
(1.206)
|
(1.511)
|
(1.399)
|
(915)
|
(2.448)
|
(2.670)
|
(2.460)
|
(355)
|
(1.652)
|
(1.366)
|
(1.348)
|
(186)
|
(773)
|
(603)
|
(929)
|
(526)
|
(97)
|
(306)
|
(133)
|
(620)
|
(479)
|
(447)
|
(260)
|
(502)
|
(554)
|
(392)
|
(429)
|
(775)
|
(221)
|
(446)
|
(1.370)
|
(629)
|
(1.346)
|
(1.041)
|
(859)
|
(607)
|
(804)
|
(891)
|
(966)
|
(300)
|
(616)
|
(1.164)
|
(752)
|
(373)
|
(1.089)
|
(922)
|
(4.615)
|
(741)
|
(4.601)
|
(4.091)
|
(982)
|
51
|
(771)
|
(964)
|
(852)
|
(269)
|
(6.811)
|
(6.749)
|
(6.265)
|
207
|
(2.234)
|
(2.698)
|
(3.004)
|
(222)
|
(2.764)
|
(2.782)
|
(2.484)
|
(231)
|
(1.742)
|
|
| Operatives Ergebnis |
1.733
N/A
|
1.886
+9%
|
2.640
+40%
|
2.737
+4%
|
2.694
-2%
|
2.601
-3%
|
2.658
+2%
|
2.531
-5%
|
3.007
+19%
|
3.709
+23%
|
4.855
+31%
|
5.617
+16%
|
5.954
+6%
|
6.140
+3%
|
5.830
-5%
|
6.180
+6%
|
6.390
+3%
|
6.566
+3%
|
6.750
+3%
|
6.911
+2%
|
7.121
+3%
|
7.372
+4%
|
7.428
+1%
|
7.675
+3%
|
8.078
+5%
|
7.962
-1%
|
6.858
-14%
|
5.258
-23%
|
3.980
-24%
|
3.674
-8%
|
4.181
+14%
|
4.446
+6%
|
5.361
+21%
|
6.220
+16%
|
8.631
+39%
|
8.373
-3%
|
8.526
+2%
|
8.347
-2%
|
8.716
+4%
|
7.582
-13%
|
7.346
-3%
|
6.814
-7%
|
9.022
+32%
|
7.337
-19%
|
7.115
-3%
|
7.271
+2%
|
6.926
-5%
|
7.030
+2%
|
7.164
+2%
|
7.301
+2%
|
6.839
-6%
|
6.945
+2%
|
7.022
+1%
|
6.861
-2%
|
6.143
-10%
|
6.189
+1%
|
5.780
-7%
|
5.558
-4%
|
6.284
+13%
|
6.406
+2%
|
6.733
+5%
|
7.087
+5%
|
7.415
+5%
|
7.284
-2%
|
7.148
-2%
|
6.695
-6%
|
5.847
-13%
|
5.194
-11%
|
3.798
-27%
|
3.760
-1%
|
4.028
+7%
|
3.684
-9%
|
3.264
-11%
|
(693)
N/A
|
542
N/A
|
312
-42%
|
2.414
+674%
|
6.730
+179%
|
7.600
+13%
|
7.482
-2%
|
7.598
+2%
|
7.194
-5%
|
6.526
-9%
|
91
-99%
|
(1.206)
N/A
|
(1.561)
-29%
|
3.086
N/A
|
1.899
-38%
|
1.422
-25%
|
1.297
-9%
|
2.971
+129%
|
1.887
-36%
|
1.923
+2%
|
1.892
-2%
|
2.559
+35%
|
1.758
-31%
|
|
| Ergebnis vor Steuern | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Zinserträge/-aufwendungen |
(292)
|
(194)
|
32
|
(95)
|
(191)
|
(287)
|
(230)
|
(151)
|
(90)
|
(34)
|
(165)
|
(747)
|
(729)
|
(498)
|
178
|
