Mitsubishi Estate Co Ltd
XMUN:MES
Legen Sie fest, zu welchem Kurs Sie kaufen würden. Wir helfen Ihnen, bereit zu bleiben.
|
M
|
Mitsubishi Estate Co Ltd
XMUN:MES
|
JP |
|
Alcon AG
SIX:ALC
|
CH |
|
R
|
Randstad NV
XHAM:RSH
|
NL |
|
T
|
Take-Two Interactive Software Inc
F:TKE
|
US |
|
D
|
Devon Energy Corp
XBER:DY6
|
US |
|
B
|
Beforepay Group Ltd
ASX:B4P
|
AU |
|
Repay Holdings Corp
NASDAQ:RPAY
|
US |
|
Japan Tobacco Inc
F:JATA
|
JP |
|
I
|
Investec Ltd
XBER:IYYA
|
ZA |
|
Toshiba Corp
F:TSE
|
JP |
|
H
|
Howmet Aerospace Inc
SGO:HWM
|
US |
|
K
|
Keysight Technologies Inc
SWB:1KT
|
US |
|
V
|
VinFast Auto Ltd
NASDAQ:VFS
|
SG |
|
J
|
Jiangxi Copper Co Ltd
SWB:JIX
|
CN |
|
Lucid Group Inc
NASDAQ:LCID
|
US |
|
G
|
Grand Canyon Education Inc
XBER:GKD
|
US |
|
D
|
Deutsche Wohnen SE
XMUN:DWNI
|
DE |
|
Murata Manufacturing Co Ltd
F:MUR
|
JP |
Gewinn- und Verlustrechnung
Ergebnis-Wasserfall
Mitsubishi Estate Co Ltd
Gewinn- und Verlustrechnung
Mitsubishi Estate Co Ltd
| Jun-2004 | Sep-2004 | Dec-2004 | Jun-2005 | Sep-2005 | Dec-2005 | Jun-2006 | Sep-2006 | Dec-2006 | Jun-2007 | Sep-2007 | Dec-2007 | Jun-2008 | Sep-2008 | Dec-2008 | Jun-2009 | Sep-2009 | Dec-2009 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Umsatz | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Zinsaufwand |
6.921
|
0
|
0
|
5.436
|
0
|
0
|
4.570
|
0
|
0
|
4.878
|
0
|
0
|
7.315
|
0
|
0
|
7.521
|
0
|
0
|
6.299
|
12.551
|
18.720
|
24.777
|
24.251
|
23.816
|
23.421
|
23.046
|
23.694
|
24.220
|
24.558
|
24.540
|
23.717
|
23.004
|
22.429
|
22.129
|
21.982
|
21.783
|
21.557
|
21.072
|
20.443
|
19.946
|
19.636
|
20.183
|
20.958
|
21.831
|
22.590
|
22.743
|
22.888
|
22.860
|
22.870
|
23.122
|
23.316
|
23.487
|
23.561
|
23.503
|
23.079
|
22.738
|
22.455
|
22.100
|
22.152
|
22.035
|
21.862
|
21.623
|
21.175
|
20.848
|
20.666
|
20.742
|
21.071
|
21.759
|
23.704
|
25.001
|
27.298
|
30.124
|
32.722
|
35.996
|
39.865
|
42.614
|
44.580
|
47.561
|
0
|
0
|
0
|
|
| Umsatz |
484.945
N/A
|
506.643
+4%
|
509.170
+0%
|
564.747
+11%
|
560.648
-1%
|
559.531
0%
|
547.396
-2%
|
578.890
+6%
|
610.223
+5%
|
583.948
-4%
|
544.764
-7%
|
485.010
-11%
|
543.931
+12%
|
601.194
+11%
|
660.225
+10%
|
660.081
0%
|
656.148
-1%
|
640.374
-2%
|
619.775
-3%
|
641.375
+3%
|
645.801
+1%
|
988.447
+53%
|
1.012.369
+2%
|
955.487
-6%
