Deere & Co
XMUN:DCO
Legen Sie fest, zu welchem Kurs Sie kaufen würden. Wir helfen Ihnen, bereit zu bleiben.
|
D
|
Deere & Co
XMUN:DCO
|
US |
|
Enphase Energy Inc
BMV:ENPH
|
US |
|
T
|
Teladoc Health Inc
LSE:0LDR
|
US |
|
R
|
RS Group PLC
SWB:ECN
|
UK |
|
Crane Co
F:CZN
|
US |
|
Banco Santander SA
MAD:SAN
|
ES |
|
R
|
Rockwell Automation Inc
F:RWL
|
US |
|
P
|
PNC Financial Services Group Inc
DUS:PNP
|
US |
|
C
|
China Pacific Insurance Group Co Ltd
F:75C
|
CN |
|
B
|
Berkshire Hathaway Inc
F:BRYN
|
US |
|
CPI Card Group Inc
NASDAQ:PMTS
|
US |
|
S
|
SRF Ltd
BSE:503806
|
IN |
|
E
|
EBR Systems Inc
ASX:EBR
|
US |
|
I
|
ID Logistics SAS
SWB:1ID
|
FR |
|
V
|
Vietnam Airlines JSC
VN:HVN
|
VN |
|
S
|
SoftBank Corp
XBER:3AG1
|
JP |
|
Bureau Veritas SA
PAR:BVI
|
FR |
Cashflow-Rechnung
Cashflow-Rechnung
Deere & Co
| Apr-2002 | Jul-2002 | Oct-2002 | Jan-2003 | Apr-2003 | Jul-2003 | Oct-2003 | Jan-2004 | Apr-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-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 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-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 | Apr-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 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-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 | Nov-2025 | Feb-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operativer Cashflow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Nettogewinn |
(145)
|
(69)
|
319
|
425
|
541
|
640
|
643
|
746
|
966
|
1.120
|
1.406
|
1.458
|
1.585
|
1.571
|
1.447
|
1.460
|
1.601
|
1.649
|
1.694
|
1.697
|
1.576
|
1.677
|
1.822
|
1.952
|
2.092
|
2.130
|
2.054
|
1.889
|
1.597
|
1.442
|
873
|
915
|
992
|
1.192
|
1.874
|
2.143
|
2.500
|
2.595
|
2.808
|
2.828
|
2.979
|
3.055
|
3.072
|
3.187
|
3.213
|
3.420
|
3.538
|
3.569
|
3.466
|
3.321
|
3.163
|
2.869
|
2.579
|
2.239
|
1.941
|
1.808
|
1.612
|
1.589
|
1.522
|
1.466
|
1.780
|
1.933
|
2.159
|
1.426
|
1.827
|
2.097
|
2.371
|
3.405
|
3.332
|
3.320
|
3.257
|
3.275
|
2.805
|
2.717
|
2.753
|
3.459
|
4.583
|
5.440
|
5.965
|
5.645
|
5.952
|
6.169
|
7.130
|
8.183
|
8.944
|
10.031
|
10.155
|
9.946
|
9.456
|
8.214
|
7.088
|
6.207
|
5.639
|
5.180
|
4.998
|
4.786
|
|
| Abschreibungen |
0
|
0
|
725
|
0
|
0
|
0
|
631
|
791
|
948
|
1.100
|
621
|
621
|
618
|
624
|
637
|
637
|
655
|
667
|
691
|
716
|
