EQT Corp
XMUN:EQ6
Legen Sie fest, zu welchem Kurs Sie kaufen würden. Wir helfen Ihnen, bereit zu bleiben.
|
E
|
EQT Corp
XMUN:EQ6
|
US |
|
A
|
Amerant Bancorp Inc
NYSE:AMTB
|
US |
|
S
|
STAG Industrial Inc
LSE:0L98
|
US |
|
Brookfield Wealth Solutions Ltd
F:9JG
|
BM |
|
A
|
Ajinomoto Co Inc
SWB:AJI
|
JP |
|
R
|
Realord Group Holdings Ltd
SWB:CUV
|
HK |
|
M
|
MDxHealth SA
NASDAQ:MDXH
|
BE |
Cashflow-Rechnung
Cashflow-Rechnung
EQT Corp
| 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 |
131
|
133
|
151
|
163
|
165
|
166
|
170
|
176
|
275
|
282
|
280
|
286
|
220
|
230
|
260
|
256
|
236
|
221
|
220
|
205
|
268
|
269
|
257
|
271
|
219
|
283
|
256
|
257
|
228
|
135
|
157
|
173
|
176
|
210
|
228
|
262
|
320
|
462
|
480
|
430
|
373
|
231
|
196
|
234
|
296
|
362
|
438
|
539
|
584
|
613
|
511
|
521
|
447
|
415
|
322
|
189
|
(55)
|
(86)
|
(131)
|
31
|
335
|
370
|
1.858
|
162
|
176
|
134
|
(2.007)
|
(371)
|
(382)
|
(807)
|
(1.222)
|
(1.580)
|
(1.968)
|
(2.208)
|
(967)
|
(841)
|
(1.515)
|
(2.893)
|
(1.155)
|
(2.628)
|
(797)
|
1.870
|
1.781
|
4.515
|
3.554
|
2.947
|
1.735
|
618
|
694
|
316
|
242
|
454
|
1.302
|
2.007
|
2.326
|
3.564
|
|
| Abschreibungen |
72
|
72
|
73
|
71
|
74
|
76
|
77
|
80
|
82
|
84
|
82
|
83
|
85
|
86
|
94
|
95
|
96
|
98
|
100
|
103
|
106
|
108
|
110
|
113
|
118
|
125
|
137
|
151
|
165
|
180
|
196
|
213
|
232
|
251
|
270
|
287
|
303
|
322
|
339
|
368
|
402
|
446
|
499
|
541
|
594
|
638
|
677
|
680
|
668
|
668
|
679
|
722
|
762
|
794
|
819
|
846
|
874
|
902
|
928
|
939
|
955
|
964
|
1.088
|
1.315
|
1.513
|
1.722
|
1.807
|
1.750
|
1.694
|
1.637
|
1.575
|
1.538
|
1.486
|
1.436
|
1.419
|
1.432
|
1.481
|
1.576
|
1.677
|
1.722
|
1.771
|
1.746
|
1.666
|
1.632
|
1.598
|
1.626
|
1.732
|
1.831
|
1.902
|
2.044
|
2.162
|
2.296
|
2.454
|
2.553
|
2.600
|
2.634
|
|
| Veränderung latenter Steuern |
56
|
57
|
49
|
58
|
77
|
70
|
70
|
62
|
47
|
63
|
148
|
147
|
72
|
37
|
(125)
|
(120)
|
(61)
|
(32)
|
65
|
57
|
115
|
121
|
32
|
80
|
102
|
156
|
246
|
254
|
203
|
145
|
235
|
229
|
218
|
239
|
154
|
174
|
191
|
245
|
234
|
203
|
183
|
89
|
95
|
90
|
105
|
65
|
110
|
162
|
102
|
198
|
32
|
(85)
|
(218)
|
(149)
|
18
|
56
|
48
|
(49)
|
(180)
|
(87)
|
115
|
87
|
(1.051)
|
(1.490)
|
(1.621)
|
(1.675)
|
(510)
|
(134)
|
7
|
(18)
|
(275)
|
(185)
|
(327)
|
(447)
|