|
1.014.677
+6%
|
1.013.069
0%
|
997.077
-2%
|
1.051.043
+5%
|
996.014
-5%
|
927.157
-7%
|
958.045
+3%
|
972.226
+1%
|
992.454
+2%
|
1.075.285
+8%
|
1.051.600
-2%
|
1.032.805
-2%
|
1.083.053
+5%
|
1.110.259
+3%
|
1.129.959
+2%
|
1.156.734
+2%
|
1.094.183
-5%
|
1.009.408
-8%
|
1.027.708
+2%
|
1.036.165
+1%
|
1.121.554
+8%
|
1.125.405
+0%
|
1.117.475
-1%
|
1.099.490
-2%
|
1.091.750
-1%
|
1.194.049
+9%
|
1.232.492
+3%
|
1.285.500
+4%
|
1.277.950
-1%
|
1.263.283
-1%
|
1.256.506
-1%
|
1.221.220
-3%
|
1.216.157
0%
|
1.302.196
+7%
|
1.293.794
-1%
|
1.294.282
+0%
|
1.252.848
-3%
|
1.207.594
-4%
|
1.257.515
+4%
|
1.259.305
+0%
|
1.334.281
+6%
|
1.349.489
+1%
|
1.347.454
0%
|
1.365.031
+1%
|
1.351.243
-1%
|
1.377.827
+2%
|
1.364.925
-1%
|
1.371.195
+0%
|
1.397.951
+2%
|
1.504.687
+8%
|
1.540.461
+2%
|
1.557.819
+1%
|
1.626.158
+4%
|
1.579.812
-3%
|
1.608.527
+2%
|
1.681.951
+5%
|
1.741.966
+4%
|
|
| Bruttogewinn | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Umsatzkosten |
(376.987)
|
(397.335)
|
(400.715)
|
(435.032)
|
(454.914)
|
(453.690)
|
(454.177)
|
(437.711)
|
(457.634)
|
(429.483)
|
(406.391)
|
(352.715)
|
(400.140)
|
(449.358)
|
(507.820)
|
(508.654)
|
(509.205)
|
(496.212)
|
(480.467)
|
(483.501)
|
(478.783)
|
(751.953)
|
(782.318)
|
(748.925)
|
(787.713)
|
(790.233)
|
(766.647)
|
(814.712)
|
(786.846)
|
(733.392)
|
(763.584)
|
(763.740)
|
(779.461)
|
(836.249)
|
(813.265)
|
(798.606)
|
(839.435)
|
(869.318)
|
(880.029)
|
(901.140)
|
(843.866)
|
(756.820)
|
(768.421)
|
(776.697)
|
(839.499)
|
(847.725)
|
(851.149)
|
(829.851)
|
(819.220)
|
(890.237)
|
(918.743)
|
(957.069)
|
(952.659)
|
(940.976)
|
(930.147)
|
(910.529)
|
(904.328)
|
(967.036)
|
(952.795)
|
(955.616)
|
(931.480)
|
(889.830)
|
(930.483)
|
(927.677)
|
(980.720)
|
(974.724)
|
(951.963)
|
(956.713)
|
(945.215)
|
(980.792)
|
(998.651)
|
(1.020.670)
|
(1.044.319)
|
(1.112.413)
|
(1.144.656)
|
(1.156.632)
|
(1.189.534)
|
(1.161.846)
|
(1.178.307)
|
(1.250.694)
|
(1.281.866)
|
|
| Bruttogewinn |
107.958
N/A
|
109.308
+1%
|
108.455
-1%
|
129.715
+20%
|
105.734
-18%
|
105.841
+0%
|
93.219
-12%
|
141.179
+51%
|
152.589
+8%
|
154.465
+1%
|
138.373
-10%
|
132.295
-4%
|
143.791
+9%
|
151.836
+6%
|
152.405
+0%
|
151.427
-1%
|
146.943
-3%
|
144.162
-2%
|
139.308
-3%
|
157.874
+13%
|
167.018
+6%
|