727
|
742
|
744
|
758
|
785
|
818
|
831
|
848
|
854
|
857
|
873
|
898
|
906
|
913
|
915
|
892
|
900
|
900
|
915
|
939
|
965
|
980
|
1.004
|
1.038
|
1.060
|
1.103
|
1.140
|
1.206
|
1.216
|
1.257
|
1.307
|
1.306
|
1.359
|
1.378
|
1.382
|
1.414
|
1.461
|
1.512
|
1.560
|
1.601
|
1.641
|
1.680
|
1.716
|
1.763
|
1.823
|
1.882
|
1.927
|
1.967
|
1.993
|
2.004
|
2.019
|
2.054
|
2.070
|
2.111
|
2.118
|
2.118
|
2.105
|
2.073
|
2.050
|
1.998
|
1.929
|
1.924
|
1.895
|
1.903
|
1.957
|
1.979
|
2.004
|
2.030
|
2.054
|
2.075
|
2.118
|
2.147
|
2.177
|
2.188
|
2.229
|
2.270
|
|
| Veränderung latenter Steuern |
0
|
0
|
(1)
|
0
|
0
|
0
|
33
|
32
|
278
|
239
|
385
|
362
|
68
|
16
|
(49)
|
(45)
|
105
|
106
|
16
|
32
|
(204)
|
(60)
|
(4)
|
(21)
|
33
|
(63)
|
90
|
140
|
117
|
155
|
172
|
181
|
354
|
356
|
175
|
(49)
|
(244)
|
(256)
|
(168)
|
(11)
|
18
|
(49)
|
(92)
|
(84)
|
(72)
|
(84)
|
(173)
|
(161)
|
(207)
|
(225)
|
(280)
|
(95)
|
(24)
|
42
|
(18)
|
46
|
(43)
|
64
|
283
|
54
|
89
|
50
|
100
|
568
|
805
|
819
|
1.480
|
945
|
594
|
507
|
(465)
|
(438)
|
(244)
|
(293)
|
(11)
|
(20)
|
(163)
|
(122)
|
(441)
|
(193)
|
(191)
|
(176)
|
(66)
|
(332)
|
(480)
|
(489)
|
(790)
|
(707)
|
(533)
|
(486)
|
(294)
|
(113)
|
(163)
|
(271)
|
(288)
|
(478)
|
|
| Aktienbasierte Vergütung |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
91
|
133
|
146
|
158
|
82
|
85
|
81
|
78
|
71
|
71
|
73
|
71
|
71
|
65
|
66
|
68
|
71
|
46
|
53
|
61
|
69
|
74
|
74
|
74
|
75
|
77
|
82
|
81
|
81
|
82
|
80
|
79
|
79
|
73
|
63
|
66
|
66
|
66
|
69
|
70
|
71
|
71
|
71
|
70
|
68
|
67
|
76
|
80
|
84
|
87
|
88
|
84
|
82
|
81
|
86
|
82
|
81
|
77
|
78
|
82
|
82
|
85
|
81
|
82
|
85
|
90
|
95
|
133
|
130
|
153
|
180
|
177
|
208
|
190
|
158
|
153
|
151
|
164
|
|
| Sonstige nicht zahlungswirksame Posten |
0
|
0
|
183
|
0
|
0
|
0
|
101
|
113
|
157
|
164
|
72
|
61
|
18
|
12
|
22
|
27
|
(319)
|
(303)
|
(218)
|
(166)
|
193
|
207
|
136
|
136
|
142
|
143
|
147
|
172
|
220
|
240
|
599
|
591
|
563
|
540
|
203
|
159
|
138
|
127
|
94
|
82
|
87
|
79
|
115
|
133
|
133
|
195
|
212
|
230
|
274
|
228
|
222
|
196
|
150
|
150
|
155
|
165
|
225
|
250
|
174
|
158
|
(168)
|
(256)
|
(183)
|
(194)
|
85
|
168
|
123
|
126
|
147
|
160
|
216
|
235
|
405
|
413
|
402
|
446
|
223
|
175
|
128
|
66
|
(116)
|
(93)
|
39
|
(84)
|
339
|
380
|
305
|
489
|
402
|
518
|
643
|
631
|
604
|
600
|
488