(156)
|
(297)
|
(543)
|
(998)
|
(434)
|
(894)
|
(236)
|
577
|
535
|
1.365
|
1.053
|
777
|
385
|
51
|
8
|
33
|
15
|
64
|
342
|
585
|
658
|
996
|
|
| Aktienbasierte Vergütung |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
27
|
27
|
50
|
59
|
69
|
87
|
67
|
0
|
7
|
12
|
10
|
12
|
7
|
8
|
10
|
12
|
14
|
15
|
18
|
19
|
20
|
24
|
26
|
34
|
40
|
42
|
50
|
49
|
53
|
54
|
46
|
49
|
42
|
46
|
50
|
51
|
59
|
56
|
54
|
52
|
45
|
47
|
42
|
38
|
95
|
86
|
88
|
90
|
25
|
23
|
20
|
32
|
31
|
32
|
30
|
17
|
20
|
21
|
25
|
25
|
28
|
29
|
36
|
41
|
45
|
49
|
47
|
50
|
50
|
49
|
49
|
153
|
158
|
163
|
164
|
61
|
61
|
65
|
|
| Sonstige nicht zahlungswirksame Posten |
(70)
|
(67)
|
(31)
|
(27)
|
(33)
|
(80)
|
(29)
|
(87)
|
(277)
|
(231)
|
(256)
|
(272)
|
(156)
|
(178)
|
(189)
|
(194)
|
(125)
|
(133)
|
(74)
|
(52)
|
(183)
|
(162)
|
(142)
|
(189)
|
(43)
|
(113)
|
(76)
|
(41)
|
(43)
|
37
|
65
|
30
|
28
|
13
|
3
|
(10)
|
(27)
|
(190)
|
(191)
|
(173)
|
(156)
|
38
|
55
|
57
|
82
|
79
|
(109)
|
(106)
|
(161)
|
(195)
|
185
|
165
|
215
|
123
|
(8)
|
5
|
318
|
366
|
622
|
474
|
84
|
126
|
(248)
|
2.120
|
2.392
|
2.665
|
3.806
|
1.594
|
1.215
|
1.309
|
1.754
|
1.924
|
2.341
|
2.750
|
1.102
|
1.088
|
2.134
|
3.975
|
1.941
|
4.222
|
2.205
|
(707)
|
(615)
|
(3.796)
|
(3.066)
|
(2.707)
|
(1.056)
|
8
|
(31)
|
259
|
690
|
1.011
|
240
|
(108)
|
(228)
|
(925)
|
|
| Gezahlte Steuern |
17
|
16
|
19
|
19
|
17
|
17
|
5
|
6
|
(2)
|
9
|
23
|
35
|
133
|
193
|
251
|
240
|
168
|
107
|
59
|
58
|
49
|
45
|
63
|
70
|
49
|
45
|
(14)
|
(25)
|
(124)
|
(124)
|
(120)
|
(240)
|
(141)
|
(141)
|
(129)
|
(5)
|
(3)
|
30
|
47
|
49
|
58
|
29
|
28
|
29
|
39
|
87
|
164
|
164
|
228
|
215
|
205
|
201
|
192
|
178
|
96
|
96
|
21
|
(4)
|
(41)
|
(42)
|
(33)
|
(33)
|
4
|
4
|
(6)
|
(6)
|
(4)
|
(4)
|
(6)
|
(5)
|
(2)
|
(4)
|
(191)
|
(402)
|
(449)
|
(424)
|
(236)
|
(25)
|
19
|
(1)
|
4
|
7
|
21
|
32
|
28
|
24
|
13
|
7
|
5
|
5
|
8
|
1
|
(76)
|
(76)
|
(79)
|
0
|
|
| Gezahlte Zinsen |
36
|
38
|
40
|
40
|
44
|
45
|
47
|
51
|
49
|
49
|
50
|
51
|
51
|
53
|
49
|
47
|
47
|
46
|
49
|
48
|
49
|
47
|
48
|
48
|
45
|
38
|
51
|
51
|
70
|
76
|
107
|
108
|
137
|
138
|
128
|
126
|
124
|
124
|
129
|
132
|
146
|
146
|
188
|
185
|
182
|
178
|
143
|
137
|
130
|
128
|
129
|
139
|
140
|
148
|
148
|
150
|
147
|
148
|
145
|
146
|
160
|
170
|
189
|