236.494
+42%
|
230.051
-3%
|
206.562
-10%
|
226.964
+10%
|
222.836
-2%
|
230.430
+3%
|
236.331
+3%
|
209.168
-11%
|
193.765
-7%
|
194.461
+0%
|
208.486
+7%
|
212.993
+2%
|
239.036
+12%
|
238.335
0%
|
234.199
-2%
|
243.618
+4%
|
240.941
-1%
|
249.930
+4%
|
255.594
+2%
|
250.317
-2%
|
252.588
+1%
|
259.287
+3%
|
259.468
+0%
|
282.055
+9%
|
277.680
-2%
|
266.326
-4%
|
269.639
+1%
|
272.530
+1%
|
303.812
+11%
|
313.749
+3%
|
328.431
+5%
|
325.291
-1%
|
322.307
-1%
|
326.359
+1%
|
310.691
-5%
|
311.829
+0%
|
335.160
+7%
|
340.999
+2%
|
338.666
-1%
|
321.368
-5%
|
317.764
-1%
|
327.032
+3%
|
331.628
+1%
|
353.561
+7%
|
374.765
+6%
|
395.491
+6%
|
408.318
+3%
|
406.028
-1%
|
397.035
-2%
|
366.274
-8%
|
350.525
-4%
|
353.632
+1%
|
392.274
+11%
|
395.805
+1%
|
401.187
+1%
|
436.624
+9%
|
417.966
-4%
|
430.220
+3%
|
431.257
+0%
|
460.100
+7%
|
|
| Operatives Ergebnis | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operative Kosten |
(31.951)
|
(32.576)
|
(34.185)
|
(35.192)
|
(37.770)
|
(38.866)
|
(39.498)
|
(41.578)
|
(42.055)
|
(41.803)
|
(41.176)
|
(41.222)
|
(45.638)
|
(49.233)
|
(53.492)
|
(56.323)
|
(57.060)
|
(56.930)
|
(54.915)
|
(54.089)
|
(53.744)
|
(77.292)
|
(77.177)
|
(76.161)
|
(76.732)
|
(75.701)
|
(76.662)
|
(77.739)
|
(78.075)
|
(74.581)
|
(74.118)
|
(74.380)
|
(74.249)
|
(77.765)
|
(78.107)
|
(79.944)
|
(81.416)
|
(84.609)
|
(84.092)
|
(82.248)
|
(81.498)
|
(86.389)
|
(83.012)
|
(84.867)
|
(86.651)
|
(85.185)
|
(85.328)
|
(85.014)
|
(87.125)
|
(90.765)
|
(91.223)
|
(92.771)
|
(92.659)
|
(93.129)
|
(95.653)
|
(96.128)
|
(96.075)
|
(94.392)
|
(92.853)
|
(92.102)
|
(90.638)
|
(93.370)
|
(94.303)
|
(93.648)
|
(96.304)
|
(95.788)
|
(95.559)
|
(98.921)
|
(99.379)
|
(100.333)
|
(104.690)
|
(105.587)
|
(110.121)
|
(108.797)
|
(108.930)
|
(108.146)
|
(105.490)
|
(103.884)
|
(105.531)
|
(109.463)
|
(113.122)
|
|
| Vertriebs-, Verwaltungs- und Gemeinkosten |
(31.979)
|
(32.579)
|
(34.189)
|
(36.088)
|
(37.773)
|
(38.866)
|
(38.603)
|
(41.578)
|
(42.055)
|
(41.803)
|
(41.176)
|
(41.222)
|
(45.897)
|
(49.752)
|
(54.271)
|
(57.102)
|
(57.839)
|
(57.709)
|
(55.693)
|
(54.865)
|
(54.477)
|
(78.235)
|
(78.070)
|
(77.005)
|
(77.568)
|
(76.536)
|
(77.497)
|
(78.574)
|
(78.910)
|
(75.415)
|
(74.744)
|
(74.797)
|
(74.457)
|
(77.764)
|
(78.105)
|
(79.943)
|
(81.415)
|
