Erstellt mit ASRAP Web Publishing
OutputZum Input
Lufthansa_Segmentplanung
11 Kapitalzuführung/-ausschüttung12 Kapitalfluss13 Cash Flow14 Rentabilität15 Produktivität
6 Invested Capital7 Bilanzstruktur8 V.Aktiva9 V.Passiva10 V.Invested Capital
1 GuV (operativ)2 GuV (nicht operativ)3 Bilanzergebnis4 Aktiva5 Passiva
Bilanz-Aktiva, W = Working Capital, F = Financial Capital Umsatz = 100%
LHPLCAGLHTLSGCookLSYLCHUebSum
200520052005200520052005200520052005
ForecastForecastForecastForecastForecastForecastForecastUeberleitungOperativ
R1 V.Umsatzerlöse (% MioEUR) 7,14766,009,98245,005,88100,00-7,51-138,000,000,005,0412,000,000,000,000,005,81985,00
R2 V.Rohertrag I/Umsatz (% %Punkte) 145,0159,19208,8167,62949,3890,47131,1956,75!!24,6119,75!!!!94,5348,59
R3 V.Mitarbeiter (% Mitarb.) 0,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,281,00
%Mio EUR%Mio EUR%Mio EUR%Mio EUR%Mio EUR%Mio EUR%Mio EUR%Mio EUR%Mio EUR
01 Umsatzerlöse100,0011500,00100,002700,00100,001800,00100,001700,00NaN0,00100,00250,00NaN0,00NaN0,00100,0017950,00
02 Goodwill0,000,000,000,000,000,000,000,00NaN0,000,000,00NaN0,00NaN0,000,000,00
03 Immaterielle Vermögensgegenstände0,000,000,000,000,000,000,000,00NaN0,000,000,00NaN0,00NaN0,000,000,00
04 Sachanlagen69,948043,0054,591474,00110,781994,0067,471147,00Infinity263,0090,00225,00Infinity3197,00Infinity1977,00102,0618320,00
05 Finanzanlagen F0,000,000,000,000,000,000,000,00NaN0,000,000,00NaN0,00NaN0,000,000,00
06 Anlagevermögen69,948043,0054,591474,00110,781994,0067,471147,00Infinity263,0090,00225,00Infinity3197,00Infinity1977,00102,0618320,00
07 Vorräte W0,000,000,000,000,000,000,000,00NaN0,000,000,00NaN0,00NaN0,000,000,00
08 Ford. Lieferungen Leistungen W0,000,000,000,000,000,000,000,00NaN0,000,000,00NaN0,00NaN0,000,000,00
09 Ford. verbundene Unternehmen W0,000,000,000,000,000,000,000,00NaN0,000,000,00NaN0,00NaN0,000,000,00
10 Ford. Unternehmen mit Beteiligung W0,000,000,000,000,000,000,000,00NaN0,000,000,00NaN0,00NaN0,000,000,00
11 Sonstige Vermögensgegenstände W0,000,000,000,000,000,000,000,00NaN0,000,000,00NaN0,00NaN0,000,000,00
12 Rechnungsabgrenzung Aktiva W0,000,000,000,000,000,000,000,00NaN0,000,000,00NaN0,00NaN0,000,000,00
13 Working Capital Aktiva0,000,000,000,000,000,000,000,00NaN0,000,000,00NaN0,00NaN0,000,000,00
14 Ford. verbundene Unternehmen F0,000,000,000,000,000,000,000,00NaN0,000,000,00NaN0,00NaN0,000,000,00
15 Ford. Unternehmen mit Beteiligung F0,000,000,000,000,000,000,000,00NaN0,000,000,00NaN0,00NaN0,000,000,00
16 Sonstige Vermögensgegenstände F0,000,000,000,000,000,000,000,00NaN0,000,000,00NaN0,00NaN0,000,000,00
17 Wertpapiere F0,000,000,000,000,000,000,000,00NaN0,000,000,00NaN0,00NaN0,000,000,00
18 Flüssige Mittel F0,000,000,000,000,000,000,000,00NaN0,000,000,00NaN0,00NaN0,000,000,00
19 Verzinsliche Aktiva0,000,000,000,000,000,000,000,00NaN0,000,000,00NaN0,00NaN0,000,000,00
20 Bilanzsumme69,948043,0054,591474,00110,781994,0067,471147,00Infinity263,0090,00225,00Infinity3197,00Infinity1977,00102,0618320,00
Lufthansa Segment-bottom-up-Planung: Segmente und Summe Operativ. Prämissen im Input. 27.6.2005