114
|
98
|
(203)
|
(300)
|
(361)
|
(408)
|
(388)
|
(388)
|
(389)
|
(381)
|
(344)
|
(501)
|
(564)
|
(538)
|
(605)
|
(467)
|
(383)
|
(441)
|
(396)
|
(1.033)
|
571
|
550
|
400
|
(109)
|
(673)
|
(701)
|
(545)
|
(883)
|
(837)
|
(735)
|
(824)
|
(344)
|
(750)
|
(785)
|
(666)
|
149
|
(420)
|
(380)
|
(428)
|
(341)
|
(664)
|
(671)
|
(690)
|
(558)
|
(171)
|
(140)
|
(24)
|
45
|
(64)
|
(72)
|
(77)
|
113
|
(207)
|
(254)
|
(289)
|
(560)
|
(577)
|
(1.374)
|
(1.396)
|
(1.187)
|
(675)
|
258
|
532
|
331
|
(297)
|
72
|
435
|
(5.092)
|
1.107
|
626
|
(312)
|
(925)
|
(535)
|
(556)
|
107
|
(204)
|
(588)
|
(759)
|
(1.110)
|
528
|
943
|
|
| Nicht wiederkehrende Posten |
0
|
0
|
(31)
|
0
|
0
|
0
|
(260)
|
0
|
0
|
0
|
(671)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(112)
|
(66)
|
(117)
|
(181)
|
(395)
|
(170)
|
(479)
|
(711)
|
(504)
|
143
|
535
|
860
|
(159)
|
77
|
56
|
40
|
393
|
1.210
|
937
|
858
|
457
|
(865)
|
(636)
|
(428)
|
275
|
426
|
487
|
333
|
568
|
482
|
490
|
832
|
179
|
179
|
255
|
0
|
142
|
0
|
0
|
0
|
(181)
|
0
|
0
|
0
|
(361)
|
0
|
0
|
0
|
127
|
0
|
0
|
0
|
(832)
|
0
|
0
|
0
|
(321)
|
0
|
0
|
(515)
|
(236)
|
0
|
0
|
0
|
(550)
|
0
|
0
|
0
|
(748)
|
0
|
0
|
0
|
(418)
|
0
|
|
| Gewinn/Verlust aus Anlagenabgängen |
111
|
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
|
0
|
0
|
0
|
0
|
0
|
|
| Sonstige Erträge gesamt |
51
|
51
|
0
|
0
|
0
|
0
|
0
|
(16)
|
23
|
(52)
|
0
|
(14)
|
(126)
|
(54)
|
(82)
|
(42)
|
79
|
71
|
77
|
23
|
(18)
|
(10)
|
7
|
(20)
|
(1)
|
28
|
14
|
(3)
|
(50)
|
(117)
|
(131)
|
(93)
|
(69)
|
(46)
|
(66)
|
(28)
|
(29)
|
(13)
|
(30)
|
(89)
|
(117)
|
(155)
|
(160)
|
(55)
|
(84)
|
(72)
|
(144)
|
(111)
|
(85)
|
(129)
|
(353)
|
(193)
|
(228)
|
(220)
|
(433)
|
(309)
|
(315)
|
(352)
|
(473)
|
(375)
|
(386)
|
(397)
|
(397)
|
(399)
|
(429)
|
(354)
|
(366)
|
(280)
|
(258)
|
(265)
|
(293)
|
(161)
|
(160)
|
(144)
|
(85)
|
(152)
|
(75)
|
(102)
|
(162)
|
(106)
|
(122)
|
(104)
|
(8)
|
44
|
15
|
31
|
(191)
|
(102)
|
(57)
|
13
|
(158)
|
45
|
98
|
50
|
(222)
|
(74)
|
|
| Vorsteuergewinn |
1.603