(84.609)
|
(84.093)
|
(82.247)
|
(81.498)
|
(86.388)
|
(83.011)
|
(84.867)
|
(86.650)
|
(85.184)
|
(85.327)
|
(85.013)
|
(87.125)
|
(90.765)
|
(91.223)
|
(92.771)
|
(92.657)
|
(93.128)
|
(95.652)
|
(96.128)
|
(96.074)
|
(94.391)
|
(92.852)
|
(92.100)
|
(90.637)
|
(93.370)
|
(94.303)
|
(93.648)
|
(96.304)
|
(95.787)
|
(95.559)
|
(98.919)
|
(99.379)
|
(100.332)
|
(104.687)
|
(105.587)
|
(110.121)
|
(113.647)
|
(113.781)
|
(112.996)
|
(110.338)
|
(108.733)
|
(110.380)
|
(114.312)
|
(117.972)
|
|
| Abschreibungen |
28
|
3
|
4
|
896
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
259
|
519
|
779
|
779
|
779
|
779
|
778
|
776
|
733
|
943
|
893
|
844
|
836
|
835
|
835
|
835
|
835
|
835
|
627
|
418
|
209
|
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
|
4.850
|
0
|
0
|
0
|
4.850
|
0
|
0
|
0
|
|
| Sonstige operative Kosten |
0
|
0
|
0
|
0
|
0
|
0
|
(895)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(2)
|
(1)
|
0
|
0
|
1
|
(1)
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
0
|
(1)
|
(3)
|
0
|
0
|
0
|
4.851
|
4.850
|
4.848
|
(1)
|
4.849
|
4.849
|
4.850
|
|
| Operatives Ergebnis |
76.007
N/A
|
76.732
+1%
|
74.270
-3%
|
94.523
+27%
|
67.964
-28%
|
66.975
-1%
|
53.721
-20%
|
99.601
+85%
|
110.534
+11%
|
112.662
+2%
|
97.197
-14%
|
91.073
-6%
|
98.153
+8%
|
102.603
+5%
|
98.913
-4%
|
95.104
-4%
|
89.883
-5%
|
87.232
-3%
|
84.393
-3%
|
103.785
+23%
|
113.274
+9%
|
159.202
+41%
|
152.874
-4%
|
130.401
-15%
|
150.232
+15%
|
147.135
-2%
|
153.768
+5%
|
158.592
+3%
|
131.093
-17%
|
119.184
-9%
|
120.343
+1%
|
134.106
+11%
|
138.744
+3%
|
161.271
+16%
|
160.228
-1%
|
154.255
-4%
|
162.202
+5%
|
156.332
-4%
|
165.838
+6%
|
173.346
+5%
|
168.819
-3%
|
166.199
-2%
|
176.275
+6%
|
174.601
-1%
|
195.404
+12%
|
192.495
-1%
|
180.998
-6%
|
184.625
+2%
|
185.405
+0%
|
213.047
+15%
|
222.526
+4%
|
235.660
+6%
|
232.632
-1%
|
229.178
-1%
|
230.706
+1%
|
214.563
-7%
|
215.754
+1%
|
240.768
+12%
|
248.146
+3%
|
246.564
-1%
|
230.730
-6%
|
224.394
-3%
|
232.729
+4%
|
237.980
+2%
|
257.257
+8%
|
278.977
+8%
|
299.932
+8%
|
309.397
+3%
|
306.649
-1%
|
296.702
-3%
|
261.584
-12%
|
244.938
-6%
|
243.511
-1%
|
283.477
+16%
|
286.875
+1%
|
293.041
+2%
|
331.134
+13%
|
314.082
-5%
|
324.689
+3%
|
321.794
-1%
|
346.978
+8%
|
|