199
|
245
|
239
|
261
|
247
|
225
|
223
|
199
|
214
|
163
|
218
|
196
|
251
|
248
|
271
|
281
|
278
|
287
|
268
|
237
|
197
|
199
|
174
|
213
|
220
|
223
|
264
|
402
|
494
|
539
|
561
|
455
|
0
|
|
| Veränderung des Working Capital |
(11)
|
9
|
(27)
|
(70)
|
(103)
|
(129)
|
(159)
|
(34)
|
27
|
(19)
|
(73)
|
(177)
|
(274)
|
(580)
|
(351)
|
(77)
|
2
|
534
|
307
|
224
|
226
|
75
|
169
|
31
|
(192)
|
(39)
|
(53)
|
(5)
|
335
|
237
|
73
|
143
|
79
|
80
|
135
|
44
|
7
|
66
|
43
|
57
|
40
|
34
|
(49)
|
(48)
|
(91)
|
(49)
|
47
|
64
|
127
|
52
|
7
|
69
|
101
|
(10)
|
66
|
(47)
|
(130)
|
(50)
|
(174)
|
(63)
|
(108)
|
(40)
|
(11)
|
(81)
|
(90)
|
26
|
(119)
|
105
|
217
|
43
|
20
|
(217)
|
(48)
|
(182)
|
139
|
56
|
(523)
|
(761)
|
(367)
|
(138)
|
(471)
|
87
|
99
|
392
|
1.174
|
976
|
384
|
163
|
(16)
|
43
|
(282)
|
(413)
|
(6)
|
(280)
|
(230)
|
170
|
|
| Cashflow aus operativer Tätigkeit |
178
N/A
|
204
+15%
|
215
+5%
|
199
-7%
|
183
-8%
|
106
-42%
|
129
+21%
|
196
+53%
|
154
-22%
|
180
+18%
|
180
0%
|
68
-62%
|
(53)
N/A
|
(404)
-657%
|
(312)
+23%
|
(40)
+87%
|
149
N/A
|
688
+363%
|
618
-10%
|
537
-13%
|
532
-1%
|
410
-23%
|
427
+4%
|
307
-28%
|
203
-34%
|
412
+102%
|
509
+24%
|
616
+21%
|
889
+44%
|
735
-17%
|
726
-1%
|
789
+9%
|
734
-7%
|
794
+8%
|
790
-1%
|
757
-4%
|
794
+5%
|
906
+14%
|
905
0%
|
885
-2%
|
842
-5%
|
838
-1%
|
797
-5%
|
874
+10%
|
987
+13%
|
1.095
+11%
|
1.163
+6%
|
1.339
+15%
|
1.319
-1%
|
1.337
+1%
|
1.415
+6%
|
1.392
-2%
|
1.305
-6%
|
1.173
-10%
|
1.217
+4%
|
1.049
-14%
|
1.054
+1%
|
1.084
+3%
|
1.064
-2%
|
1.294
+22%
|
1.380
+7%
|
1.508
+9%
|
1.638
+9%
|
2.027
+24%
|
2.370
+17%
|
2.872
+21%
|
2.976
+4%
|
2.943
-1%
|
2.750
-7%
|
2.165
-21%
|
1.852
-14%
|
1.481
-20%
|
1.484
+0%
|
1.349
-9%
|
1.538
+14%
|
1.437
-7%
|
1.034
-28%
|
898
-13%
|
1.662
+85%
|
2.284
+37%
|
2.471
+8%
|
3.573
+45%
|
3.466
-3%
|
4.107
+19%
|
4.314
+5%
|
3.618
-16%
|
3.179
-12%
|
2.672
-16%
|
2.557
-4%
|
2.695
+5%
|
2.827
+5%
|
3.412
+21%
|
4.332
+27%
|
4.757
+10%
|
5.126
+8%
|
6.440
+26%
|
|
| Investitions-Cashflow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Investitionsausgaben |
(175)
|
(204)
|
(218)
|
(214)
|
(222)
|
(216)
|
(221)
|
(224)
|
(211)
|
(203)
|
(202)
|
(210)
|
(242)
|
(261)
|
(275)
|
(302)
|
(308)
|
(334)
|
(403)
|
(489)
|
(583)
|
(683)
|
(777)
|
