airBuS a380 - Swiss Invest Group

Steuerliche Ergebnis- und Liquiditätsprognose // Teil B
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027
16.486 16.486 16.486 16.486 16.486 16.111 11.978 11.978 11.978 11.978 11.978 11.495
16.486 16.486 16.486 16.486 16.486 16.111 11.978 11.978 11.978 11.978 11.978 11.495
-13.667 -13.667 -13.667 -13.667 -13.667 -12.528 0 0 0 0 0 0
-593 -606 -620 -634 -648 -663 -678 -693 -709 -724 -741 -757
-1 -1 -1 -1 -1 -1 -1 -1 -1 -1 -1 35
-3.598 -3.112 -2.605 -2.064 -1.492 -873 -451 -284 -103 0 0 0
-17.859 -17.386 -16.893 -16.366 -15.808 -14.065 -1.129 -978 -812 -725 -742 -722
-1.372 -900 -406 121 679 2.046 10.848 11.000 11.166 11.253 11.236 10.773
0 0 0 0 0 0 0 5.358 11.166 11.253 11.236 10.773
143 151 159 167 174 182 229 247 266 258 274 289
-38 -40 -42 -44 -46 -48 -60 -65 -70 -68 -72 -76
105 111 117 123 128 134 168 182 196 190 201 212
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027
16.486 16.486 16.486 16.486 16.486 16.111 11.978 11.978 11.978 11.978 11.978 11.495
105 111 117 123 128 134 168 182 196 190 201 212
-593 -606 -620 -634 -648 -663 -678 -693 -709 -724 -741 -757
-3.598 -3.112 -2.605 -2.064 -1.492 -873 -451 -284 -103 0 0 0
-7.188 -7.672 -8.180 -8.720 -9.294 -9.912 -2.196 -2.364 -2.544 0 0 0
-1 -1 -1 -1 -1 -1 -1 -1 -1 -1 -1 35
5.212 5.206 5.199 5.190 5.180 4.797 8.820 8.819 8.817 11.443 11.438 10.985
7,25 7,25 7,25 7,25 7,25 7,25 12,00 12,00 15,00 16,00 16,00 16,00
-4.955 -4.955 -4.955 -4.955 -4.955 -4.955 -8.202 -8.202 -10.253 -10.936 -10.936 -10.936
257 251 243 235 225 -159 618 617 -1.436 507 502 49
2.859 3.110 3.354 3.589 3.813 3.655 4.273 4.889 3.453 3.960 4.462 4.511
0 0 0 0 0 0 0 0 0 0 0 49.455
0 0 0 0 0 0 0 0 0 0 0 -1.978
2.859 3.110 3.354 3.589 3.813 3.655 4.273 4.889 3.453 3.960 4.462 51.987
77