| Ergebnis vor Steuern | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Zinserträge/-aufwendungen |
(9.325)
|
(10.911)
|
(14.617)
|
(14.678)
|
(13.497)
|
(11.374)
|
(8.761)
|
(7.206)
|
(4.813)
|
(2.769)
|
(3.798)
|
(5.413)
|
(9.353)
|
(7.417)
|
(10.375)
|
(11.821)
|
(18.363)
|
(18.910)
|
(17.483)
|
(16.260)
|
(14.937)
|
(20.416)
|
(19.608)
|
(19.256)
|
(18.714)
|
(18.368)
|
(19.018)
|
(19.575)
|
(19.997)
|
(20.000)
|
(19.088)
|
(18.213)
|
(17.427)
|
(16.474)
|
(15.236)
|
(15.099)
|
(14.467)
|
(14.836)
|
(8.230)
|
(2.635)
|
(1.915)
|
(3.388)
|
(9.261)
|
(15.032)
|
(16.325)
|
(15.956)
|
(15.796)
|
(15.999)
|
(15.616)
|
(16.854)
|
(16.454)
|
(15.582)
|
(12.007)
|
(9.588)
|
(8.778)
|
(9.473)
|
(12.143)
|
(11.983)
|
(12.440)
|
(11.681)
|
(552)
|
(1.329)
|
1.299
|
5.355
|
(3.891)
|
(4.426)
|
(6.550)
|
(11.289)
|
(11.924)
|
(12.810)
|
(11.875)
|
(9.665)
|
(4.821)
|
5.267
|
5.245
|
9.198
|
16.493
|
14.921
|
17.229
|
17.023
|
34.453
|
|
| Nicht wiederkehrende Posten |
(17.437)
|
(12.415)
|
(6.072)
|
(8.595)
|
(37.434)
|
(37.862)
|
(51.435)
|
(17.335)
|
(17.788)
|
(2.137)
|
(2.872)
|
(3.644)
|
(4.970)
|
(6.491)
|
(14.087)
|
(13.728)
|
(12.707)
|
(7.410)
|
(10.001)
|
(11.627)
|
(10.285)
|
(21.008)
|
(18.147)
|
(23.297)
|
(23.545)
|
(34.213)
|
(39.878)
|
(34.859)
|
(58.952)
|
(47.550)
|
(43.920)
|
(41.663)
|
(16.126)
|
(41.683)
|
(33.903)
|
(39.795)
|
(42.199)
|
(74.243)
|
(86.658)
|
(82.440)
|
(75.270)
|
(23.125)
|
(23.011)
|
(14.107)
|
(19.617)
|
(12.437)
|
(13.000)
|
(20.527)
|
(19.238)
|
(18.000)
|
(15.476)
|
(15.700)
|
(18.386)
|
(7.481)
|
(10.047)
|
(11.418)
|
(9.264)
|
(6.920)
|
(12.299)
|
(15.212)
|
(30.576)
|
(32.752)
|
(30.164)
|
(40.194)
|
(27.804)
|
(28.946)
|
(28.106)
|
(12.279)
|
(12.004)
|
(13.400)
|
(11.626)
|
(13.175)
|
(10.013)
|
(17.953)
|
(17.865)
|
(18.183)
|
(34.890)
|
(20.389)
|
(31.839)
|
(33.960)
|
(18.076)
|
|
| Gewinn/Verlust aus Anlagenabgängen |
(5.097)
|
(9.986)
|
(10.961)
|
0
|
0
|
0
|
0
|
0
|
1.895
|
1.895
|
1.895
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1.544
|
2.008
|
2.008
|
(5.523)
|
661
|
197
|
6.211
|
6.165
|
0
|
0
|
5.814
|
6.702
|
0
|
0
|
37.490
|
0
|
0
|
38.083
|
2.752
|
0
|
0
|
1.177
|
0
|
0
|
0
|
2.134
|
12.078
|
13.205
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1.904
|
0
|
0
|
0
|
13.582
|
0
|
1.884
|
1.859
|
8.624
|
14.169
|
(147)
|
(6.448)