(820)
|
(954)
|
(1.204)
|
(1.344)
|
(1.352)
|
(1.272)
|
(1.020)
|
(964)
|
(974)
|
(1.047)
|
(1.191)
|
(1.247)
|
(1.293)
|
(1.269)
|
(1.276)
|
(1.264)
|
(1.270)
|
(1.381)
|
(1.395)
|
(1.375)
|
(1.404)
|
(1.518)
|
(1.572)
|
(1.763)
|
(1.945)
|
(2.110)
|
(2.312)
|
(2.452)
|
(2.599)
|
(2.621)
|
(2.581)
|
(2.451)
|
(2.221)
|
(1.952)
|
(2.157)
|
(2.006)
|
(2.589)
|
(2.676)
|
(2.372)
|
(3.950)
|
(3.528)
|
(3.768)
|
(4.204)
|
(2.999)
|
(2.811)
|
(2.454)
|
(2.031)
|
(1.602)
|
(1.488)
|
(1.349)
|
(1.134)
|
(1.042)
|
(1.037)
|
(1.000)
|
(961)
|
(1.055)
|
(1.096)
|
(1.270)
|
(1.396)
|
(1.400)
|
(1.603)
|
(1.697)
|
(1.839)
|
(2.019)
|
(2.059)
|
(2.130)
|
(2.195)
|
(2.254)
|
(2.225)
|
(2.217)
|
(2.276)
|
(2.288)
|
(2.381)
|
|
| Sonstige Posten |
66
|
63
|
49
|
10
|
(52)
|
(52)
|
6
|
44
|
44
|
88
|
43
|
(15)
|
439
|
477
|
624
|
678
|
224
|
142
|
(3)
|
(2)
|
110
|
137
|
187
|
186
|
62
|
24
|
(32)
|
(37)
|
(28)
|
(16)
|
(22)
|
(15)
|
(13)
|
(13)
|
8
|
253
|
269
|
658
|
650
|
408
|
393
|
5
|
5
|
0
|
1
|
0
|
764
|
764
|
428
|
432
|
7
|
(47)
|
297
|
263
|
(74)
|
(19)
|
(67)
|
(62)
|
(881)
|
(543)
|
(619)
|
(636)
|
(252)
|
(882)
|
(928)
|
(926)
|
(980)
|
(689)
|
(527)
|
(485)
|
1
|
53
|
163
|
166
|
(514)
|
(563)
|
(881)
|
(1.687)
|
(1.018)
|
(1.020)
|
(636)
|
21
|
(21)
|
(26)
|
(201)
|
(2.340)
|
(2.295)
|
(2.324)
|
(2.079)
|
(507)
|
674
|
678
|
318
|
634
|
(556)
|
(772)
|
|
| Cashflow aus Investitionstätigkeit |
(109)
N/A
|
(141)
-30%
|
(169)
-20%
|
(205)
-21%
|
(275)
-34%
|
(268)
+2%
|
(215)
+20%
|
(180)
+16%
|
(167)
+7%
|
(116)
+31%
|
(158)
-37%
|
(225)
-42%
|
197
N/A
|
217
+10%
|
348
+60%
|
376
+8%
|
(84)
N/A
|
(192)
-129%
|
(406)
-112%
|
(492)
-21%
|
(473)
+4%
|
(546)
-15%
|
(590)
-8%
|
(634)
-7%
|
(892)
-41%
|
(1.180)
-32%
|
(1.376)
-17%
|
(1.388)
-1%
|
(1.300)
+6%
|
(1.036)
+20%
|
(986)
+5%
|
(989)
0%
|
(1.060)
-7%
|
(1.204)
-14%
|
(1.239)
-3%
|
(1.040)
+16%
|
(1.000)
+4%
|
(618)
+38%
|
(614)
+1%
|
(862)
-40%
|
(988)
-15%
|
(1.390)
-41%
|
(1.370)
+1%
|
(1.402)
-2%
|
(1.517)
-8%
|
(1.572)
-4%
|
(1.000)
+36%
|
(1.181)
-18%
|
(1.682)
-42%
|
(1.880)
-12%
|
(2.444)
-30%
|
(2.646)
-8%
|
(2.324)
+12%
|
(2.319)
+0%
|
(2.526)
-9%
|
(2.240)
+11%
|
(2.019)
+10%
|
(2.220)
-10%
|
(2.886)
-30%
|
(3.132)
-8%
|
(3.294)
-5%
|
(3.009)
+9%
|
(4.202)
-40%
|
(4.410)
-5%
|
(4.696)
-7%
|