N/A
|
1.743
+9%
|
2.641
+52%
|
2.642
+0%
|
2.503
-5%
|
2.314
-8%
|
2.168
-6%
|
2.364
+9%
|
2.940
+24%
|
3.623
+23%
|
4.019
+11%
|
4.856
+21%
|
5.099
+5%
|
5.588
+10%
|
5.926
+6%
|
6.252
+6%
|
6.567
+5%
|
6.434
-2%
|
6.527
+1%
|
6.573
+1%
|
6.695
+2%
|
6.974
+4%
|
6.935
-1%
|
7.200
+4%
|
7.579
+5%
|
7.465
-2%
|
5.976
-20%
|
4.521
-24%
|
2.913
-36%
|
2.241
-23%
|
3.079
+37%
|
4.113
+34%
|
5.386
+31%
|
6.638
+23%
|
7.373
+11%
|
8.993
+22%
|
9.103
+1%
|
8.774
-4%
|
8.970
+2%
|
8.030
-10%
|
7.465
-7%
|
6.972
-7%
|
8.436
+21%
|
5.580
-34%
|
5.660
+1%
|
5.947
+5%
|
6.713
+13%
|
6.595
-2%
|
6.781
+3%
|
6.839
+1%
|
7.203
+5%
|
6.814
-5%
|
6.904
+1%
|
7.045
+2%
|
5.548
-21%
|
5.395
-3%
|
5.049
-6%
|
4.516
-11%
|
5.395
+19%
|
5.860
+9%
|
6.207
+6%
|
6.666
+7%
|
6.882
+3%
|
6.821
-1%
|
6.647
-3%
|
6.264
-6%
|
5.233
-16%
|
4.707
-10%
|
3.286
-30%
|
3.206
-2%
|
3.302
+3%
|
2.946
-11%
|
1.730
-41%
|
(2.233)
N/A
|
(1.562)
+30%
|
(515)
+67%
|
2.597
N/A
|
7.160
+176%
|
7.448
+4%
|
7.079
-5%
|
7.548
+7%
|
7.010
-7%
|
1.190
-83%
|
1.242
+4%
|
(565)
N/A
|
(1.842)
-226%
|
1.420
N/A
|
1.262
-11%
|
809
-36%
|
1.417
+75%
|
1.861
+31%
|
1.344
-28%
|
1.262
-6%
|
832
-34%
|
2.447
+194%
|
2.627
+7%
|
|
| Nettogewinn | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Steueraufwand |
(877)
|
(879)
|
(1.042)
|
(1.147)
|
(1.337)
|
(1.281)
|
(1.192)
|
(1.307)
|
(1.337)
|
(1.731)
|
(2.006)
|
(2.353)
|
(2.536)
|
(2.621)
|
(2.758)
|
(2.989)
|
(3.158)
|
(3.181)
|
(3.061)
|
(2.983)
|
(2.988)
|
(2.668)
|
(2.610)
|
(2.733)
|
(2.813)
|
(3.158)
|
(2.671)
|
(2.042)
|
(1.453)
|
(1.265)
|
(1.424)
|
(1.766)
|
(2.049)
|
(2.251)
|
(2.299)
|
(2.522)
|
(2.422)
|
(2.138)
|
(2.367)
|
(2.178)
|
(1.916)
|
(1.771)
|
(3.214)
|
(764)
|
(864)
|
(959)
|
(1.540)
|
(1.500)
|
(1.585)
|
(1.669)
|
(1.711)
|
(1.659)
|
(1.697)
|
(1.708)
|
(1.247)
|
(962)
|
(870)
|
(629)
|
(1.140)
|
(1.399)
|
(1.440)
|
(1.616)
|
(1.290)
|
(1.274)
|
(1.172)
|
(1.017)
|
(1.117)
|
(1.009)
|
(706)
|
(741)
|
(756)
|
(682)
|
(597)
|
272
|
91
|
(27)
|
(457)
|
(1.419)
|
(1.430)
|
(1.550)