|
500
|
|
| Gezahlte Steuern |
0
|
0
|
201
|
0
|
0
|
0
|
84
|
0
|
0
|
0
|
424
|
0
|
0
|
0
|
547
|
0
|
0
|
0
|
701
|
0
|
0
|
0
|
640
|
0
|
0
|
0
|
712
|
0
|
0
|
0
|
206
|
0
|
0
|
0
|
627
|
0
|
0
|
0
|
1.449
|
0
|
0
|
0
|
1.744
|
0
|
0
|
0
|
1.954
|
0
|
0
|
0
|
1.720
|
0
|
0
|
0
|
901
|
0
|
0
|
0
|
392
|
0
|
0
|
0
|
981
|
0
|
0
|
0
|
712
|
0
|
0
|
0
|
1.111
|
0
|
0
|
0
|
1.069
|
0
|
0
|
0
|
2.075
|
0
|
0
|
0
|
1.940
|
0
|
0
|
0
|
3.578
|
0
|
0
|
0
|
2.518
|
0
|
0
|
0
|
1.647
|
0
|
|
| Gezahlte Zinsen |
0
|
0
|
538
|
0
|
0
|
0
|
544
|
0
|
0
|
0
|
511
|
0
|
0
|
0
|
672
|
0
|
0
|
0
|
1.027
|
0
|
0
|
0
|
1.134
|
0
|
0
|
0
|
1.127
|
0
|
0
|
0
|
993
|
0
|
0
|
0
|
828
|
0
|
0
|
0
|
755
|
0
|
0
|
0
|
810
|
0
|
0
|
0
|
766
|
0
|
0
|
0
|
692
|
0
|
0
|
0
|
661
|
0
|
0
|
0
|
726
|
0
|
0
|
0
|
903
|
0
|
0
|
0
|
1.176
|
0
|
0
|
0
|
1.460
|
0
|
0
|
0
|
1.279
|
0
|
0
|
0
|
1.041
|
0
|
0
|
0
|
1.101
|
0
|
0
|
0
|
2.227
|
0
|
0
|
0
|
3.298
|
0
|
0
|
0
|
3.080
|
0
|
|
| Veränderung des Working Capital |
2.080
|
2.078
|
652
|
1.259
|
670
|
754
|
228
|
292
|
(898)
|
(1.480)
|
(1.988)
|
(2.213)
|
(1.466)
|
(1.556)
|
(839)
|
(1.419)
|
(1.468)
|
(1.114)
|
(1.210)
|
(1.028)
|
(85)
|
30
|
62
|
(206)
|
(655)
|
(611)
|
(1.173)
|
(1.890)
|
(1.497)
|
(1.205)
|
(532)
|
697
|
767
|
(412)
|
(885)
|
(1.445)
|
(2.093)
|
(1.535)
|
(1.322)
|
(1.838)
|
(2.585)
|
(3.510)
|
(2.931)
|
(3.128)
|
(2.796)
|
(1.742)
|
(1.463)
|
(1.087)
|
(1.171)
|
(1.232)
|
(886)
|
(514)
|
140
|
227
|
299
|
59
|
346
|
473
|
232
|
531
|
577
|
(228)
|
(1.592)
|
(1.923)
|
(3.399)
|
(4.166)
|
(4.079)
|
(4.975)
|
(4.516)
|
(3.093)
|
(1.615)
|
(571)
|
647
|
2.117
|
2.221
|
2.131
|
1.745
|
174
|
24
|
(2.486)
|
(3.396)
|
(3.994)
|
(4.299)
|
(3.664)
|
(4.446)
|
(4.724)
|
(3.085)
|
(2.831)
|
(1.699)
|
(489)
|
(324)
|
135
|
598
|
859
|
32
|
623
|
|
| Cashflow aus operativer Tätigkeit |
1.936
N/A
|
2.009
+4%
|
1.878
-7%
|
1.684
-10%
|
1.211
-28%
|
1.395
+15%
|
1.637
+17%
|
1.974
+21%
|
1.451
-26%
|
1.143
-21%
|
496
-57%
|
290
-42%
|
824
+184%
|
667
-19%
|
1.217
+82%
|
659
-46%
|
574
-13%
|
1.006
+75%
|
973
-3%
|
1.250
+28%
|
2.206
+76%
|
2.596
+18%
|
2.759
+6%
|
2.620
-5%
|
2.397
-9%
|
2.417
+1%
|
1.949
-19%
|
1.159
-41%
|
1.291
+11%
|
1.489
+15%
|
1.985
+33%
|
3.282
+65%
|
3.582
+9%
|
2.590
-28%
|
2.282
-12%
|
1.700
-26%
|
1.200
-29%
|
1.830
+52%
|
2.326
+27%
|
