3M |
|
|
|
|
Split 2:1 |
|
|
|
|
|
3M |
|
|
|
|
|
|
|
|
|
|
3M |
|
|
|
|
Mrd. $ |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
Mrd. $ |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
Mrd. $ |
2019 |
2020 |
2021 |
2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Umsatz |
15,66 |
16,72 |
16,08 |
16,33 |
18,23 |
20,01 |
21,17 |
22,92 |
24,46 |
25,27 |
Umsatz |
23,12 |
26,66 |
29,61 |
29,90 |
30,87 |
31,82 |
30,27 |
30,11 |
31,66 |
32,77 |
Umsatz |
32,14 |
32,18 |
|
|
C.O.S. |
8,85 |
8,79 |
8,75 |
8,50 |
9,29 |
9,96 |
10,38 |
11,71 |
12,74 |
13,38 |
C.O.S. |
12,11 |
13,83 |
15,69 |
15,69 |
16,11 |
16,45 |
15,38 |
15,04 |
16,00 |
16,68 |
C.O.S. |
17,14 |
16,61 |
|
|
GM |
6,81 |
7,93 |
7,33 |
7,83 |
8,94 |
10,05 |
10,79 |
11,21 |
11,72 |
11,89 |
GM |
11,01 |
12,83 |
13,92 |
14,21 |
14,76 |
15,37 |
14,89 |
15,07 |
15,66 |
16,09 |
GM |
15,00 |
15,57 |
|
|
GMR |
43% |
47% |
46% |
48% |
49% |
50% |
51% |
49% |
48% |
47% |
GMR |
48% |
48% |
47% |
48% |
48% |
48% |
49% |
50% |
49% |
49% |
GMR |
47% |
48% |
|
|
S.G.A. |
3,85 |
4,88 |
5,06 |
4,79 |
5,23 |
5,47 |
5,82 |
6,30 |
6,39 |
6,65 |
S.G.A. |
6,20 |
6,91 |
7,74 |
7,73 |
8,10 |
8,24 |
7,83 |
7,85 |
8,42 |
8,88 |
S.G.A. |
8,23 |
8,81 |
|
|
S.G.A./GM |
57% |
62% |
69% |
61% |
59% |
54% |
54% |
56% |
55% |
56% |
S.G.A./GM |
56% |
54% |
56% |
54% |
55% |
54% |
53% |
52% |
54% |
55% |
S.G.A./GM |
55% |
57% |
|
|
Oper. Inc. |
2,96 |
3,06 |
2,27 |
3,05 |
3,71 |
4,58 |
4,97 |
4,91 |
5,33 |
5,20 |
Oper. Inc. |
4,81 |
5,92 |
6,18 |
6,48 |
6,66 |
7,14 |
7,06 |
7,22 |
7,24 |
7,21 |
Oper. Inc. |
6,77 |
6,76 |
|
|
O.I.R. |
19% |
18% |
14% |
19% |
20% |
23% |
23% |
21% |
22% |
21% |
O.I.R. |
21% |
22% |
21% |
22% |
22% |
22% |
23% |
24% |
23% |
22% |
O.I.R. |
21% |
21% |
|
|
Zinsen |
0,11 |
0,11 |
0,12 |
0,08 |
0,08 |
0,07 |
0,08 |
0,12 |
0,21 |
0,22 |
Zinsen |
0,22 |
0,20 |
0,19 |
0,17 |
0,15 |
0,14 |
0,15 |
0,20 |
0,32 |
0,35 |
Zinsen |
0,45 |
0,53 |
|
|
Zinsen/Op.
Inc. |
4% |
4% |
5% |
3% |
2% |
2% |
2% |
2% |
4% |
4% |
Zinsen/Op. Inc. |
5% |
3% |
3% |
3% |
2% |
2% |
2% |
3% |
4% |
5% |
Zinsen/Op. Inc. |
7% |
8% |
|
|
Equity+Z.erg. |
0,03 |
0,03 |
0,04 |
0,04 |
0,03 |
0,05 |
0,06 |
0,05 |
0,13 |
0,11 |
Equity+Z.erg. |
0,04 |
0,04 |
0,04 |
0,04 |
0,04 |
0,03 |
0,03 |
0,03 |
0,05 |
0,14 |
Equity+Z.erg. |
-0,01 |
0,08 |
|
|
EBTv.And |
2,88 |
2,97 |
2,19 |
3,01 |
3,66 |
4,56 |
4,95 |
4,84 |
5,25 |
5,09 |
EBTv.And |
4,63 |
5,76 |
6,03 |
6,35 |
6,55 |
7,03 |
6,94 |
7,05 |
6,97 |
7,00 |
EBTv.And |
6,31 |
6,31 |
|
|
EBTv.And R |
18% |
18% |
14% |
18% |
20% |
23% |
23% |
21% |
21% |
20% |
EBTv.And R |
20% |
22% |
20% |
21% |
21% |
22% |
23% |
23% |
22% |
21% |
EBTv.And R |
20% |
20% |
|
|
Andere |
0,00 |
-0,07 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,79 |
0,87 |
0,02 |
Andere |
0,00 |
0,00 |
0,00 |
0,00 |
0,01 |
0,00 |
-0,11 |
0,00 |
0,58 |
0,00 |
Andere |
-0,44 |
0,40 |
|
|
Andere/U |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
3% |
4% |
0% |