|
(1.634)
|
(1.568)
|
(1.581)
|
(1.350)
|
(1.167)
|
(1.051)
|
(1.041)
|
(1.077)
|
(709)
|
(765)
|
(573)
|
(464)
|
(745)
|
(489)
|
(907)
|
(943)
|
|
| Ergebnis aus fortgeführten Geschäftsbereichen |
726
|
864
|
1.599
|
1.495
|
1.166
|
1.033
|
977
|
1.058
|
1.604
|
1.893
|
2.014
|
2.503
|
2.563
|
2.967
|
3.168
|
3.263
|
3.409
|
3.253
|
3.466
|
3.590
|
3.707
|
4.306
|
4.326
|
4.468
|
4.767
|
4.308
|
3.305
|
2.479
|
1.460
|
976
|
1.655
|
2.347
|
3.337
|
4.387
|
5.074
|
6.471
|
6.681
|
6.636
|
6.603
|
5.852
|
5.549
|
5.201
|
5.222
|
4.816
|
4.796
|
4.988
|
5.173
|
5.095
|
5.196
|
5.170
|
5.492
|
5.155
|
5.207
|
5.337
|
4.301
|
4.433
|
4.179
|
3.887
|
4.255
|
4.461
|
4.767
|
5.050
|
5.592
|
5.547
|
5.475
|
5.247
|
4.116
|
3.698
|
2.580
|
2.465
|
2.546
|
2.264
|
1.133
|
(1.961)
|
(1.471)
|
(542)
|
2.140
|
5.741
|
6.018
|
5.529
|
5.914
|
5.442
|
(391)
|
(108)
|
(1.732)
|
(2.893)
|
379
|
185
|
100
|
652
|
1.288
|
880
|
517
|
343
|
1.540
|
1.684
|
|
| Ergebnisanteil Minderheitsgesellschafter |
(12)
|
(26)
|
(94)
|
(104)
|
(82)
|
(76)
|
(66)
|
(69)
|
(96)
|
(139)
|
(131)
|
(158)
|
(154)
|
(116)
|
(161)
|
(167)
|
(171)
|
(210)
|
(251)
|
(290)
|
(303)
|
(302)
|
(260)
|
(267)
|
(293)
|
(289)
|
(393)
|
(362)
|
(297)
|
(334)
|
(245)
|
(283)
|
(433)
|
(475)
|
(517)
|
(532)
|
(471)
|
(479)
|
(415)
|
(372)
|
(315)
|
(234)
|
(343)
|
(254)
|
(285)
|
(306)
|
(331)
|
(285)
|
(284)
|
(340)
|
(337)
|
(372)
|
(418)
|
(353)
|
(314)
|
(233)
|
(152)
|
(181)
|
(199)
|
(229)
|
(262)
|
(246)
|
(274)
|
(290)
|
(265)
|
(259)
|
(272)
|
(227)
|
(159)
|
(116)
|
(70)
|
(54)
|
(83)
|
(17)
|
15
|
(59)
|
(195)
|
(365)
|
(459)
|
(467)
|
(418)
|
(332)
|
(236)
|
(179)
|
(144)
|
(142)
|
(154)
|
(155)
|
(139)
|
(155)
|
(155)
|
(141)
|
(130)
|
(104)
|
(107)
|
(97)
|
|
| Nettogewinn |
714
N/A
|
838
+17%
|
1.505
+80%
|
1.391
-8%
|
1.084
-22%
|
957
-12%
|
910
-5%
|
988
+9%
|
1.507
+53%
|
1.753
+16%
|
1.883
+7%
|
2.345
+25%
|
2.409
+3%
|
2.851
+18%
|
3.007
+5%
|
3.096
+3%
|
3.238
+5%
|
3.043
-6%
|
3.215
+6%
|
3.300
+3%
|
3.404
+3%
|
4.004
+18%