2.000
-14%
|
1.464
-27%
|
555
-62%
|
1.168
+110%
|
1.145
-2%
|
1.539
+34%
|
2.891
+88%
|
3.254
+13%
|
3.758
+15%
|
3.579
-5%
|
3.349
-6%
|
3.526
+5%
|
3.762
+7%
|
4.203
+12%
|
4.036
-4%
|
3.759
-7%
|
3.491
-7%
|
3.601
+3%
|
3.887
+8%
|
3.770
-3%
|
3.811
+1%
|
3.918
+3%
|
3.179
-19%
|
2.200
-31%
|
1.640
-25%
|
1.142
-30%
|
799
-30%
|
1.822
+128%
|
1.468
-19%
|
1.549
+6%
|
2.898
+87%
|
3.412
+18%
|
4.555
+33%
|
5.683
+25%
|
7.065
+24%
|
7.483
+6%
|
8.134
+9%
|
8.493
+4%
|
7.740
-9%
|
7.726
0%
|
5.030
-35%
|
4.178
-17%
|
3.830
-8%
|
4.699
+23%
|
6.006
+28%
|
6.314
+5%
|
7.177
+14%
|
8.589
+20%
|
8.927
+4%
|
9.680
+8%
|
9.832
+2%
|
9.231
-6%
|
9.007
-2%
|
8.855
-2%
|
8.556
-3%
|
7.459
-13%
|
7.701
+3%
|
|
| Investitions-Cashflow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Investitionsausgaben |
(1.128)
|
(1.057)
|
(847)
|
(835)
|
(767)
|
(706)
|
(569)
|
(539)
|
(514)
|
(264)
|
(654)
|
(699)
|
(715)
|
(714)
|
(855)
|
(958)
|
(1.049)
|
(1.081)
|
(1.183)
|
(1.337)
|
(1.393)
|
(1.396)
|
(1.484)
|
(1.400)
|
(1.382)
|
(1.403)
|
(1.608)
|
(1.633)
|
(1.604)
|
(1.909)
|
(1.308)
|
(1.189)
|
(1.211)
|
(1.215)
|
(1.313)
|
(1.403)
|
(1.500)
|
(1.552)
|
(1.681)
|
(1.761)
|
(1.806)
|
(1.923)
|
(2.121)
|
(2.225)
|
(2.311)
|
(2.430)
|
(2.375)
|
(2.386)
|
(2.397)
|
(2.436)
|
(2.659)
|
(2.641)
|
(2.770)
|
(2.786)
|
(2.826)
|
(3.053)
|
(3.108)
|
(3.127)
|
(2.955)
|
(2.783)
|
(2.697)
|
(2.607)
|
(2.592)
|
(2.597)
|
(2.693)
|
(2.822)
|
(2.950)
|
(3.067)
|
(3.086)
|
(3.169)
|
(3.449)
|
(3.578)
|
(3.435)
|
(3.137)
|
(2.656)
|
(2.316)
|
(2.339)
|
(2.452)
|
(2.580)
|
(2.716)
|
(2.846)
|
(3.191)
|
(3.788)
|
(4.016)
|
(4.251)
|
(4.330)
|
(4.468)
|
(4.472)
|
(4.743)
|
(4.821)
|
(4.802)
|
(4.777)
|
(4.523)
|
(4.455)
|
(4.228)
|
(4.125)
|
|
| Sonstige Posten |
225
|
508
|
533
|
(839)
|
(1.088)
|
(408)
|
(428)
|
(174)
|
81
|
(635)
|
(415)
|
(1.021)
|
(1.677)
|
(3.708)
|
(4.319)
|
(3.673)
|
(2.630)
|
(884)
|
35
|
324
|
(399)
|
(663)
|
(449)
|
(429)
|
26
|
410
|
182
|
822
|
934
|
1.350
|
1.251
|
232
|
(440)
|
(341)
|
(796)
|
(96)
|
(148)
|
(608)
|
(940)
|
(1.879)
|
(2.154)
|
(2.047)
|
(1.883)
|
(1.526)
|
(1.343)
|
(2.062)
|
(2.445)
|
(1.978)
|
(1.712)
|
(1.049)
|
(222)
|
472
|
1.308
|
1.642
|
1.767
|
1.461
|
1.108
|
1.536
|
1.778
|
1.858
|
1.610
|
1.491
|
948
|
(4.243)
|
(4.405)
|
(5.014)
|
(5.226)
|
(50)
|
(309)
|
(643)
|