Andere/U |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
2% |
0% |
Andere/U |
-1% |
1% |
|
|
EBT |
2,88 |
2,90 |
2,19 |
3,01 |
3,66 |
4,56 |
4,95 |
5,63 |
6,12 |
5,11 |
EBT |
4,63 |
5,76 |
6,03 |
6,35 |
6,56 |
7,03 |
6,83 |
7,05 |
7,55 |
7,00 |
EBT |
5,87 |
6,71 |
|
|
Tax |
1,03 |
1,03 |
0,70 |
0,97 |
1,20 |
1,50 |
1,69 |
1,72 |
1,96 |
1,59 |
Tax |
1,39 |
1,59 |
1,67 |
1,84 |
1,84 |
2,03 |
1,98 |
2,00 |
2,68 |
1,64 |
Tax |
1,13 |
1,33 |
|
|
Minority
Int. |
0,08 |
0,09 |
0,05 |
0,07 |
0,05 |
0,06 |
0,06 |
0,05 |
0,06 |
0,06 |
Minority Int. |
0,05 |
0,08 |
0,07 |
0,07 |
0,06 |
0,04 |
0,01 |
0,01 |
0,01 |
0,01 |
Minority Int. |
0,01 |
0,00 |
|
|
N.I. |
1,76 |
1,78 |
1,43 |
1,97 |
2,40 |
2,99 |
3,20 |
3,85 |
4,10 |
3,46 |
N.I. |
3,19 |
4,09 |
4,28 |
4,44 |
4,66 |
4,96 |
4,83 |
5,05 |
4,86 |
5,35 |
N.I. |
4,57 |
5,38 |
|
|
UR |
12% |
11% |
9% |
12% |
13% |
15% |
15% |
15% |
17% |
14% |
UR |
14% |
15% |
15% |
18% |
15% |
16% |
16% |
17% |
16% |
16% |
UR |
15% |
17% |
|
|
N.I. +-
Sondereffekt |
|
|
|
|
|
|
|
3,36 |
3,57 |
|
N.I. +- Sondereffekt |
|
|
|
|
|
|
|
|
4,97 |
|
N.I. +- Sondereffekt |
4,81 |
|
|
|
SD |
0,45 |
0,37 |
1,70 |
0,78 |
1,29 |
0,94 |
0,99 |
0,56 |
3,01 |
1,30 |
SD |
1,28 |
0,60 |
1,62 |
0,82 |
1,01 |
1,77 |
0,95 |
1,99 |
1,28 |
1,67 |
SD |
3,48 |
4,16 |
|
|
G/A +-
Sondereffekt |
|
|
|
|
|
|
|
4,50 $ |
4,97$ |
|
G/A +- Sondereffekt |
|
|
|
|
|
|
|
|
8,32 $ |
|
G/A +- Sondereffekt |
8,33 $ |
|
|
|
G/A -B- |
4,39$ |
4,50$ |
3,63$ |
5,06$ |
3,07$ |
3,83$ |
4,18$ |
5,15$ |
5,70$ |
4,95$ |
G/A -B- |
4,56$ |
5,72$ |
6,05$ |
6,40$ |
6,83$ |
7,63$ |
7,72$ |
8,35$ |
8,13$ |
9,09$ |
G/A -B- |
7,92$ |
9,32 $ |
|
|
G/A -D- |
4,34$ |
4,45$ |
3,58$ |
4,99$ |
3,02$ |
3,75$ |
4,12$ |
5,06$ |
5,60$ |
4,89$ |
G/A -D- |
4,52$ |
5,63$ |
5,96$ |
6,32$ |
6,72$ |
7,49$ |
7,58$ |
8,16$ |
7,93$ |
8,89$ |
G/A -D- |
7,81$ |
9,25 $ |
|
|
G/A-B-EBT |
6,87$ |
7,14$ |
5,39$ |
7,46$ |
4,58$ |
5,72$ |
6,4$ |
7,44$ |
8,43$ |
5,00$ |
G/A-B-EBT |
4,53$ |
7,91$ |
8,34$ |
8,97$ |
9,52$ |
10,72$ |
10,92$ |
11,67$ |
12,64$ |
11,90$ |
G/A-B-EBT |
10,17$ |
10,92 $ |
|
|
|
|
|
|
|
Split 2:1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jahre |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
Jahre |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
|
2019 |
2020 |
2021 |
2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Netto KE |
-0,44 |
-0,38 |
-0,86 |
-0,42 |
-0,13 |
-1,28 |
-1,83 |
-1,83 |
-2,44 |
-1,34 |
Netto KE |
0,41 |
-0,18 |
-1,80 |
-1,19 |
-3,60 |
-4,65 |
-4,60 |
-2,95 |
-1,34 |
-4,31 |
Netto KE |
-0,86 |
0,06 |
|
|
AA -B- |
0,402m |
0,395m |
0,394m |
0,390m |
0,782m |
0,780m |
0,765m |
0,747m |
0,718m |
0,699m |
AA -B- |
0,700m |
0,713m |
0,708m |
0,693m |
0,681m |
0,649m |
0,625m |
0,604m |
0,597m |
0,588m |
AA -B- |
0,577m |
0,578 M |
|
|
AA -D- |
0,406m |
0,399m |
0,399m |
0,396m |
0,795m |
0,796m |
0,777m |
0,761m |
0,732m |
0,707m |
AA -D- |
0,706m |
0,725m |
0,719m |
0,703m |
0,693m |
0,662m |
0,637m |
0,618m |
0,612m |
0,602m |
AA -D- |
0,585m |
