Teck Resources Ltd
XMUN:TEKB
Legen Sie fest, zu welchem Kurs Sie kaufen würden. Wir helfen Ihnen, bereit zu bleiben.
|
T
|
Teck Resources Ltd
XMUN:TEKB
|
CA |
|
B
|
Bangkok Life Assurance PCL
SET:BLA
|
TH |
|
TradeDoubler AB
STO:TRAD
|
SE |
|
Wuhan Jingce Electronic Group Co Ltd
SZSE:300567
|
CN |
Cashflow-Rechnung
Cashflow-Rechnung
Teck Resources Ltd
| Dec-2001 | Mar-2002 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operativer Cashflow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Nettogewinn |
(21)
|
(74)
|
(89)
|
21
|
10
|
13
|
14
|
25
|
125
|
214
|
318
|
418
|
594
|
705
|
817
|
1.106
|
1.345
|
1.588
|
1.963
|
2.053
|
2.395
|
2.337
|
2.217
|
2.217
|
1.681
|
1.635
|
1.652
|
1.587
|
750
|
645
|
684
|
856
|
1.819
|
2.506
|
2.278
|
2.016
|
1.936
|
1.497
|
1.972
|
2.471
|
2.768
|
2.564
|
2.151
|
1.582
|
1.140
|
1.186
|
978
|
984
|
1.010
|
758
|
681
|
490
|
382
|
377
|
360
|
(1.880)
|
(2.484)
|
(2.461)
|
(2.517)
|
(133)
|
1.041
|
1.510
|
2.084
|
2.446
|
2.489
|
2.691
|
2.749
|
3.448
|
3.145
|
3.023
|
2.629
|
1.712
|
(588)
|
(1.543)
|
(1.978)
|
(2.326)
|
(944)
|
(341)
|
104
|
919
|
2.915
|
4.181
|
5.607
|
4.545
|
4.070
|
3.713
|
2.496
|
2.986
|
2.334
|
1.565
|
1.481
|
(771)
|
(923)
|
(1.042)
|
(1.326)
|
791
|
|
| Abschreibungen |
226
|
217
|
211
|
191
|
206
|
209
|
215
|
234
|
223
|
233
|
245
|
254
|
275
|
285
|
283
|
277
|
272
|
259
|
254
|
254
|
264
|
271
|
282
|
306
|
293
|
334
|
353
|
379
|
468
|
553
|
671
|
827
|
928
|
971
|
1.005
|
949
|
916
|
899
|
890
|
914
|
911
|
903
|
930
|
936
|
983
|
1.068
|
1.100
|
1.173
|
1.233
|
1.267
|
1.316
|
1.332
|
1.344
|
1.354
|
1.381
|
1.374
|
1.366
|
1.338
|
1.297
|
1.331
|
1.385
|
1.422
|
1.467
|
1.502
|
1.492
|
1.496
|
1.480
|
1.460
|
1.483
|
1.506
|
1.548
|
1.604
|
1.619
|
1.624
|
1.543
|
1.519
|
1.510
|
1.510
|
1.566
|
1.585
|
1.583
|
1.654
|
1.736
|
1.798
|
1.674
|
1.648
|
1.627
|
1.663
|
1.931
|
2.138
|
2.373
|
1.751
|
1.726
|
1.508
|
1.220
|
1.867
|
|
| Aktienbasierte Vergütung |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
11
|
27
|
16
|
0
|
13
|
21
|
61
|
78
|
102
|
59
|
70
|
124
|
0
|
0
|
109
|
0
|
44
|
45
|
11
|
34
|
0
|
0
|
36
|
22
|
23
|
35
|
25
|
12
|
25
|
11
|
3
|
13
|
26
|
70
|
132
|
171
|
168
|
111
|
106
|
125
|
128
|
170
|
121
|
59
|
48
|
30
|
0
|
4
|
0
|
0
|
22
|
47
|
61
|
94
|
111
|
125
|
221
|
193
|
191
|
236
|
148
|
177
|
112
|
81
|
20
|
5
|
71
|