|
(14.569)
|
0
|
0
|
0
|
10.381
|
0
|
0
|
0
|
10.663
|
0
|
15.673
|
15.887
|
|
| Sonstige Erträge gesamt |
(1.205)
|
(1.290)
|
(1.403)
|
(8.536)
|
51.929
|
53.996
|
53.984
|
(1.101)
|
(2.093)
|
(2.858)
|
(1.573)
|
(1.779)
|
(1.798)
|
(2.870)
|
(1.732)
|
(1.692)
|
(665)
|
(709)
|
(64)
|
(289)
|
285
|
(1.820)
|
(3.181)
|
(3.678)
|
(5.345)
|
(1.518)
|
(1.242)
|
961
|
832
|
(1.058)
|
5.737
|
4.173
|
(139)
|
(1.131)
|
5.839
|
5.509
|
(3.607)
|
32.948
|
32.850
|
(2.142)
|
(469)
|
2.164
|
2.887
|
(1.149)
|
(2.347)
|
(1.221)
|
(3.067)
|
(2.739)
|
(1.836)
|
59
|
11.191
|
8.108
|
639
|
(1.170)
|
1.061
|
1.225
|
(1.042)
|
180
|
2.197
|
5.505
|
20.711
|
(2.630)
|
9.442
|
5.079
|
(10.438)
|
(450)
|
1.224
|
134
|
(368)
|
(3.021)
|
(23.405)
|
(9.812)
|
(4.631)
|
(6.640)
|
3.294
|
4.722
|
8.733
|
(2.317)
|
9.598
|
(3.521)
|
(5.824)
|
|
| Vorsteuergewinn |
42.943
N/A
|
42.130
-2%
|
41.217
-2%
|
62.714
+52%
|
68.962
+10%
|
71.735
+4%
|
47.509
-34%
|
73.959
+56%
|
87.735
+19%
|
106.793
+22%
|
90.849
-15%
|
80.237
-12%
|
82.032
+2%
|
85.825
+5%
|
72.719
-15%
|
67.863
-7%
|
58.148
-14%
|
60.203
+4%
|
56.845
-6%
|
75.609
+33%
|
88.337
+17%
|
115.958
+31%
|
113.482
-2%
|
86.178
-24%
|
104.636
+21%
|
87.513
-16%
|
94.291
+8%
|
105.316
+12%
|
59.187
-44%
|
56.741
-4%
|
63.072
+11%
|
78.403
+24%
|
110.866
+41%
|
108.685
-2%
|
116.928
+8%
|
104.870
-10%
|
139.419
+33%
|
100.201
-28%
|
103.800
+4%
|
124.212
+20%
|
93.917
-24%
|
141.850
+51%
|
146.890
+4%
|
145.490
-1%
|
157.115
+8%
|
162.881
+4%
|
149.135
-8%
|
147.494
-1%
|
160.793
+9%
|
191.457
+19%
|
201.787
+5%
|
212.486
+5%
|
202.878
-5%
|
210.939
+4%
|
212.942
+1%
|
194.897
-8%
|
193.305
-1%
|
223.949
+16%
|
225.604
+1%
|
225.176
0%
|
220.313
-2%
|
201.265
-9%
|
213.306
+6%
|
210.104
-2%
|
216.983
+3%
|
253.779
+17%
|
280.669
+11%
|
285.816
+2%
|
275.905
-3%
|
252.902
-8%
|
214.678
-15%
|
212.286
-1%
|
224.046
+6%
|
274.532
+23%
|
277.549
+1%
|
288.778
+4%
|
321.470
+11%
|
316.960
-1%
|
319.677
+1%
|
317.009
-1%
|
373.418
+18%
|
|
| Nettogewinn | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Steueraufwand |
(12.432)
|
(14.450)
|
(17.583)
|
(27.944)
|
(31.986)
|
(32.979)
|
(21.764)
|
(27.831)
|
(33.728)
|
(42.718)
|
(40.473)
|
(32.318)
|
(27.163)
|
(35.505)
|
(44.717)
|
(49.629)
|
(36.816)
|
(19.614)
|
(18.818)
|
(26.699)
|