0,582 M |
|
|
AA -D-
+Eig.A. |
|
|
|
|
|
|
|
|
|
|
AA -D- +Eig.A. |
|
|
|
|
|
|
|
|
|
|
AA -D- +Eig.A. |
|
0,944 M |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BW
(dil.) |
15,49$ |
16,36$ |
15,26$ |
15,16$ |
9,92$ |
13,04$ |
13,01$ |
13,08$ |
16,05$ |
13,97$ |
BW
(dil.) |
18,07$ |
21,60$ |
21,44$ |
25,00$ |
25,25$ |
19,80$ |
18,38$ |
17,05$ |
18,89$ |
16,27$ |
BW
(dil.) |
17,19$ |
22,11 $ |
|
|
BW(dil.)+EiA |
|
|
|
|
|
|
|
|
|
|
BW(dil.)+EiA |
|
|
|
|
|
|
|
|
|
|
BW(dil.)+EiA |
|
44,78 $ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EKR |
|
28% |
22% |
32% |
40% |
38% |
31% |
38% |
41% |
29% |
EKR |
32% |
41% |
27% |
29% |
27% |
28% |
37% |
43% |
47% |
46% |
EKR |
46% |
13% |
|
|
CR-MA R |
|
13% |
10% |
13% |
16% |
17% |
15% |
19% |
19% |
14% |
CR-MA R |
12% |
16% |
14% |
14% |
14% |
15% |
15% |
15% |
15% |
14% |
CR-MA R |
13% |
7% |
|
|
WC/O.I.R. R |
|
32% |
23% |
32% |
41% |
51% |
54% |
53% |
52% |
46% |
WC/O.I.R. R |
41% |
52% |
50% |
49% |
46% |
48% |
48% |
50% |
50% |
45% |
WC/O.I.R. R |
43% |
42% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mrd. $ |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
Mrd. $ |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
Mrd. $ |
2019 |
2020 |
2021 |
2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
St.Equ. -MA |
|
|
|
|
|
|
|
|
|
|
St.Equ. -MA |
12,76 |
15,66 |
15,42 |
17,58 |
17,50 |
13,11 |
11,71 |
10,30 |
11,56 |
9,80 |
St.Equ. -MA |
10,06 |
12,87 |
|
|
St.Equ. |
6,29 |
6,53 |
6,09 |
5,99 |
7,89 |
10,38 |
10,10 |
9,96 |
11,75 |
9,88 |
St.Equ. |
13,30 |
16,02 |
15,86 |
18,04 |
17,95 |
13,14 |
11,75 |
10,34 |
11,62 |
9,85 |
St.Equ. |
10,13 |
12,93 |
|
|
Eq.-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
Eq.-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
Eq.-MA+EigeneA |
39,91 |
42,27 |
|
|
C-MA |
|
|
|
|
|
|
|
|
|
|
C-MA |
26,71 |
29,81 |
31,18 |
33,41 |
33,10 |
31,24 |
32,68 |
32,86 |
37,93 |
36,45 |
C-MA |
44,60 |
47,28 |
|
|
C-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
C-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
C-MA+EigeneA |
74,45 |
76,68 |
|
|
C |
13,90 |
14,52 |
14,61 |
15,33 |
17,60 |
20,71 |
20,51 |
21,29 |
24,69 |
25,55 |
C |
27,25 |
30,16 |
31,62 |
33,88 |
33,55 |
31,27 |
32,72 |
32,91 |
37,99 |
36,50 |
C |
44,66 |
47,34 |
|
|
WorkingCapital |
9,46 |
9,95 |
9,44 |
9,13 |
9,05 |
9,23 |
9,34 |
10,21 |
11,29 |
11,79 |
WorkingCapital |
11,44 |
12,39 |
13,31 |
14,51 |
14,97 |
14,63 |
14,49 |
14,50 |
15,87 |
15,86 |
WorkingCapital |
16,03 |
15,80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kapitalum.
Ges. |
|
1,20 |
1,11 |
1,12 |
1,19 |
1,14 |
1,02 |
1,12 |
1,15 |
1,02 |
Kapitalum. Ges. |
0,90 |
0,98 |
0,98 |
0,95 |
0,91 |
0,95 |
0,97 |
0,92 |
0,96 |
0,86 |
Kapitalum. Ges. |
0,88 |
0,72 |
|
|
Property P&E |
5,66 |
5,82 |
5,62 |
5,62 |
5,61 |
5,71 |
5,59 |
5,91 |
6,58 |
6,89 |
Property P&E |
7,00 |
7,28 |
7,67 |
8,38 |
8,65 |
8,49 |
8,52 |
8,52 |
8,87 |
8,74 |
Property P&E |
9,33 |
9,42 |
|
|
Kapitalu.