91
|
70
|
63
|
46
|
|
| Sonstige nicht zahlungswirksame Posten |
193
|
123
|
91
|
(28)
|
(29)
|
(23)
|
(20)
|
(10)
|
(40)
|
(3)
|
58
|
196
|
237
|
228
|
215
|
75
|
45
|
(27)
|
(58)
|
5
|
(118)
|
19
|
42
|
61
|
107
|
182
|
290
|
253
|
2.240
|
2.330
|
1.938
|
1.868
|
(164)
|
(945)
|
(426)
|
0
|
525
|
1.289
|
1.213
|
1.030
|
952
|
1.354
|
1.407
|
1.553
|
1.562
|
1.143
|
1.029
|
712
|
400
|
312
|
276
|
296
|
278
|
315
|
314
|
2.348
|
2.866
|
2.761
|
2.777
|
880
|
990
|
1.453
|
1.430
|
1.533
|
754
|
590
|
604
|
(322)
|
(187)
|
(257)
|
(24)
|
657
|
2.613
|
2.763
|
2.522
|
2.485
|
1.238
|
1.128
|
1.178
|
1.655
|
1.114
|
1.795
|
2.115
|
2.842
|
2.311
|
1.540
|
1.230
|
171
|
844
|
(84)
|
1.666
|
4.589
|
4.096
|
4.937
|
3.115
|
384
|
|
| Gezahlte Steuern |
42
|
33
|
(2)
|
(20)
|
15
|
(14)
|
10
|
0
|
14
|
56
|
58
|
73
|
79
|
79
|
127
|
154
|
177
|
433
|
558
|
691
|
846
|
1.014
|
1.189
|
1.225
|
1.283
|
1.045
|
978
|
905
|
645
|
(367)
|
(692)
|
(701)
|
(594)
|
0
|
0
|
0
|
612
|
0
|
0
|
0
|
823
|
0
|
0
|
0
|
578
|
0
|
0
|
0
|
425
|
0
|
0
|
0
|
406
|
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
|
|
| Gezahlte Zinsen |
68
|
65
|
57
|
65
|
55
|
67
|
59
|
0
|
57
|
90
|
81
|
109
|
50
|
79
|
50
|
44
|
49
|
16
|
85
|
75
|
111
|
100
|
100
|
99
|
90
|
92
|
88
|
90
|
135
|
244
|
324
|
365
|
585
|
496
|
642
|
630
|
533
|
534
|
415
|
455
|
377
|
481
|
433
|
489
|
428
|
433
|
371
|
383
|
355
|
370
|
372
|
378
|
381
|
402
|
406
|
438
|
455
|
485
|
522
|
509
|
571
|
538
|
551
|
513
|
495
|
453
|
441
|
444
|
407
|
383
|
409
|
373
|
386
|
385
|
362
|
362
|
355
|
359
|
358
|
374
|
400
|
398
|
432
|
408
|
459
|
443
|
579
|
577
|
753
|
764
|
851
|
844
|
863
|
812
|
767
|
728
|
|
| Veränderung des Working Capital |
(99)
|
(109)
|
(114)
|
(118)
|
25
|
3
|
41
|
95
|
32
|
29
|
38
|
(52)
|
(21)
|
16
|
(39)
|
(35)
|
(36)
|
(132)
|
(178)
|
38
|
369
|
100
|
(217)
|
(198)
|
(296)
|
(357)
|
(200)
|
(66)
|
(1.290)
|
(405)
|
(214)
|
(302)
|
709
|
121
|
176
|
(203)
|
(103)
|
(170)
|
(773)
|
(501)
|
(674)
|
(805)
|
(128)
|
(365)
|
(267)
|
(29)
|
(14)
|
151
|
235
|
323
|
133
|
186
|
274
|
61
|
(54)
|
165
|
214
|
323
|
413
|
186
|
(360)
|
(409)
|
64
|
(389)
|
314
|
98
|
(261)
|
(38)
|
(3)
|
(433)
|
(299)
|
66
|
(160)
|
399
|
336
|
73
|
(241)
|
(428)
|
(704)
|
(925)
|
(874)
|
(1.154)
|
(636)
|
(34)
|
(107)
|
(155)
|
(392)
|
(932)
|
(990)
|
(579)
|
(2.290)
|
(2.941)