(475)
|
(288)
|
(87)
|
(175)
|
(663)
|
(1.450)
|
(2.397)
|
(2.452)
|
(3.170)
|
(2.965)
|
(3.405)
|
(3.887)
|
(4.697)
|
(4.357)
|
(3.840)
|
(4.288)
|
(4.281)
|
(3.820)
|
(4.182)
|
(3.036)
|
(1.662)
|
(1.488)
|
508
|
861
|
2.171
|
2.474
|
|
| Cashflow aus Investitionstätigkeit |
(903)
N/A
|
(550)
+39%
|
(314)
+43%
|
(1.675)
-433%
|
(1.855)
-11%
|
(1.114)
+40%
|
(997)
+11%
|
(713)
+28%
|
(433)
+39%
|
(899)
-108%
|
(1.069)
-19%
|
(1.720)
-61%
|
(2.392)
-39%
|
(4.422)
-85%
|
(5.173)
-17%
|
(4.631)
+10%
|
(3.679)
+21%
|
(1.965)
+47%
|
(1.149)
+42%
|
(1.013)
+12%
|
(1.792)
-77%
|
(2.059)
-15%
|
(1.933)
+6%
|
(1.829)
+5%
|
(1.356)
+26%
|
(992)
+27%
|
(1.426)
-44%
|
(811)
+43%
|
(670)
+17%
|
(559)
+17%
|
(57)
+90%
|
(956)
-1.578%
|
(1.651)
-73%
|
(1.557)
+6%
|
(2.109)
-35%
|
(1.499)
+29%
|
(1.649)
-10%
|
(2.160)
-31%
|
(2.621)
-21%
|
(3.640)
-39%
|
(3.960)
-9%
|
(3.969)
0%
|
(4.004)
-1%
|
(3.751)
+6%
|
(3.654)
+3%
|
(4.492)
-23%
|
(4.821)
-7%
|
(4.364)
+9%
|
(4.109)
+6%
|
(3.485)
+15%
|
(2.881)
+17%
|
(2.169)
+25%
|
(1.462)
+33%
|
(1.144)
+22%
|
(1.059)
+7%
|
(1.592)
-50%
|
(2.001)
-26%
|
(1.591)
+20%
|
(1.177)
+26%
|
(924)
+21%
|
(1.087)
-18%
|
(1.116)
-3%
|
(1.644)
-47%
|
(6.839)
-316%
|
(7.098)
-4%
|
(7.836)
-10%
|
(8.176)
-4%
|
(3.117)
+62%
|
(3.395)
-9%
|
(3.812)
-12%
|
(3.924)
-3%
|
(3.867)
+1%
|
(3.522)
+9%
|
(3.312)
+6%
|
(3.319)
0%
|
(3.766)
-13%
|
(4.736)
-26%
|
(4.904)
-4%
|
(5.750)
-17%
|
(5.681)
+1%
|
(6.251)
-10%
|
(7.078)
-13%
|
(8.485)
-20%
|
(8.373)
+1%
|
(8.091)
+3%
|
(8.618)
-7%
|
(8.749)
-2%
|
(8.292)
+5%
|
(8.925)
-8%
|
(7.857)
+12%
|
(6.464)
+18%
|
(6.265)
+3%
|
(4.015)
+36%
|
(3.594)
+10%
|
(2.057)
+43%
|
(1.651)
+20%
|
|
| Finanzierungs-Cashflow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Nettoausgabe von Stammaktien |
44
|
49
|
47
|
56
|
35
|
49
|
174
|
288
|
370
|
278
|
58
|
(167)
|
(546)
|
(573)
|
(765)
|
(869)
|
(676)
|
(930)
|
(972)
|
(899)
|
(1.090)
|
(1.192)
|
(1.232)
|
(1.523)
|
(1.717)
|
(1.613)
|
(1.569)
|
(1.156)
|
(667)
|
(311)
|
13
|
34
|
52
|
(28)
|
(230)
|
(464)
|
(710)
|
(1.122)
|
(1.497)
|
(1.653)
|
(1.774)
|
(1.758)
|
(1.527)
|
(1.137)
|
(948)
|
(928)
|
(1.357)
|
(1.801)
|
(2.203)
|
(2.260)
|
(2.582)
|
(2.719)
|
(2.685)
|
(2.753)
|
(2.599)
|
(2.144)
|
(1.705)
|
(1.123)
|
(169)
|
193
|
402
|
501
|
523
|
399
|
283
|
(205)
|
(741)
|
(967)
|
(1.265)
|