|
4.066
+2%
|
4.201
+3%
|
4.474
+6%
|
4.019
-10%
|
2.912
-28%
|
2.117
-27%
|
1.163
-45%
|
642
-45%
|
1.410
+120%
|
2.064
+46%
|
2.904
+41%
|
3.912
+35%
|
4.557
+16%
|
5.939
+30%
|
6.210
+5%
|
6.157
-1%
|
6.188
+1%
|
5.480
-11%
|
5.234
-4%
|
4.967
-5%
|
4.879
-2%
|
4.562
-6%
|
4.511
-1%
|
4.682
+4%
|
4.842
+3%
|
4.810
-1%
|
4.912
+2%
|
4.830
-2%
|
5.155
+7%
|
4.783
-7%
|
4.789
+0%
|
4.984
+4%
|
3.987
-20%
|
4.200
+5%
|
4.027
-4%
|
3.706
-8%
|
4.056
+9%
|
4.378
+8%
|
4.782
+9%
|
5.230
+9%
|
6.078
+16%
|
6.048
0%
|
6.032
0%
|
5.896
-2%
|
4.707
-20%
|
4.434
-6%
|
8.908
+101%
|
8.619
-3%
|
8.421
-2%
|
7.900
-6%
|
1.068
-86%
|
(1.965)
N/A
|
(1.060)
+46%
|
(227)
+79%
|
2.305
N/A
|
5.680
+146%
|
5.523
-3%
|
5.026
-9%
|
5.460
+9%
|
5.116
-6%
|
(627)
N/A
|
(288)
+54%
|
(1.877)
-552%
|
(3.035)
-62%
|
225
N/A
|
31
-86%
|
(38)
N/A
|
498
N/A
|
1.298
+161%
|
739
-43%
|
388
-47%
|
273
-30%
|
1.619
+493%
|
1.738
+7%
|
|
| Verwässertes EPS |
0,61
N/A
|
0,72
+18%
|
1,3
+81%
|
1,21
-7%
|
0,95
-21%
|
0,85
-11%
|
0,81
-5%
|
0,89
+10%
|
1,37
+54%
|
1,6
+17%
|
1,72
+7%
|
2,18
+27%
|
2,28
+5%
|
2,73
+20%
|
2,86
+5%
|
3,04
+6%
|
3,2
+5%
|
3,02
-6%
|
3,19
+6%
|
3,31
+4%
|
3,45
+4%
|
4,12
+19%
|
4,16
+1%
|
4,45
+7%
|
4,77
+7%
|
4,34
-9%
|
3,13
-28%
|
2,3
-27%
|
1,26
-45%
|
0,7
-44%
|
1,54
+120%
|
2,25
+46%
|
3,17
+41%
|
4,27
+35%
|
4,96
+16%
|
6,47
+30%
|
6,76
+4%
|
6,7
-1%
|
6,74
+1%
|
5,96
-12%
|
5,7
-4%
|
5,41
-5%
|
5,31
-2%
|
4,97
-6%
|
4,91
-1%
|
5,09
+4%
|
5,27
+4%
|
5,23
-1%
|
5,34
+2%
|
5,25
-2%
|
5,61
+7%
|
5,2
-7%
|
5,21
+0%
|
5,43
+4%
|
4,34
-20%
|
4,58
+6%
|
4,39
-4%
|
4,04
-8%
|
4,42
+9%
|
4,76
+8%
|
5,2
+9%
|
5,69
+9%
|
6,61
+16%
|
6,58
0%
|
6,57
0%
|
6,41
-2%
|
5,12
-20%
|
4,82
-6%
|
9,69
+101%
|
9,38
-3%
|
9,16
-2%
|
8,6
-6%
|
1,14
-87%
|
-2,15
N/A
|
-1,15
+47%
|
-0,24
+79%
|
2,5
N/A
|
6,18
+147%
|
6,01
-3%
|
5,52
-8%
|
6,02
+9%
|
5,7
-5%
|
-0,7
N/A
|
-0,32
+54%
|
-2,1
-556%
|
-3,4
-62%
|
0,25
N/A
|
0,03
-88%
|
-0,04
N/A
|
0,56
N/A
|
1,45
+159%
|
0,83
-43%
|
0,43
-48%
|
0,3
-30%
|
1,81
+503%
|
1,97
+9%
|
|