(38.610)
|
(48.641)
|
(48.682)
|
(38.221)
|
(24.972)
|
(18.644)
|
(18.606)
|
(21.097)
|
(13.630)
|
(1.907)
|
(2.401)
|
(3.874)
|
(28.918)
|
(40.728)
|
(39.527)
|
(25.744)
|
(33.443)
|
(13.375)
|
(18.650)
|
(33.059)
|
(21.827)
|
(43.571)
|
(44.967)
|
(46.115)
|
(47.869)
|
(46.073)
|
(40.821)
|
(43.412)
|
(45.094)
|
(53.707)
|
(56.390)
|
(56.085)
|
(54.007)
|
(58.958)
|
(60.143)
|
(57.176)
|
(52.806)
|
(58.533)
|
(59.084)
|
(60.395)
|
(57.352)
|
(54.195)
|
(60.248)
|
(55.909)
|
(64.258)
|
(70.889)
|
(69.592)
|
(73.879)
|
(71.893)
|
(70.634)
|
(74.767)
|
(75.058)
|
(79.838)
|
(98.131)
|
(93.685)
|
(99.572)
|
(108.050)
|
(110.095)
|
(107.802)
|
(105.441)
|
(123.133)
|
|
| Ergebnis aus fortgeführten Geschäftsbereichen |
30.511
|
27.680
|
23.634
|
34.770
|
36.976
|
38.756
|
25.745
|
46.128
|
54.007
|
64.075
|
50.376
|
47.919
|
54.869
|
50.320
|
28.002
|
18.234
|
21.332
|
40.589
|
38.027
|
48.910
|
49.727
|
67.317
|
64.800
|
47.957
|
79.664
|
68.869
|
75.685
|
84.219
|
45.557
|
54.834
|
60.671
|
74.529
|
81.948
|
67.957
|
77.401
|
79.126
|
105.976
|
86.826
|
85.150
|
91.153
|
72.090
|
98.279
|
101.923
|
99.375
|
109.246
|
116.808
|
108.314
|
104.082
|
115.699
|
137.750
|
145.397
|
156.401
|
148.871
|
151.981
|
152.799
|
137.721
|
140.499
|
165.416
|
166.520
|
164.781
|
162.961
|
147.070
|
153.058
|
154.195
|
152.725
|
182.890
|
211.077
|
211.937
|
204.012
|
182.268
|
139.911
|
137.228
|
144.208
|
176.401
|
183.864
|
189.206
|
213.420
|
206.865
|
211.875
|
211.568
|
250.285
|
|
| Ergebnisanteil Minderheitsgesellschafter |
(4.041)
|
(4.692)
|
(5.732)
|
(5.398)
|
(6.058)
|
(4.900)
|
(3.424)
|
(2.949)
|
(3.944)
|
(4.441)
|
(4.348)
|
(4.378)
|
(9.356)
|
(9.694)
|
(15.177)
|
(10.793)
|
(11.068)
|
(5.658)
|
(5.961)
|
(5.194)
|
(5.272)
|
(3.095)
|
(2.892)
|
(3.661)
|
(8.039)
|
(12.356)
|
(11.731)
|
(11.638)
|
(6.997)
|
(9.325)
|
(9.953)
|
(10.234)
|
(11.815)
|
(3.660)
|
(4.696)
|
(5.025)
|
(3.603)
|
(13.487)
|
(14.028)
|
(14.977)
|
(16.920)
|
(14.851)
|
(14.391)
|
(14.704)
|
(14.868)
|
(14.126)
|
(15.099)
|
(17.186)
|
(17.448)
|
(17.305)
|
(17.588)
|
(15.873)
|
(16.653)
|
(17.372)
|
(17.068)
|
(16.847)
|
(15.969)
|
(16.963)
|
(15.222)
|
(13.467)
|
(12.373)
|
(11.414)
|
(11.958)
|
(14.190)
|
(18.709)
|
(27.718)
|
(29.060)
|
(35.709)
|
(33.173)
|
(16.924)
|
(16.852)
|
(6.681)