|
(2.109)
|
(3.170)
|
(2.014)
|
(1.534)
|
|
| Cashflow aus operativer Tätigkeit |
299
N/A
|
157
-47%
|
99
-37%
|
66
-33%
|
212
+221%
|
202
-5%
|
250
+24%
|
344
+38%
|
340
-1%
|
473
+39%
|
659
+39%
|
816
+24%
|
1.085
+33%
|
1.234
+14%
|
1.276
+3%
|
1.423
+12%
|
1.626
+14%
|
1.688
+4%
|
1.981
+17%
|
2.350
+19%
|
2.910
+24%
|
2.727
-6%
|
2.324
-15%
|
2.386
+3%
|
1.785
-25%
|
1.794
+1%
|
2.095
+17%
|
2.153
+3%
|
2.168
+1%
|
3.123
+44%
|
3.079
-1%
|
3.249
+6%
|
3.292
+1%
|
2.653
-19%
|
3.033
+14%
|
2.762
-9%
|
3.274
+19%
|
3.515
+7%
|
3.302
-6%
|
3.914
+19%
|
3.957
+1%
|
4.016
+1%
|
4.360
+9%
|
3.706
-15%
|
3.418
-8%
|
3.368
-1%
|
3.093
-8%
|
3.020
-2%
|
2.878
-5%
|
2.660
-8%
|
2.406
-10%
|
2.304
-4%
|
2.278
-1%
|
2.107
-8%
|
2.001
-5%
|
2.007
+0%
|
1.962
-2%
|
1.961
0%
|
1.970
+0%
|
2.264
+15%
|
3.056
+35%
|
3.976
+30%
|
5.045
+27%
|
5.092
+1%
|
5.049
-1%
|
4.875
-3%
|
4.572
-6%
|
4.548
-1%
|
4.438
-2%
|
3.839
-13%
|
3.854
+0%
|
4.039
+5%
|
3.484
-14%
|
3.243
-7%
|
2.423
-25%
|
1.751
-28%
|
1.563
-11%
|
1.869
+20%
|
2.144
+15%
|
3.234
+51%
|
4.738
+47%
|
6.476
+37%
|
8.822
+36%
|
9.151
+4%
|
7.948
-13%
|
6.746
-15%
|
4.961
-26%
|
3.888
-22%
|
4.119
+6%
|
3.040
-26%
|
3.230
+6%
|
2.628
-19%
|
2.790
+6%
|
2.233
-20%
|
995
-55%
|
1.508
+52%
|
|
| Investitions-Cashflow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Investitionsausgaben |
(346)
|
(300)
|
(238)
|
(202)
|
(177)
|
(166)
|
(152)
|
(149)
|
(158)
|
(160)
|
(183)
|
(193)
|
(216)
|
(247)
|
(270)
|
(294)
|
(323)
|
(335)
|
(324)
|
(294)
|
(391)
|
(414)
|
(525)
|
(602)
|
(555)
|
(588)
|
(629)
|
(866)
|
(928)
|
(900)
|
(834)
|
(585)
|
(590)
|
(635)
|
(648)
|
(724)
|
(810)
|
(889)
|
(1.000)
|
(1.162)
|
(1.236)
|
(1.309)
|
(1.827)
|
(2.083)
|
(1.700)
|
(1.789)
|
(1.841)
|
(1.867)
|
(1.858)
|
(1.870)
|
(1.363)
|
(1.060)
|
(1.498)
|
(1.469)
|
(1.463)
|
(1.469)
|
(1.581)
|
(1.508)
|
(1.504)
|
(1.531)
|
(1.416)
|
(1.474)
|
(1.478)
|
(1.492)
|
(1.621)
|
(1.730)
|
(1.755)
|
(1.786)
|
(1.906)
|
(1.923)
|
(2.168)
|
(2.571)
|
(2.788)
|
(3.124)
|
(3.317)
|
(3.082)
|
(3.129)
|
(3.180)
|
(3.436)
|
(3.885)
|
(4.046)
|
(4.044)
|
(4.087)
|
(4.189)
|
(4.423)
|
(4.827)
|
(5.000)
|
(4.917)
|
(4.678)
|
(4.190)
|
(3.884)
|
(2.926)
|
(2.262)
|
(1.811)
|
(1.208)
|
(1.597)
|
|
| Sonstige Posten |
(163)
|
(191)
|
(185)
|
71
|
10
|
(257)
|
(199)
|
(148)
|
(135)
|
57
|
(66)
|
(122)
|
13
|
(153)
|
(176)