P.P&E |
|
2,95 |
2,76 |
2,91 |
3,24 |
3,57 |
3,71 |
4,10 |
4,14 |
3,84 |
Kapitalu. P.P&E |
3,36 |
3,81 |
4,07 |
3,90 |
3,68 |
3,68 |
3,57 |
3,53 |
3,72 |
3,69 |
Kapitalu. P.P&E |
3,68 |
3,45 |
|
|
Lager |
2,03 |
2,31 |
2,09 |
1,93 |
1,82 |
1,90 |
2,16 |
2,60 |
2,85 |
3,01 |
Lager |
2,64 |
3,16 |
3,42 |
3,84 |
3,86 |
3,71 |
3,51 |
3,39 |
4,03 |
4,37 |
Lager |
4,13 |
4,24 |
|
|
Lagerumsch. |
|
8,24 |
6,96 |
7,81 |
9,45 |
10,99 |
11,14 |
10,61 |
9,41 |
8,87 |
Lagerumsch. |
7,68 |
10,10 |
9,37 |
8,74 |
8,04 |
8,24 |
8,16 |
8,58 |
9,34 |
8,13 |
Lagerumsch. |
7,35 |
7,79 |
|
|
Forderungen |
2,78 |
2,89 |
2,48 |
2,53 |
2,71 |
2,79 |
2,84 |
3,10 |
3,36 |
3,20 |
Forderungen |
3,25 |
3,62 |
3,87 |
4,06 |
4,25 |
4,24 |
4,15 |
4,39 |
4,91 |
5,02 |
Forderungen |
4,79 |
4,71 |
|
|
Ford.Umsch. |
|
6,01 |
5,56 |
6,58 |
7,21 |
7,38 |
7,59 |
8,07 |
7,89 |
7,52 |
Ford.Umsch. |
7,23 |
8,20 |
8,18 |
7,73 |
7,60 |
7,49 |
7,14 |
7,26 |
7,21 |
6,67 |
Ford.Umsch. |
6,40 |
6,72 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EQ + Eigene
A. |
|
|
|
|
|
|
|
|
|
|
EQ + Eigene A. |
|
|
|
|
|
|
|
|
|
|
EQ + Eigene A. |
54% |
55% |
|
|
EQ |
45% |
45% |
42% |
39% |
45% |
50% |
49% |
45% |
48% |
39% |
EQ |
49% |
53% |
50% |
53% |
54% |
42% |
36% |
31% |
31% |
27% |
EQ |
23% |
27% |
|
|
Schulden
ges. |
7,61 |
7,99 |
8,52 |
9,34 |
9,72 |
10,33 |
10,41 |
11,34 |
12,95 |
15,67 |
Schulden ges. |
13,95 |
14,14 |
15,75 |
15,84 |
15,60 |
18,13 |
20,97 |
22,56 |
26,37 |
26,65 |
Schulden ges. |
34,53 |
34,41 |
|
|
Schulden
Kurz |
3,82 |
4,75 |
4,51 |
4,46 |
5,08 |
6,07 |
5,24 |
7,32 |
5,36 |
5,84 |
Schulden Kurz |
4,90 |
6,09 |
5,44 |
6,20 |
7,50 |
6,00 |
7,12 |
6,22 |
7,69 |
7,24 |
Schulden Kurz |
9,22 |
7,95 |
|
|
Schulden
Lang |
3,79 |
3,24 |
4,01 |
4,88 |
4,64 |
4,26 |
5,17 |
4,02 |
7,59 |
9,83 |
Schulden Lang |
9,05 |
8,05 |
10,31 |
9,64 |
8,10 |
12,13 |
13,85 |
16,34 |
18,68 |
19,41 |
Schulden Lang |
25,31 |
26,47 |
|
|
SK:SL |
1,01 |
1,46 |
1,12 |
0,91 |
1,09 |
1,42 |
1,01 |
1,82 |
0,70 |
0,59 |
SK:SL |
0,54 |
0,75 |
0,52 |
0,64 |
0,92 |
0,49 |
0,51 |
0,38 |
0,41 |
0,37 |
SK:SL |
0,36 |
0,30 |
|
|
SL:N.I. |
2,11 |
1,82 |
2,71 |
2,47 |
1,93 |
1,42 |
1,61 |
1,04 |
1,85 |
2,84 |
SL:N.I. |
2,83 |
1,96 |
2,40 |
2,17 |
1,73 |
2,44 |
2,86 |
3,23 |
3,84 |
3,62 |
SL:N.I. |
5,53 |
4,92 |
|
|
S:N.I. |
4,32 |
4,48 |
5,76 |
4,74 |
4,05 |
3,45 |
3,25 |
2,94 |
3,15 |
4,52 |
S:N.I. |
4,37 |
3,45 |
3,67 |
3,56 |
3,34 |
3,65 |
4,34 |
4,46 |
5,42 |
4,98 |
S:N.I. |
7,55 |
6,40 |
|
|
Vermög. Kurz |
6,07 |
6,38 |
6,30 |
6,06 |
7,72 |
8,72 |
7,12 |
8,95 |
9,84 |
9,60 |
Vermög. Kurz |
10,80 |
12,22 |
12,24 |
13,63 |
12,73 |
11,77 |
10,99 |
11,73 |
14,28 |
13,71 |
Vermög. Kurz |
12,97 |
14,98 |
|