(1.243)
|
(1.075)
|
(1.043)
|
(882)
|
(480)
|
(419)
|
(639)
|
(1.154)
|
(1.911)
|
(2.390)
|
(2.721)
|
(2.638)
|
(3.168)
|
(3.534)
|
(4.158)
|
(4.874)
|
(5.775)
|
(7.216)
|
(7.308)
|
(7.122)
|
(5.780)
|
(4.007)
|
(3.120)
|
(2.423)
|
(1.916)
|
(1.138)
|
(999)
|
|
| Nettoaufnahme von Schulden |
1.273
|
775
|
390
|
1.313
|
1.503
|
1.280
|
897
|
(854)
|
(1.573)
|
(757)
|
(479)
|
588
|
2.437
|
3.408
|
4.110
|
3.785
|
2.202
|
1.272
|
828
|
754
|
1.713
|
1.404
|
1.247
|
1.163
|
1.236
|
1.515
|
1.322
|
4.786
|
3.241
|
1.463
|
1.068
|
(1.833)
|
(2.750)
|
(1.024)
|
(299)
|
(849)
|
1.910
|
1.788
|
2.208
|
3.891
|
4.065
|
5.739
|
6.141
|
4.754
|
4.459
|
2.932
|
2.525
|
2.739
|
2.963
|
3.155
|
3.112
|
2.911
|
2.243
|
2.061
|
1.349
|
722
|
772
|
(111)
|
(1.411)
|
(1.804)
|
(1.936)
|
393
|
4.616
|
5.289
|
5.901
|
5.358
|
2.516
|
3.407
|
3.504
|
2.714
|
2.643
|
1.475
|
5.365
|
2.599
|
528
|
571
|
(3.548)
|
(542)
|
2.450
|
2.224
|
2.913
|
4.786
|
5.765
|
7.647
|
9.573
|
10.945
|
11.524
|
9.346
|
8.339
|
6.102
|
3.008
|
3.840
|
1.770
|
184
|
(1.642)
|
(3.305)
|
|
| Gezahlte Dividenden |
(207)
|
(208)
|
(209)
|
(210)
|
(210)
|
(210)
|
(211)
|
(211)
|
(213)
|
(230)
|
(247)
|
(263)
|
(278)
|
(285)
|
(290)
|
(294)
|
(317)
|
(332)
|
(348)
|
(363)
|
(372)
|
(379)
|
(387)
|
(408)
|
(418)
|
(426)
|
(448)
|
(456)
|
(583)
|
(475)
|
(473)
|
(474)
|
(357)
|
(475)
|
(484)
|
(492)
|
(521)
|
(550)
|
(593)
|
(634)
|
(651)
|
(687)
|
(698)
|
(709)
|
(723)
|
(738)
|
(753)
|
(767)
|
(778)
|
(765)
|
(786)
|
(803)
|
(820)
|
(835)
|
(816)
|
(800)
|
(784)
|
(771)
|
(761)
|
(757)
|
(758)
|
(760)
|
(764)
|
(768)
|
(771)
|
(776)
|
(806)
|
(833)
|
(881)
|
(926)
|
(943)
|
(965)
|
(962)
|
(958)
|
(956)
|
(956)
|
(955)
|
(999)
|
(1.040)
|
(1.125)
|
(1.209)
|
(1.250)
|
(1.313)
|
(1.327)
|
(1.361)
|
(1.407)
|
(1.427)
|
(1.472)
|
(1.526)
|
(1.564)
|
(1.605)
|
(1.622)
|
(1.652)
|
(1.685)
|
(1.720)
|
(1.758)
|
|
| Sonstiges |
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
56
|
69
|
75
|
99
|
66
|
71
|
91
|
102
|
87
|
83
|
47
|
(83)
|
(111)
|
(132)
|
(137)
|
(43)
|
(31)
|
(26)
|
2
|
25
|
48
|
41
|
22
|
0
|
(32)
|
(45)
|
(36)
|
(21)
|
(12)
|
6
|
(9)
|
(22)
|
(27)
|
(36)
|
(33)
|
(50)
|
(52)
|
(49)
|
(72)
|
(77)
|
(75)
|
(84)
|
(65)
|
(69)
|
(75)
|
(78)
|
(88)
|
(90)
|
(92)
|
(91)
|
(93)
|
(97)
|
(105)
|
(109)
|
(116)
|
(124)
|
(141)
|
(144)
|