|
(347)
|
(1.059)
|
(1.555)
|
(92)
|
198
|
1.267
|
1.321
|
576
|
(2.149)
|
(3.420)
|
(2.939)
|
(3.690)
|
(1.199)
|
(12.095)
|
(12.033)
|
(11.860)
|
(11.942)
|
(74)
|
1.234
|
1.173
|
1.363
|
1.284
|
118
|
198
|
217
|
(174)
|
(529)
|
(893)
|
(907)
|
(1.439)
|
(1.377)
|
(993)
|
(1.059)
|
(567)
|
(487)
|
(802)
|
(856)
|
(725)
|
(682)
|
(632)
|
(327)
|
477
|
480
|
586
|
338
|
(421)
|
(371)
|
(505)
|
(665)
|
(861)
|
(929)
|
(990)
|
180
|
301
|
265
|
333
|
(777)
|
(778)
|
(700)
|
(655)
|
(569)
|
(543)
|
(570)
|
(645)
|
(734)
|
(773)
|
(869)
|
(961)
|
(994)
|
(1.257)
|
(295)
|
(199)
|
(302)
|
(79)
|
(1.074)
|
(1.111)
|
8.319
|
8.435
|
8.756
|
8.945
|
(202)
|
|
| Cashflow aus Investitionstätigkeit |
(509)
N/A
|
(491)
+4%
|
(423)
+14%
|
(131)
+69%
|
(167)
-27%
|
(423)
-153%
|
(351)
+17%
|
(297)
+15%
|
(293)
+1%
|
(103)
+65%
|
(249)
-142%
|
(315)
-27%
|
(203)
+36%
|
(400)
-97%
|
(446)
-12%
|
(641)
-44%
|
(1.382)
-116%
|
(1.890)
-37%
|
(416)
+78%
|
(96)
+77%
|
876
N/A
|
907
+4%
|
51
-94%
|
(2.751)
N/A
|
(3.975)
-44%
|
(3.527)
+11%
|
(4.319)
-22%
|
(2.065)
+52%
|
(13.023)
-531%
|
(12.933)
+1%
|
(12.694)
+2%
|
(12.527)
+1%
|
(664)
+95%
|
599
N/A
|
525
-12%
|
639
+22%
|
474
-26%
|
(771)
N/A
|
(802)
-4%
|
(945)
-18%
|
(1.410)
-49%
|
(1.838)
-30%
|
(2.720)
-48%
|
(2.990)
-10%
|
(3.139)
-5%
|
(3.166)
-1%
|
(2.834)
+10%
|
(2.926)
-3%
|
(2.425)
+17%
|
(2.357)
+3%
|
(2.165)
+8%
|
(1.916)
+12%
|
(2.223)
-16%
|
(2.151)
+3%
|
(2.095)
+3%
|
(1.796)
+14%
|
(1.104)
+39%
|
(1.028)
+7%
|
(918)
+11%
|
(1.193)
-30%
|
(1.837)
-54%
|
(1.845)
0%
|
(1.983)
-7%
|
(2.157)
-9%
|
(2.482)
-15%
|
(2.659)
-7%
|
(2.745)
-3%
|
(1.606)
+41%
|
(1.605)
+0%
|
(1.658)
-3%
|
(1.835)
-11%
|
(3.348)
-82%
|
(3.566)
-7%
|
(3.824)
-7%
|
(3.972)
-4%
|
(3.651)
+8%
|
(3.672)
-1%
|
(3.750)
-2%
|
(4.081)
-9%
|
(4.619)
-13%
|
(4.819)
-4%
|
(4.913)
-2%
|
(5.048)
-3%
|
(5.183)
-3%
|
(5.680)
-10%
|
(5.122)
+10%
|
(5.199)
-2%
|
(5.219)
0%
|
(4.757)
+9%
|
(5.264)
-11%
|
(4.995)
+5%
|
5.393
N/A
|
6.173
+14%
|
6.945
+13%
|
7.737
+11%
|
(1.799)
N/A
|
|
| Finanzierungs-Cashflow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Nettoausgabe von Stammaktien |
(20)
|
0
|
1
|
1
|
1
|
0
|
0
|
1
|
24
|
122
|
130
|
135
|
126
|
41
|
36
|
37
|
28
|
21
|
18
|
14
|
16
|
(147)
|
(559)
|
(558)
|
(564)
|
(405)
|
10
|
6
|
6
|
4
|
3
|
1.663
|
1.670
|
1.674
|
1.673
|
15
|
33
|
32
|
31
|
30
|
(167)
|
(176)
|