|
Vermög. Lang |
7,83 |
8,14 |
8,31 |
9,27 |
9,88 |
11,99 |
13,39 |
12,34 |
3,11 |
15,95 |
Vermög. Lang |
16,45 |
17,94 |
19,38 |
20,25 |
20,82 |
19,50 |
21,73 |
21,18 |
23,71 |
22,79 |
Vermög. Lang |
31,69 |
32,36 |
|
|
WCV |
-1,54 |
-1,61 |
-2,22 |
-3,28 |
-2,00 |
-1,61 |
-3,29 |
1,63 |
-3,11 |
-6,07 |
WCV |
-3,15 |
-1,92 |
-3,51 |
-2,21 |
-2,87 |
-6,36 |
-9,98 |
-10,83 |
-12,09 |
-12,94 |
WCV |
-21,56 |
-19,43 |
|
|
Current R. |
1,58 |
1,34 |
1,39 |
1,35 |
1,51 |
1,43 |
1,35 |
1,22 |
1,83 |
1,64 |
Current R. |
2,20 |
2,00 |
2,25 |
2,19 |
1,69 |
1,96 |
1,54 |
1,88 |
1,85 |
1,89 |
Current R. |
1,40 |
1,88 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Im. + Good. |
0,54 |
0,85 |
1,21 |
2,17 |
2,69 |
2,93 |
3,96 |
4,79 |
5,39 |
7,15 |
Im. + Good. |
7,17 |
8,64 |
8,96 |
9,31 |
9,03 |
8,49 |
11,85 |
11,49 |
13,45 |
12,71 |
Im. + Good. |
19,82 |
19,64 |
|
|
St.Equ.-MA
-I.+G. |
5,75 |
5,68 |
4,88 |
3,82 |
5,20 |
7,45 |
6,14 |
5,17 |
6,36 |
2,73 |
St.Equ.-MA -I.+G. |
5,59 |
7,02 |
6,46 |
8,27 |
8,47 |
4,62 |
-0,14 |
-1,19 |
-1,89 |
-2,91 |
St.Equ.-MA -I.+G. |
-9,76 |
-6,77 |
|
|
BW - I.+G. |
14,16 $ |
14,24 $ |
12,23 $ |
9,65 $ |
6,54 $ |
9,36 $ |
7,90 $ |
6,79 $ |
8,69 $ |
3,86 $ |
BW - I.+G. |
7,92 $ |
9,68 $ |
8,98 $ |
11,76 $ |
12,22 $ |
6,98 $ |
NEG |
NEG |
NEG |
NEG |
BW - I.+G. |
NEG |
NEG |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
3,04 |
2,33 |
3,08 |
2,99 |
3,77 |
4,28 |
4,26 |
3,84 |
4,28 |
4,53 |
Op. CF |
4,94 |
5,17 |
5,28 |
5,30 |
5,82 |
6,63 |
6,42 |
6,66 |
6,24 |
6,44 |
Op. CF |
7,07 |
8,11 |
|
|
I.
CF |
-1,11 |
-1,37 |
-1,05 |
-1,93 |
-0,97 |
-0,94 |
-2,24 |
-1,46 |
-1,37 |
-2,40 |
I. CF |
-1,73 |
-2,69 |
-2,72 |
-2,69 |
-0,86 |
-0,60 |
-2,82 |
-1,40 |
-3,09 |
0,22 |
I. CF |
-6,44 |
-0,58 |
|
|
F.
CF |
-1,73 |
-1,13 |
-1,72 |
-1,02 |
-1,63 |
-2,53 |
-3,68 |
-2,06 |
-2,55 |
-1,77 |
F. CF |
-2,01 |
-2,12 |
-3,68 |
-2,06 |
-5,25 |
-6,60 |
-3,65 |
-4,63 |
-2,66 |
-6,70 |
F. CF |
-1,12 |
-5,30 |
|
|
CASH |
0,39 |
0,30 |
0,62 |
0,62 |
1,84 |
2,76 |
1,07 |
1,45 |
1,90 |
1,85 |
CASH |
3,04 |
3,38 |
2,20 |
2,88 |
2,58 |
1,90 |
1,80 |
2,40 |
3,05 |
2,85 |
CASH |
2,35 |
4,63 |
|
|
Other Cash |
|
|
|
|
|
|
|
2,08 |
2,96 |
2,57 |
Other CASH |
4,61 |
5,02 |
4,58 |
5,69 |
4,79 |
3,35 |
1,93 |
2,70 |
4,13 |
3,23 |
Other CASH |
2,45 |
5,03 |
|
|
|
|
|
|
|
Split 2:1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owners
Earnings |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
Mrd. $ |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
Mrd. $ |
2019 |
2020 |
2021 |
2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
3,04 |
2,33 |
3,08 |
2,99 |
3,77 |
4,28 |
4,26 |
3,84 |
4,28 |
4,53 |
Op. CF |
4,94 |
5,17 |
5,28 |