(5.130)
-9%
|
(3.979)
+22%
|
(3.500)
+12%
|
(2.981)
+15%
|
(2.516)
+16%
|
(1.601)
+36%
|
(1.435)
+10%
|
(1.185)
+17%
|
(968)
+18%
|
(1.556)
-61%
|
(1.600)
-3%
|
(1.882)
-18%
|
(2.648)
-41%
|
(2.073)
+22%
|
(2.116)
-2%
|
(1.906)
+10%
|
(1.375)
+28%
|
(1.422)
-3%
|
(1.629)
-15%
|
(1.898)
-17%
|
(4.179)
-120%
|
(4.314)
-3%
|
(4.382)
-2%
|
(4.209)
+4%
|
(2.702)
+36%
|
(1.580)
+42%
|
(1.547)
+2%
|
(1.899)
-23%
|
(1.642)
+14%
|
(2.845)
-73%
|
(3.153)
-11%
|
|
| Finanzierungs-Cashflow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Nettoausgabe von Stammaktien |
(60)
|
(87)
|
(97)
|
(96)
|
(87)
|
(63)
|
(180)
|
(54)
|
(84)
|
(100)
|
(118)
|
(121)
|
(108)
|
(113)
|
(122)
|
(105)
|
(69)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
561
|
561
|
561
|
0
|
(0)
|
0
|
0
|
528
|
537
|
537
|
537
|
0
|
0
|
(0)
|
0
|
0
|
0
|
277
|
277
|
0
|
0
|
529
|
529
|
529
|
1.400
|
870
|
870
|
1.567
|
693
|
1.429
|
1.853
|
1.586
|
2.602
|
1.866
|
1.443
|
1.013
|
(0)
|
(0)
|
(0)
|
(0)
|
(39)
|
(539)
|
(539)
|
(539)
|
(500)
|
0
|
0
|
0
|
0
|
0
|
341
|
0
|
0
|
0
|
(13)
|
(229)
|
(229)
|
(283)
|
(409)
|
(394)
|
(394)
|
(340)
|
(201)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Nettoaufnahme von Schulden |
22
|
56
|
53
|
252
|
326
|
369
|
269
|
15
|
79
|
30
|
75
|
288
|
(35)
|
306
|
210
|
(185)
|
72
|
(386)
|
(232)
|
21
|
83
|
321
|
333
|
425
|
325
|
208
|
341
|
324
|
700
|
604
|
381
|
345
|
(4)
|
(2)
|
49
|
0
|
0
|
(9)
|
681
|
725
|
725
|
725
|
(219)
|
(230)
|
(175)
|
(223)
|
(23)
|
104
|
269
|
494
|
489
|
678
|
1.139
|
336
|
130
|
(456)
|
(1.146)
|
(419)
|
196
|
486
|
495
|
509
|
1.897
|
2.020
|
738
|
471
|
2.176
|
1.601
|
2.832
|
3.153
|
(212)
|
(19)
|
(235)
|
(295)
|
(237)
|
(109)
|
852
|
1.437
|
536
|
116
|
(518)
|
(1.681)
|
(52)
|
295
|
(567)
|
1.157
|
239
|
441
|
686
|
353
|
(4.180)
|
(5.114)
|
(4.648)
|
(5.663)
|
(1.552)
|
(2.456)
|
|
| Gezahlte Dividenden |
(41)
|
(41)
|
(42)
|
(42)
|
(44)
|
(52)
|
(60)
|
(69)
|
(80)
|
(85)
|
(89)
|
(94)
|
(96)
|
(98)
|
(100)
|
(102)
|
(103)
|
(103)
|
(105)
|
(106)
|
(107)
|
(107)
|
(107)
|
(107)
|
(107)
|
(109)
|
(111)
|
(113)
|
(115)
|
(115)
|
(115)
|
(115)
|
(119)
|
(123)
|
(127)
|
(131)
|
(131)
|
(132)
|
(132)
|
(132)
|
(132)
|
(132)
|
(132)
|
(103)
|
(75)
|
(47)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(19)
|