(175)
|
(176)
|
(127)
|
(156)
|
(298)
|
(297)
|
(175)
|
(140)
|
(4)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
15
|
16
|
23
|
(149)
|
(186)
|
(170)
|
(173)
|
(135)
|
(279)
|
(447)
|
(629)
|
(651)
|
(684)
|
(533)
|
(355)
|
(206)
|
7
|
17
|
29
|
50
|
123
|
(429)
|
(1.168)
|
(1.158)
|
(1.218)
|
(731)
|
3
|
(187)
|
(226)
|
(344)
|
(742)
|
(1.068)
|
(1.420)
|
(1.731)
|
(1.478)
|
|
| Nettoaufnahme von Schulden |
241
|
232
|
(61)
|
(89)
|
(14)
|
221
|
301
|
232
|
(9)
|
(300)
|
(228)
|
(249)
|
(124)
|
(100)
|
(102)
|
1.046
|
1.072
|
924
|
921
|
(322)
|
(555)
|
(459)
|
(454)
|
(318)
|
(91)
|
81
|
80
|
8
|
10.601
|
10.501
|
9.286
|
7.374
|
(3.679)
|
(5.567)
|
(4.764)
|
(2.732)
|
(3.494)
|
(1.542)
|
(1.140)
|
700
|
1.803
|
1.565
|
1.562
|
385
|
(260)
|
33
|
41
|
(680)
|
(39)
|
(29)
|
(47)
|
(57)
|
(58)
|
(71)
|
(61)
|
(58)
|
(448)
|
(439)
|
(482)
|
(863)
|
(993)
|
(2.498)
|
(2.823)
|
(2.457)
|
(1.929)
|
(454)
|
(80)
|
(1.384)
|
(1.410)
|
(505)
|
(1.358)
|
(63)
|
(47)
|
(739)
|
994
|
1.530
|
2.210
|
2.533
|
2.348
|
1.771
|
1.336
|
1.057
|
(283)
|
(44)
|
7
|
(62)
|
739
|
861
|
652
|
564
|
457
|
(1.749)
|
(1.888)
|
(2.000)
|
(2.079)
|
(145)
|
|
| Gezahlte Dividenden |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(81)
|
(81)
|
(296)
|
(296)
|
(431)
|
(431)
|
(426)
|
(426)
|
(431)
|
(431)
|
(442)
|
(442)
|
0
|
0
|
0
|
0
|
0
|
0
|
(118)
|
(118)
|
(295)
|
(295)
|
(354)
|
(354)
|
(412)
|
(412)
|
(469)
|
(469)
|
(496)
|
(496)
|
(521)
|
(521)
|
(518)
|
(518)
|
(518)
|
(518)
|
(518)
|
(518)
|
(345)
|
(374)
|
(115)
|
(144)
|
(58)
|
(58)
|
(58)
|
(87)
|
(116)
|
(344)
|
(373)
|
(343)
|
(343)
|
(172)
|
(171)
|
(171)
|
(170)
|
(111)
|
(110)
|
(108)
|
(107)
|
(106)
|
(106)
|
(106)
|
(106)
|
(106)
|
(416)
|
(457)
|
(494)
|
(532)
|
(516)
|
(514)
|
(515)
|
(515)
|
(259)
|
(258)
|
(515)
|
(514)
|
(512)
|
(509)
|
(248)
|
|
| Sonstiges |
(178)
|
0
|
58
|
100
|
(42)
|
(49)
|
(227)
|
(234)
|
(51)
|
0
|
(23)
|
(1)
|
(65)
|
(65)
|
(125)
|
(127)
|
(87)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
(5)
|
(42)
|
(147)
|
(215)
|
(246)
|
(102)
|
(115)
|
(55)
|
(28)
|
(69)
|
(102)
|
(388)
|
(435)
|
(622)
|
(631)
|
(485)
|
(529)
|
(431)
|
(520)
|
(476)
|
(541)
|
(478)
|
(486)
|
(429)
|
(428)
|
(393)
|
(406)
|
(396)
|
(399)
|
(404)
|
(420)
|
(423)
|
(470)
|
(482)
|
(511)
|
(546)
|
(516)
|
(592)
|
(571)
|
(608)
|
(577)
|
(551)
|
(508)
|
(481)
|
(482)