5,30 |
5,82 |
6,63 |
6,42 |
6,66 |
6,24 |
6,44 |
Op. CF |
7,07 |
8,11 |
|
|
Capital exp. |
0,93 |
1,02 |
0,88 |
0,68 |
0,55 |
0,87 |
0,90 |
1,12 |
1,32 |
1,38 |
Capital exp. |
0,83 |
1,06 |
1,32 |
1,44 |
1,54 |
1,35 |
1,43 |
1,36 |
1,32 |
1,32 |
Capital exp. |
1,58 |
1,37 |
|
|
Free CF |
2,11 |
1,31 |
2,20 |
2,31 |
3,22 |
3,41 |
3,36 |
2,72 |
2,96 |
3,15 |
Free CF |
4,11 |
4,11 |
3,96 |
3,86 |
4,28 |
5,28 |
4,99 |
5,30 |
4,92 |
5,12 |
Free CF |
5,49 |
6,74 |
|
|
Free CF-MA |
2,03 |
1,22 |
2,15 |
2,24 |
3,17 |
3,35 |
3,30 |
2,67 |
2,90 |
3,09 |
Free CF-MA |
4,06 |
4,03 |
3,89 |
3,79 |
4,22 |
5,24 |
4,98 |
5,29 |
4,91 |
5,11 |
Free CF-MA |
5,48 |
|
|
|
FCF-R |
13% |
8% |
14% |
14% |
18% |
17% |
16% |
12% |
12% |
12% |
FCF-R |
18% |
15% |
13% |
13% |
14% |
17% |
16% |
18% |
16% |
16% |
FCF-R |
17% |
21% |
|
|
Free CF/A
-B- |
5,04$ |
3,08$ |
5,45$ |
5,74$ |
4,05$ |
4,29$ |
4,31$ |
3,57$ |
4,03$ |
4,42$ |
Free CF/A -B- |
5,80$ |
5,65$ |
5,49$ |
5,46$ |
6,19$ |
8,07$ |
7,96$ |
8,75$ |
8,22$ |
8,69$ |
Free CF/A -B- |
9,49$ |
11,66 $ |
|
|
Tilgung |
|
0,53 |
0,56 |
0,60 |
0,65 |
0,68 |
0,72 |
0,73 |
0,79 |
0,91 |
Tilgung |
1,10 |
0,98 |
0,99 |
1,10 |
1,11 |
1,09 |
1,27 |
1,47 |
1,58 |
1,85 |
Tilgung |
1,87 |
2,42 |
|
|
Liqu.Über. |
|
0,69 |
1,59 |
1,64 |
2,52 |
2,67 |
2,58 |
1,94 |
2,11 |
2,18 |
Liqu.Über. |
2,96 |
3,05 |
2,90 |
2,69 |
3,11 |
4,15 |
3,71 |
3,82 |
3,33 |
3,26 |
Liqu.Über. |
3,61 |
4,32 |
|
|
Liqu.Über./A
-B- |
|
1,75 $ |
4,03 $ |
4,21 $ |
3,22 $ |
3,42 $ |
3,37 $ |
2,60 $ |
2,94 $ |
3,12 $ |
Liqu.Über./A -B- |
4,23 $ |
4,28 $ |
4,10 $ |
3,88 $ |
4,57 $ |
6,39 $ |
5,94 $ |
6,32 $ |
5,58 $ |
5,54 $ |
Liqu.Über./A -B- |
6,26 $ |
7,47 $ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
EX:N.I. |
51% |
57% |
62% |
35% |
23% |
29% |
28% |
29% |
32% |
40% |
Capital EX:N.I. |
26% |
26% |
31% |
32% |
33% |
27% |
30% |
27% |
27% |
25% |
Capital EX:N.I. |
35% |
25% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Abschreibungen |
0,86 |
1,08 |
1,09 |
0,95 |
0,96 |
1,00 |
0,99 |
1,08 |
1,07 |
1,15 |
Abschreibungen |
1,16 |
1,12 |
1,24 |
1,29 |
1,37 |
1,41 |
1,44 |
1,47 |
1,54 |
1,49 |
Abschreibungen |
1,59 |
1,91 |
|
|
Absch./GM |
13% |
14% |
15% |
13% |
11% |
10% |
9% |
10% |
9% |
10% |
Absch./GM |
11% |
9% |
9% |
9% |
9% |
9% |
10% |
10% |
10% |
9% |
Absch./GM |
11% |
12% |
|
|
R&D |
1,06 |
1,10 |
1,08 |
1,07 |
1,10 |
1,14 |
1,24 |
1,52 |
1,37 |
1,40 |
R&D |
1,29 |
1,43 |
1,57 |
1,63 |
1,72 |
1,77 |
1,76 |
1,74 |
1,85 |
1,82 |
R&D |
1,91 |
1,88 |
|
|
R&D/GM |
16% |
14% |
15% |
13% |
12% |
11% |
11% |
14% |
12% |
12% |
R&D/GM |
12% |
11% |
11% |
11% |
12% |
12% |
12% |
12% |
12% |
11% |
R&D/GM |
13% |
12% |
|
|
Adv. |
0,48 |
0,54 |
0,43 |