(133)
|
(126)
|
(107)
|
(103)
|
(98)
|
(100)
|
(89)
|
(80)
|
(92)
|
(98)
|
(109)
|
(73)
|
(73)
|
(64)
|
(62)
|
(118)
|
(113)
|
(93)
|
(71)
|
(68)
|
(79)
|
(84)
|
|
| Cashflow aus Finanzierungstätigkeit |
1.107
N/A
|
614
-45%
|
226
-63%
|
1.157
+412%
|
1.326
+15%
|
1.118
-16%
|
859
-23%
|
(778)
N/A
|
(1.417)
-82%
|
(710)
+50%
|
(669)
+6%
|
159
N/A
|
1.612
+916%
|
2.549
+58%
|
3.053
+20%
|
2.621
-14%
|
1.266
-52%
|
79
-94%
|
(417)
N/A
|
(409)
+2%
|
318
N/A
|
(96)
N/A
|
(281)
-194%
|
(667)
-138%
|
(812)
-22%
|
(441)
+46%
|
(649)
-47%
|
3.092
N/A
|
1.881
-39%
|
545
-71%
|
470
-14%
|
(2.316)
N/A
|
(3.085)
-33%
|
(1.553)
+50%
|
(1.010)
+35%
|
(1.781)
-76%
|
727
N/A
|
158
-78%
|
140
-12%
|
1.605
+1.049%
|
1.608
+0%
|
3.249
+102%
|
3.880
+19%
|
2.888
-26%
|
2.777
-4%
|
1.272
-54%
|
407
-68%
|
149
-63%
|
(45)
N/A
|
93
N/A
|
(288)
N/A
|
(661)
-129%
|
(1.313)
-99%
|
(1.576)
-20%
|
(2.138)
-36%
|
(2.298)
-8%
|
(1.792)
+22%
|
(2.089)
-17%
|
(2.406)
-15%
|
(2.437)
-1%
|
(2.366)
+3%
|
56
N/A
|
4.287
+7.527%
|
4.830
+13%
|
5.321
+10%
|
4.287
-19%
|
876
-80%
|
1.510
+72%
|
1.253
-17%
|
436
-65%
|
509
+17%
|
(657)
N/A
|
3.380
N/A
|
1.017
-70%
|
(980)
N/A
|
(1.150)
-17%
|
(5.764)
-401%
|
(3.555)
+38%
|
(1.078)
+70%
|
(1.722)
-60%
|
(1.023)
+41%
|
288
N/A
|
826
+187%
|
2.064
+150%
|
3.229
+56%
|
3.690
+14%
|
2.808
-24%
|
502
-82%
|
(371)
N/A
|
(1.360)
-267%
|
(2.717)
-100%
|
(995)
+63%
|
(2.376)
-139%
|
(3.485)
-47%
|
(4.579)
-31%
|
(6.146)
-34%
|
|
| Veränderung der Zahlungsmittel | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effekt von Wechselkursänderungen |
(8)
|
2
|
(5)
|
22
|
26
|
32
|
71
|
51
|
70
|
45
|
38
|
49
|
17
|
9
|
(19)
|
(37)
|
(15)
|
26
|
22
|
36
|
49
|
45
|
46
|
31
|
75
|
66
|
58
|
69
|
7
|
17
|
42
|
30
|
(28)
|
(42)
|
(25)
|
(26)
|
56
|
36
|
11
|
(14)
|
(43)
|
(55)
|
(39)
|
2
|
(30)
|
22
|
12
|
(26)
|
3
|
(13)
|
(74)
|
(145)
|
(152)
|
(219)
|
(187)
|
(116)
|
(31)
|
(17)
|
(13)
|
(19)
|
(73)
|
97
|
157
|
395
|
311
|
111
|
26
|
(185)
|
(155)
|
(69)
|
(56)
|
(44)
|
(123)
|
48
|
32
|
136
|
285
|
58
|
55
|
(122)
|
(206)
|
(194)
|
(224)
|
(88)
|
(44)
|
44
|
31
|
(15)
|
(44)
|
(100)
|
(37)
|
(140)
|
(12)
|
77
|
77
|
262
|
|
| Nettoveränderung der Zahlungsmittel |
2.132
N/A
|
2.075
-3%
|
1.785
-14%
|
1.189
-33%
|
708
-40%
|
1.430
+102%
|
1.570
+10%
|
534
-66%
|
(329)
N/A
|
(421)
-28%
|
(1.203)