|
(447)
|
(40)
|
(117)
|
291
|
272
|
(104)
|
(22)
|
(385)
|
(370)
|
(359)
|
(316)
|
(306)
|
(224)
|
(205)
|
(270)
|
(225)
|
(307)
|
(236)
|
(291)
|
(267)
|
(419)
|
1.180
|
1.023
|
913
|
905
|
(740)
|
(662)
|
(567)
|
|
| Cashflow aus Finanzierungstätigkeit |
43
N/A
|
54
+26%
|
(2)
N/A
|
12
N/A
|
(55)
N/A
|
173
N/A
|
74
-57%
|
(1)
N/A
|
(36)
-3.500%
|
(222)
-517%
|
(121)
+45%
|
(115)
+5%
|
(63)
+45%
|
(124)
-97%
|
(191)
-54%
|
956
N/A
|
1.013
+6%
|
777
-23%
|
852
+10%
|
(608)
N/A
|
(840)
-38%
|
(1.042)
-24%
|
(1.449)
-39%
|
(1.307)
+10%
|
(1.123)
+14%
|
(902)
+20%
|
(556)
+38%
|
(674)
-21%
|
10.063
N/A
|
10.169
+1%
|
9.013
-11%
|
9.009
0%
|
(2.078)
N/A
|
(3.995)
-92%
|
(3.479)
+13%
|
(3.270)
+6%
|
(4.201)
-28%
|
(2.436)
+42%
|
(1.889)
+22%
|
(153)
+92%
|
851
N/A
|
457
-46%
|
499
+9%
|
(801)
N/A
|
(1.334)
-67%
|
(1.105)
+17%
|
(1.182)
-7%
|
(1.926)
-63%
|
(1.128)
+41%
|
(1.093)
+3%
|
(965)
+12%
|
(979)
-1%
|
(985)
-1%
|
(1.014)
-3%
|
(1.002)
+1%
|
(873)
+13%
|
(1.304)
-49%
|
(1.065)
+18%
|
(1.172)
-10%
|
(1.437)
-23%
|
(1.635)
-14%
|
(3.112)
-90%
|
(3.502)
-13%
|
(3.127)
+11%
|
(2.973)
+5%
|
(1.521)
+49%
|
(1.074)
+29%
|
(2.382)
-122%
|
(2.164)
+9%
|
(995)
+54%
|
(2.093)
-110%
|
(571)
+73%
|
(537)
+6%
|
(1.637)
-205%
|
331
N/A
|
683
+106%
|
1.528
+124%
|
2.075
+36%
|
1.943
-6%
|
1.388
-29%
|
1.056
-24%
|
559
-47%
|
(1.439)
N/A
|
(1.931)
-34%
|
(1.990)
-3%
|
(2.032)
-2%
|
(797)
+61%
|
82
N/A
|
(469)
N/A
|
1.259
N/A
|
878
-30%
|
(2.093)
N/A
|
(2.565)
-23%
|
(4.672)
-82%
|
(4.981)
-7%
|
(2.438)
+51%
|
|
| Veränderung der Zahlungsmittel | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effekt von Wechselkursänderungen |
2
|
(3)
|
1
|
0
|
0
|
(5)
|
(7)
|
(7)
|
(6)
|
6
|
2
|
(17)
|
(40)
|
(47)
|
(37)
|
(62)
|
(34)
|
(34)
|
(115)
|
(72)
|
10
|
(21)
|
(148)
|
(239)
|
(333)
|
(266)
|
(66)
|
65
|
234
|
213
|
190
|
104
|
(71)
|
(115)
|
(71)
|
(37)
|
(46)
|
(38)
|
(57)
|
266
|
175
|
119
|
188
|
(245)
|
(83)
|
53
|
81
|
152
|
180
|
226
|
56
|
194
|
187
|
239
|
292
|
296
|
304
|
50
|
64
|
(8)
|
(64)
|
32
|
15
|
(32)
|
(49)
|
(22)
|
32
|
34
|
113
|
51
|
(28)
|
16
|
(89)
|
(9)
|
25
|
1
|
5
|
(44)
|
(30)
|
(16)
|
2
|
(26)
|
55
|
211
|
178
|
208
|
106
|
(46)
|
(32)
|
(5)
|
32
|
(41)
|
445
|
413
|
98
|
255
|
|
| Nettoveränderung der Zahlungsmittel |
(165)
N/A
|
(283)
-72%
|
(325)
-15%
|
(53)
+84%
|
(10)
+81%
|
(53)
-430%
|
(34)
+36%
|
39
N/A