0,37 |
0,41 |
0,43 |
0,46 |
0,47 |
0,47 |
0,47 |
Adv. |
0,41 |
0,51 |
0,52 |
0,48 |
0,42 |
0,41 |
0,37 |
0,39 |
0,41 |
0,40 |
Adv. |
0,35 |
0,28 |
|
|
Adv./GM |
7% |
7% |
6% |
5% |
5% |
4% |
4% |
4% |
4% |
4% |
Adv./GM |
4% |
4% |
4% |
3% |
3% |
3% |
2% |
3% |
3% |
2% |
Adv./GM |
2% |
2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sonderdiv. |
|
|
|
|
|
|
|
|
|
|
Sonderdiv. |
|
|
|
|
|
|
|
|
|
|
Sonderdiv. |
|
|
|
|
Div/A |
2,24$ |
2,32$ |
2,40$ |
2,48$ |
1,32$ |
1,44$ |
1,68$ |
1,84$ |
1,92$ |
2,00$ |
Div/A |
2,04$ |
2,10$ |
2,20$ |
2,36$ |
3,39$ |
3,59$ |
4,10$ |
4,44$ |
4,70$ |
5,44$ |
Div/A |
5,76$ |
5,88 $ |
|
|
Divisumme |
0,90 |
0,91 |
0,94 |
0,96 |
1,03 |
1,12 |
1,28 |
1,37 |
1,38 |
1,39 |
Divisumme |
1,42 |
1,49 |
1,55 |
1,63 |
2,30 |
2,32 |
2,56 |
2,68 |
2,80 |
3,19 |
Divisumme |
3,32 |
3,40 |
|
|
DIV/Op.CF |
30% |
39% |
31% |
32% |
27% |
26% |
30% |
36% |
32% |
31% |
DIV/Op.CF |
29% |
29% |
29% |
31% |
40% |
35% |
40% |
40% |
45% |
50% |
DIV/Op.CF |
47% |
42% |
|
|
DIV/N.I. |
51% |
52% |
66% |
49% |
43% |
38% |
40% |
36% |
34% |
40% |
DIV/N.I. |
45% |
37% |
36% |
37% |
50% |
47% |
53% |
53% |
58% |
60% |
DIV/N.I. |
73% |
63% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Einbehaltene
G. |
0,86 |
0,87 |
0,49 |
1,01 |
1,37 |
1,87 |
1,92 |
2,48 |
2,72 |
2,07 |
Einbehaltene G. |
1,77 |
2,60 |
2,73 |
2,81 |
2,36 |
2,64 |
2,27 |
2,37 |
2,06 |
2,16 |
Einbehaltene G. |
1,25 |
1,98 |
|
|
Retained
Ear. |
10,74 |
11,52 |
11,91 |
12,75 |
14,01 |
15,65 |
17,36 |
17,93 |
20,32 |
22,25 |
Retained Ear. |
23,75 |
26,00 |
28,35 |
30,68 |
32,42 |
34,32 |
36,58 |
37,91 |
39,12 |
40,64 |
Retained Ear. |
42,14 |
43,76 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividynamik/A |
|
4% |
3% |
3% |
6% |
9% |
17% |
10% |
4% |
4% |
Dividynamik/A |
2% |
3% |
5% |
7% |
44% |
6% |
14% |
8% |
6% |
17% |
Dividynamik/A |
6% |
2% |
|
|
Umsatzdynamik |
|
5% |
4% |
2% |
12% |
10% |
6% |
8% |
7% |
3% |
Umsatzdynamik |
9% |
15% |
11% |
1% |
3% |
3% |
5% |
1% |
5% |
5% |
Umsatzdynamik |
2% |
0% |
|
|
N.I.-dynamik |
|
1% |
20% |
38% |
22% |
25% |
7% |
20% |
6% |
16% |
N.I.-dynamik |
8% |
28% |
5% |
4% |
5% |
6% |
3% |
5% |
4% |
10% |
N.I.-dynamik |
15% |
18% |
|
|
EBTv.A.-dyn. |
|
3% |
26% |
37% |
22% |
25% |
9% |
2% |
8% |
3% |
EBTv.A.-dyn. |
9% |
24% |
5% |
5% |
3% |
7% |
1% |
2% |
1% |
0% |
EBTv.A.-dyn. |
10% |
0% |
|
|
Oper.
Inc.-dyn. |
|
5% |
26% |
34% |
22% |
23% |
9% |
1% |
9% |
2% |
Oper. Inc.-dyn. |
8% |
23% |
4% |
5% |
3% |
7% |
1% |
2% |
0% |
0% |
Oper. Inc.-dyn. |
6% |
0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
305,81 |
311,33 |
|
|
O.I.R. 10J |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J |
67,88 |
68,72 |
|
|
N.I. unang.