-186%
|
(1.222)
-2%
|
61
N/A
|
(1.197)
N/A
|
(923)
+23%
|
(1.388)
-50%
|
(1.855)
-34%
|
(854)
+54%
|
(571)
+33%
|
(136)
+76%
|
782
N/A
|
487
-38%
|
591
+21%
|
155
-74%
|
304
+96%
|
1.050
+245%
|
(67)
N/A
|
3.508
N/A
|
2.509
-28%
|
1.492
-41%
|
2.440
+64%
|
39
-98%
|
(1.182)
N/A
|
(561)
+53%
|
(861)
-53%
|
(1.605)
-86%
|
335
N/A
|
(135)
N/A
|
(143)
-6%
|
(50)
+65%
|
(930)
-1.771%
|
(221)
+76%
|
1.005
N/A
|
284
-72%
|
632
+123%
|
(307)
N/A
|
(1.148)
-274%
|
(484)
+58%
|
(573)
-18%
|
(56)
+90%
|
283
N/A
|
786
+178%
|
1.277
+62%
|
1.096
-14%
|
375
-66%
|
(515)
N/A
|
(222)
+57%
|
190
N/A
|
174
-9%
|
430
+148%
|
393
-9%
|
2.216
+465%
|
4.999
+126%
|
25
-99%
|
(324)
N/A
|
(2.641)
-714%
|
(5.452)
-106%
|
(324)
+94%
|
(748)
-131%
|
(547)
+27%
|
(59)
+89%
|
(13)
+78%
|
5.418
N/A
|
4.818
-11%
|
3.216
-33%
|
3.354
+4%
|
(1.722)
N/A
|
(661)
+62%
|
953
N/A
|
(2.495)
N/A
|
(3.302)
-32%
|
(3.154)
+4%
|
(3.184)
-1%
|
(391)
+88%
|
1.408
N/A
|
2.293
+63%
|
2.679
+17%
|
1.122
-58%
|
340
-70%
|
515
+51%
|
13
-97%
|
1.607
+12.262%
|
2.452
+53%
|
1.554
-37%
|
900
-42%
|
166
-82%
|
|
| Free Cashflow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cashflow |
808
N/A
|
952
+18%
|
1.032
+8%
|
849
-18%
|
444
-48%
|
689
+55%
|
1.068
+55%
|
1.436
+34%
|
938
-35%
|
879
-6%
|
(158)
N/A
|
(409)
-158%
|
109
N/A
|
(46)
N/A
|
362
N/A
|
(299)
N/A
|
(475)
-59%
|
(75)
+84%
|
(210)
-180%
|
(87)
+59%
|
813
N/A
|
1.200
+48%
|
1.275
+6%
|
1.221
-4%
|
1.014
-17%
|
1.014
0%
|
341
-66%
|
(474)
N/A
|
(313)
+34%
|
(420)
-34%
|
677
N/A
|
2.093
+209%
|
2.371
+13%
|
1.375
-42%
|
969
-29%
|
297
-69%
|
(300)
N/A
|
278
N/A
|
646
+132%
|
239
-63%
|
(342)
N/A
|
(1.368)
-300%
|
(953)
+30%
|
(1.080)
-13%
|
(773)
+28%
|
461
N/A
|
879
+91%
|
1.372
+56%
|
1.182
-14%
|
913
-23%
|
867
-5%
|
1.121
+29%
|
1.434
+28%
|
1.250
-13%
|
933
-25%
|
439
-53%
|
493
+12%
|
760
+54%
|
815
+7%
|
1.028
+26%
|
1.222
+19%
|
573
-53%
|
(393)
N/A
|
(957)
-144%
|
(1.551)
-62%
|
(2.024)
-30%
|
(1.128)
+44%
|
(1.599)
-42%
|
(1.537)
+4%
|
(271)
+82%
|
(37)
+86%
|
977
N/A
|
2.248
+130%
|
3.928
+75%
|
4.827
+23%
|
5.818
+21%
|
6.154
+6%
|
5.288
-14%
|
5.146
-3%
|
2.314
-55%
|
1.332
-42%
|
639
-52%
|
911
+43%
|
1.990
+118%
|
2.063
+4%
|
2.847
+38%
|
4.121
+45%
|
4.455
+8%
|
4.937
+11%
|
5.011
+1%
|
4.429
-12%
|
4.230
-4%
|
4.332
+2%
|
4.101
-5%
|
3.231
-21%
|
3.576
+11%
|
|