(20)
|
(20)
|
(21)
|
(21)
|
(21)
|
(21)
|
(24)
|
(26)
|
(29)
|
(31)
|
(31)
|
(31)
|
(31)
|
(31)
|
(31)
|
(23)
|
(15)
|
(8)
|
0
|
0
|
0
|
0
|
(47)
|
(93)
|
(149)
|
(204)
|
(211)
|
(219)
|
(217)
|
(228)
|
(244)
|
(259)
|
(298)
|
(327)
|
(351)
|
(376)
|
(381)
|
(390)
|
(399)
|
|
| Sonstiges |
13
|
17
|
28
|
35
|
(88)
|
(88)
|
84
|
(42)
|
86
|
86
|
77
|
82
|
94
|
96
|
51
|
60
|
35
|
31
|
51
|
34
|
35
|
35
|
19
|
8
|
8
|
7
|
(5)
|
1
|
(7)
|
(6)
|
(6)
|
(4)
|
3
|
3
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(12)
|
(14)
|
(1)
|
(1)
|
5
|
3
|
12
|
(24)
|
(30)
|
(55)
|
(79)
|
(99)
|
(112)
|
(110)
|
(132)
|
(147)
|
(174)
|
(197)
|
(219)
|
(222)
|
(244)
|
(261)
|
(343)
|
(378)
|
1.780
|
1.876
|
(746)
|
(644)
|
(2.737)
|
(2.769)
|
(7)
|
(18)
|
(68)
|
(66)
|
(64)
|
(47)
|
(17)
|
(19)
|
(17)
|
(31)
|
(11)
|
(20)
|
(34)
|
(58)
|
(64)
|
(62)
|
(53)
|
35
|
39
|
(24)
|
3.381
|
3.234
|
3.116
|
3.075
|
(431)
|
(387)
|
|
| Cashflow aus Finanzierungstätigkeit |
(66)
N/A
|
(56)
+15%
|
(57)
-2%
|
149
N/A
|
108
-28%
|
167
+55%
|
113
-32%
|
(150)
N/A
|
1
N/A
|
(70)
N/A
|
(56)
+20%
|
155
N/A
|
(145)
N/A
|
191
N/A
|
39
-79%
|
(332)
N/A
|
(65)
+80%
|
(496)
-666%
|
(287)
+42%
|
(51)
+82%
|
12
N/A
|
249
+1.997%
|
245
-1%
|
327
+33%
|
786
+141%
|
667
-15%
|
785
+18%
|
772
-2%
|
578
-25%
|
483
-16%
|
260
-46%
|
753
+190%
|
417
-45%
|
414
-1%
|
450
+8%
|
(131)
N/A
|
(140)
-7%
|
(150)
-7%
|
540
N/A
|
584
+8%
|
582
0%
|
856
+47%
|
(76)
N/A
|
(57)
+24%
|
31
N/A
|
262
+736%
|
501
+91%
|
591
+18%
|
1.620
+174%
|
1.291
-20%
|
1.261
-2%
|
2.128
+69%
|
1.703
-20%
|
1.637
-4%
|
1.832
+12%
|
965
-47%
|
1.263
+31%
|
1.230
-3%
|
1.399
+14%
|
1.255
-10%
|
230
-82%
|
227
-1%
|
1.533
+576%
|
1.618
+6%
|
2.452
+52%
|
1.780
-27%
|
859
-52%
|
387
-55%
|
(436)
N/A
|
354
N/A
|
(249)
N/A
|
(68)
+73%
|
(326)
-376%
|
(376)
-15%
|
32
N/A
|
185
+482%
|
1.176
+537%
|
1.759
+50%
|
506
-71%
|
(192)
N/A
|
(852)
-345%
|
(2.133)
-150%
|
(699)
+67%
|
(368)
+47%
|
(1.244)
-238%
|
538
N/A
|
(243)
N/A
|
232
N/A
|
467
+102%
|
31
-93%
|
(1.126)
N/A
|
(2.232)
-98%
|
(1.908)
+15%
|
(2.969)
-56%
|
(2.372)
+20%
|
(3.242)
-37%
|
|
| Veränderung der Zahlungsmittel | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Nettoveränderung der Zahlungsmittel |
3
N/A
|
6
+115%
|
(12)
N/A
|
144
N/A
|
17
-88%
|
5
-71%
|
26
