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
Veränderung Invested Capital, Veränderung Sources of Financing 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 V.Working Capital Aktiva0,000,000,000,000,000,000,000,00NaN0,000,000,00NaN0,00NaN0,000,000,00
03 V.Working Capital Passiva-0,00-0,00-0,00-0,00-0,00-0,00-0,00-0,00NaN-0,00-0,00-0,00NaN-0,00NaN-0,000,000,00
04 V.Working Capital0,000,000,000,000,000,000,000,00NaN0,000,000,00NaN0,00NaN0,000,000,00
05 V.verzinsliche Aktiva0,000,000,000,000,000,000,000,00NaN0,000,000,00NaN0,00NaN0,000,000,00
06 V.verzinsliche Passiva2,61300,00-0,00-0,0013,89250,00-0,00-0,00-Infinity-100,0020,0050,00Infinity190,00-Infinity-0,003,84690,00
07 V.Verschuldung Bilanz-2,61-300,000,000,00-13,89-250,000,000,00Infinity100,00-20,00-50,00-Infinity-190,00Infinity0,00-3,84-690,00
08 V.Anlagevermögen2,61300,002,9680,000,000,00-5,88-100,00NaN0,004,0010,00-Infinity-40,00NaN0,001,39250,00
09 V.Working Capital0,000,000,000,000,000,000,000,00NaN0,000,000,00NaN0,00NaN0,000,000,00
10 V.Invested Capital2,61300,002,9680,000,000,00-5,88-100,00NaN0,004,0010,00-Infinity-40,00NaN0,001,39250,00
11 V.Eigenkapital5,22600,002,9680,0013,89250,00-5,88-100,00-Infinity-100,0024,0060,00Infinity150,00-Infinity-0,005,24940,00
12 V.Rückstellungen0,000,000,000,000,000,000,000,00NaN0,000,000,00NaN0,00NaN0,000,000,00
13 V.Verschuldung Bilanz-2,61-300,000,000,00-13,89-250,000,000,00Infinity100,00-20,00-50,00-Infinity-190,00Infinity0,00-3,84-690,00
14 V.Sources of Financing2,61300,002,9680,000,000,00-5,88-100,00NaN0,004,0010,00-Infinity-40,00NaN0,001,39250,00
Lufthansa Segment-bottom-up-Planung: Segmente und Summe Operativ. Prämissen im Input. 27.6.2005