|
5
-87%
|
154
+2.980%
|
291
+89%
|
369
+27%
|
779
+111%
|
663
-15%
|
602
-9%
|
1.676
+178%
|
1.223
-27%
|
541
-56%
|
2.302
+326%
|
1.574
-32%
|
2.956
+88%
|
2.571
-13%
|
778
-70%
|
(1.911)
N/A
|
(3.646)
-91%
|
(2.901)
+20%
|
(2.846)
+2%
|
(521)
+82%
|
(558)
-7%
|
572
N/A
|
(412)
N/A
|
(165)
+60%
|
479
N/A
|
(858)
N/A
|
8
N/A
|
94
+1.075%
|
(499)
N/A
|
270
N/A
|
554
+105%
|
3.082
+456%
|
3.573
+16%
|
2.754
-23%
|
2.327
-16%
|
(330)
N/A
|
(1.138)
-245%
|
(850)
+25%
|
(842)
+1%
|
(1.680)
-100%
|
(495)
+71%
|
(564)
-14%
|
(668)
-18%
|
(397)
+41%
|
(743)
-87%
|
(819)
-10%
|
(804)
+2%
|
(366)
+54%
|
(142)
+61%
|
(82)
+42%
|
(56)
+32%
|
(374)
-568%
|
(480)
-28%
|
(949)
-98%
|
(425)
+55%
|
(224)
+47%
|
(455)
-103%
|
673
N/A
|
785
+17%
|
594
-24%
|
782
+32%
|
1.237
+58%
|
(102)
N/A
|
136
N/A
|
(708)
N/A
|
(2.227)
-215%
|
(1.193)
+46%
|
(1.216)
-2%
|
(576)
+53%
|
150
N/A
|
(24)
N/A
|
(13)
+46%
|
977
N/A
|
2.096
+115%
|
2.390
+14%
|
2.248
-6%
|
456
-80%
|
(200)
N/A
|
(929)
-365%
|
(1.295)
-39%
|
(1.139)
+12%
|
(970)
+15%
|
(855)
+12%
|
5.887
N/A
|
6.843
+16%
|
4.919
-28%
|
3.849
-22%
|
(2.474)
N/A
|
|
| Free Cashflow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cashflow |
(47)
N/A
|
(143)
-204%
|
(139)
+3%
|
(136)
+2%
|
35
N/A
|
36
+3%
|
98
+172%
|
195
+99%
|
182
-7%
|
313
+72%
|
476
+52%
|
623
+31%
|
869
+39%
|
987
+14%
|
1.006
+2%
|
1.129
+12%
|
1.303
+15%
|
1.353
+4%
|
1.657
+22%
|
2.056
+24%
|
2.519
+23%
|
2.313
-8%
|
1.799
-22%
|
1.784
-1%
|
1.230
-31%
|
1.206
-2%
|
1.466
+22%
|
1.287
-12%
|
1.240
-4%
|
2.223
+79%
|
2.245
+1%
|
2.664
+19%
|
2.702
+1%
|
2.018
-25%
|
2.385
+18%
|
2.038
-15%
|
2.464
+21%
|
2.626
+7%
|
2.302
-12%
|
2.752
+20%
|
2.721
-1%
|
2.707
-1%
|
2.533
-6%
|
1.623
-36%
|
1.718
+6%
|
1.579
-8%
|
1.252
-21%
|
1.153
-8%
|
1.020
-12%
|
790
-23%
|
1.043
+32%
|
1.244
+19%
|
780
-37%
|
638
-18%
|
538
-16%
|
538
N/A
|
381
-29%
|
453
+19%
|
466
+3%
|
733
+57%
|
1.640
+124%
|
2.502
+53%
|
3.567
+43%
|
3.600
+1%
|
3.428
-5%
|
3.145
-8%
|
2.817
-10%
|
2.762
-2%
|
2.532
-8%
|
1.916
-24%
|
1.686
-12%
|
1.468
-13%
|
696
-53%
|
119
-83%
|
(894)
N/A
|
(1.331)
-49%
|
(1.566)
-18%
|
(1.311)
+16%
|
(1.292)
+1%
|
(651)
+50%
|
692
N/A
|
2.432
+251%
|
4.735
+95%
|
4.962
+5%
|
3.525
-29%
|
1.919
-46%
|
(39)
N/A
|
(1.029)
-2.538%
|
(559)
+46%
|
(1.150)
-106%
|
(654)
+43%
|
(298)
+54%
|
528
N/A
|
422
-20%
|
(213)
N/A
|
(89)
+58%
|
|