+444%
|
(134)
N/A
|
(12)
+91%
|
(5)
+59%
|
(34)
-598%
|
(2)
+95%
|
(2)
-8%
|
3
N/A
|
75
+2.366%
|
4
-94%
|
0
N/A
|
0
N/A
|
(75)
N/A
|
(5)
+93%
|
71
N/A
|
113
+59%
|
82
-27%
|
0
N/A
|
98
N/A
|
(102)
N/A
|
(82)
+20%
|
0
N/A
|
167
N/A
|
182
+9%
|
0
N/A
|
553
N/A
|
90
-84%
|
5
-95%
|
0
N/A
|
(414)
N/A
|
(346)
+16%
|
138
N/A
|
831
+504%
|
607
-27%
|
436
-28%
|
304
-30%
|
(649)
N/A
|
(585)
+10%
|
(498)
+15%
|
(215)
+57%
|
664
N/A
|
749
+13%
|
1.258
+68%
|
748
-41%
|
232
-69%
|
874
+277%
|
684
-22%
|
491
-28%
|
524
+7%
|
(227)
N/A
|
299
N/A
|
95
-68%
|
(423)
N/A
|
(582)
-38%
|
(1.685)
-189%
|
(1.274)
+24%
|
(1.031)
+19%
|
(764)
+26%
|
126
N/A
|
(479)
N/A
|
(144)
+70%
|
(170)
-18%
|
(668)
-294%
|
3
N/A
|
1
-59%
|
(22)
N/A
|
(27)
-23%
|
6
N/A
|
14
+122%
|
22
+62%
|
328
+1.389%
|
9
-97%
|
96
+949%
|
(24)
N/A
|
(287)
-1.108%
|
65
N/A
|
1.345
+1.977%
|
2.110
+57%
|
1.172
-44%
|
(23)
N/A
|
(1.378)
-5.945%
|
(1.479)
-7%
|
(1.186)
+20%
|
24
N/A
|
121
+400%
|
(366)
N/A
|
526
N/A
|
147
-72%
|
(91)
N/A
|
45
N/A
|
|
| Free Cashflow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cashflow |
3
N/A
|
(1)
N/A
|
(4)
-604%
|
(15)
-284%
|
(39)
-154%
|
(110)
-182%
|
(93)
+16%
|
(28)
+70%
|
(58)
-105%
|
(23)
+60%
|
(22)
+4%
|
(142)
-550%
|
(295)
-108%
|
(665)
-125%
|
(588)
+12%
|
(342)
+42%
|
(160)
+53%
|
354
N/A
|
215
-39%
|
48
-78%
|
(51)
N/A
|
(273)
-433%
|
(350)
-28%
|
(513)
-46%
|
(751)
-46%
|
(792)
-6%
|
(835)
-5%
|
(736)
+12%
|
(383)
+48%
|
(285)
+26%
|
(238)
+16%
|
(185)
+22%
|
(314)
-69%
|
(397)
-27%
|
(457)
-15%
|
(536)
-17%
|
(475)
+11%
|
(371)
+22%
|
(359)
+3%
|
(386)
-7%
|
(539)
-40%
|
(557)
-3%
|
(579)
-4%
|
(530)
+8%
|
(531)
0%
|
(478)
+10%
|
(601)
-26%
|
(606)
-1%
|
(791)
-31%
|
(976)
-23%
|
(1.037)
-6%
|
(1.207)
-16%
|
(1.316)
-9%
|
(1.408)
-7%
|
(1.234)
+12%
|
(1.172)
+5%
|
(898)
+23%
|
(1.073)
-20%
|
(942)
+12%
|
(1.295)
-38%
|
(1.296)
0%
|
(864)
+33%
|
(2.312)
-168%
|
(1.500)
+35%
|
(1.399)
+7%
|
(1.332)
+5%
|
(23)
+98%
|
132
N/A
|
296
+124%
|
134
-55%
|
249
+86%
|
(7)
N/A
|
135
N/A
|
216
+60%
|
495
+129%
|
400
-19%
|
34
-92%
|
(63)
N/A
|
607
N/A
|
1.188
+96%
|
1.201
+1%
|
2.177
+81%
|
2.065
-5%
|
2.504
+21%
|
2.617
+4%
|
1.779
-32%
|
1.160
-35%
|
613
-47%
|
427
-30%
|
500
+17%
|
573
+15%
|
1.187
+107%
|
2.115
+78%
|
2.481
+17%
|
2.838
+14%
|
4.059
+43%
|
|