|
(4.126)
|
(7.968)
|
(8.758)
|
(12.299)
|
(16.742)
|
(17.508)
|
(16.473)
|
(14.161)
|
(10.189)
|
|
| Nettogewinn |
26.470
N/A
|
22.988
-13%
|
17.902
-22%
|
29.368
+64%
|
30.918
+5%
|
33.856
+10%
|
22.321
-34%
|
43.179
+93%
|
50.063
+16%
|
59.635
+19%
|
46.025
-23%
|
43.541
-5%
|
45.513
+5%
|
40.625
-11%
|
12.823
-68%
|
7.441
-42%
|
10.266
+38%
|
34.929
+240%
|
32.061
-8%
|
43.709
+36%
|
44.448
+2%
|
64.219
+44%
|
61.910
-4%
|
44.296
-28%
|
71.627
+62%
|
56.512
-21%
|
63.950
+13%
|
72.580
+13%
|
38.558
-47%
|
45.507
+18%
|
50.716
+11%
|
64.293
+27%
|
70.133
+9%
|
64.297
-8%
|
72.704
+13%
|
74.102
+2%
|
102.372
+38%
|
73.338
-28%
|
71.122
-3%
|
76.174
+7%
|
55.169
-28%
|
83.426
+51%
|
87.530
+5%
|
84.668
-3%
|
94.376
+11%
|
102.681
+9%
|
93.214
-9%
|
86.896
-7%
|
98.250
+13%
|
120.443
+23%
|
127.807
+6%
|
140.526
+10%
|
132.216
-6%
|
134.608
+2%
|
135.731
+1%
|
120.874
-11%
|
124.528
+3%
|
148.451
+19%
|
151.294
+2%
|
151.312
+0%
|
150.587
0%
|
135.655
-10%
|
141.100
+4%
|
140.003
-1%
|
134.015
-4%
|
155.171
+16%
|
182.016
+17%
|
176.226
-3%
|
170.838
-3%
|
165.343
-3%
|
123.059
-26%
|
130.547
+6%
|
140.081
+7%
|
168.432
+20%
|
175.104
+4%
|
176.907
+1%
|
196.676
+11%
|
189.356
-4%
|
195.400
+3%
|
197.406
+1%
|
240.097
+22%
|
|
| Verwässertes EPS |
19,12
N/A
|
16,49
-14%
|
12,95
-21%
|
21,26
+64%
|
22,14
+4%
|
25,19
+14%
|
16,12
-36%
|
30,97
+92%
|
36,25
+17%
|
43,19
+19%
|
32,94
-24%
|
31,53
-4%
|
32,95
+5%
|
29,1
-12%
|
9,28
-68%
|
5,36
-42%
|
7,31
+36%
|
25,17
+244%
|
23,09
-8%
|
31,48
+36%
|
32,01
+2%
|
46,26
+45%
|
44,59
-4%
|
31,86
-29%
|
51,6
+62%
|
40,71
-21%
|
46,07
+13%
|
52,29
+14%
|
27,77
-47%
|
32,78
+18%
|
36,53
+11%
|
46,31
+27%
|
50,52
+9%
|
46,32
-8%
|
52,38
+13%
|
53,39
+2%
|
73,76
+38%
|
52,84
-28%
|
51,24
-3%
|
54,91
+7%
|
39,76
-28%
|
60,12
+51%
|
63,08
+5%
|
61,01
-3%
|
68
+11%
|
73,98
+9%
|
67,16
-9%
|
62,61
-7%
|
70,79
+13%
|
86,76
+23%
|
92,08
+6%
|
101,23
+10%
|
95,24
-6%
|
96,96
+2%
|
97,93
+1%
|
87,98
-10%
|
91,53
+4%
|
108,63
+19%
|
113,02
+4%
|
113,01
0%
|
112,48
0%
|
101,33
-10%
|
105,4
+4%
|
104,83
-1%
|
100,68
-4%
|
116,44
+16%
|
137,59
+18%
|
133,2
-3%
|
129,49
-3%
|
125,53
-3%
|
95,36
-24%
|
102,03
+7%
|
110,41
+8%
|
131,96
+20%
|
138,49
+5%
|
140,86
+2%
|
157,62
+12%
|
151,04
-4%
|
157,3
+4%
|
160,86
+2%
|
197,58
+23%
|
|