10J |
|
|
|
|
|
|
|
|
|
|
N.I. unang. 10J |
|
|
|
|
|
|
|
|
|
|
N.I. unang. 10J |
47,46 |
48,67 |
|
|
FCF 10J |
|
|
|
|
|
|
|
|
|
|
FCF 10J |
|
|
|
|
|
|
|
|
|
|
FCF 10J |
47,31 |
49,94 |
|
|
Capex 10J |
|
|
|
|
|
|
|
|
|
|
Capex 10J |
|
|
|
|
|
|
|
|
|
|
Capex 10J |
13,72 |
14,03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
22% |
22% |
|
|
UR 10J D
unan. |
|
|
|
|
|
|
|
|
|
|
UR 10J D unan. |
|
|
|
|
|
|
|
|
|
|
UR 10J D unan. |
15% |
16% |
|
|
FCF-R 10J D |
|
|
|
|
|
|
|
|
|
|
FCF-R 10J D |
|
|
|
|
|
|
|
|
|
|
FCF-R 10J D |
15% |
16% |
|
|
Capital
EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. 10J D |
29% |
29% |
|
|
|
|
|
|
|
Split 2:1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jahre |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
Mrd. $ |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
Mrd. $ |
2019 |
2020 |
2021 |
2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I.W. |
68 $ |
70 $ |
56 $ |
78 $ |
48 $ |
59 $ |
65 $ |
70 $ |
77 $ |
77 $ |
I.W. |
71 $ |
89 $ |
94 $ |
99 $ |
106 $ |
118 $ |
120 $ |
129 $ |
129 $ |
141 $ |
I.W. |
129 $ |
144 $ |
|
|
(Ben;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuell) |
|
|
|
|
I.W. |
|
|
65 $ |
69 $ |
38 $ |
49 $ |
58 $ |
66 $ |
73 $ |
77 $ |
I.W. |
75 $ |
78 $ |
84 $ |
96 $ |
102 $ |
112 $ |
119 $ |
127 $ |
129 $ |
135 $ |
I.W. |
135 $ |
139 $ |
|
|
(Ben;3JD;KGV15,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV15,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV15,5) |
|
|
|
|
I.W. |
78 $ |
48 $ |
84 $ |
89 $ |
63 $ |
66 $ |
67 $ |
55 $ |
62 $ |
69 $ |
I.W. |
90 $ |
88 $ |
85 $ |
85 $ |
96 $ |
125 $ |
123 $ |
136 $ |
127 $ |
135 $ |
I.W. |
147 $ |
181 $ |
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
I.W. |
|
|
71 $ |
74 $ |
50 $ |
58 $ |
66 $ |
64 $ |
64 $ |
64 $ |
I.W. |
74 $ |
81 $ |
87 $ |
87 $ |
90 $ |
105 $ |
119 $ |
133 $ |
131 $ |
135 $ |
I.W. |
139 $ |
155 $ |
|
|
(Ben;3JD;FCF15,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF15,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF15,5) |
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
(Buff;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Buff;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Buff;aktuell) |
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
(Buff;3JD) |
|
|
|
|
|
|
|
|
|
|
(Buff;3JD) |
|
|
|
|
|
|
|
|
|
|
(Buff;3JD) |
|
|
|
|
I.W. |
|
|
119 $ |
133 $ |
72 $ |
81 $ |
88 $ |
94 $ |
95 $ |
99 $ |
I.W. |
100 $ |
102 $ |
108 $ |
111 $ |
115 $ |
114 $ |
113 $ |
107 $ |
112 $ |
|
I.W. |
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
Split 2:1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kennzahlen
var. |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
Kennzahlen var. |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
Kennzahlen var. |
2019 |
2020 |
2021 |
2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kurs |
86 $ |
95 $ |
112 $ |
118 $ |
72 $ |
82 $ |
79 $ |
76 $ |
90 $ |
55 $ |
Kurs |
55 $ |
82 $ |
83 $ |
89 $ |
117 $ |
148 $ |
155 $ |
168 $ |
205 $ |
250 $ |
Kurs |
180 $ |
145 $ |
|
|
Marktwert |
34,92 |
37,91 |
44,69 |
46,73 |
57,24 |
65,27 |
61,38 |
57,84 |
65,88 |
38,89 |
Marktwert |
38,83 |
59,45 |
59,68 |
62,57 |
81,08 |
97,98 |
98,74 |
103,82 |
125,46 |
150,50 |
Marktwert |
105,30 |
84,39 |
|
|
MOper.Inc.V |
12 |
12 |
20 |
15 |
15 |
14 |
12 |
12 |
12 |
7 |
MOper.Inc.V |
8 |
10 |
10 |
10 |
12 |
14 |
14 |
14 |
17 |
21 |
MOper.Inc.V |
16 |
12 |
|
|
Untern.Wert |
37,14 |
41,29 |
47,60 |
50,24 |
59,31 |
63,48 |
60,49 |
60,36 |
67,85 |
43,04 |
Untern.Wert |
42,12 |
61,82 |
64,20 |
65,95 |
83,58 |
105,32 |
106,91 |
116,80 |
138,90 |
164,88 |
Untern.Wert |
126,91 |
102,00 |
|
|
UWOper.Inc.V |
13 |
13 |
21 |
16 |
16 |
14 |
12 |
12 |
13 |
8 |
UWOper.Inc.V |
9 |
10 |
10 |
10 |
13 |
15 |
15 |
16 |
19 |
23 |
UWOper.Inc.V |
19 |
15 |
|
|
KGV |
20 |
21 |
31 |
23 |
23 |
21 |
19 |
17 |
18 |
11 |
KGV |
12 |
14 |
14 |
14 |
17 |
19 |
20 |
20 |
25 |
28 |
KGV |
22 |
16 |
|
|
Rendite |
5,10% |
4,74% |
3,24% |
4,29% |
4,26% |
4,67% |
5,29% |
5,92% |
5,52% |
9,00% |
Rendite |
8,29% |
6,98% |
7,29% |
7,19% |
5,84% |
5,16% |
4,98% |
4,97% |
4,06% |
3,64% |
Rendite |
4,62% |
6,43% |
|
|
MU |
2,2 |
2,3 |
2,8 |
2,9 |
3,1 |
3,3 |
2,9 |
2,5 |
2,7 |
1,5 |
MU |
1,7 |
2,2 |
2,0 |
2,1 |
2,6 |
3,1 |
3,3 |
3,5 |
4,0 |
4,6 |
MU |
3,3 |
2,6 |
|
|
Kurs/BW V. |
5,6 |
5,8 |
7,3 |
7,8 |
7,3 |
6,3 |
6,1 |
5,8 |
5,6 |
3,9 |
Kurs/BW V. |
3,0 |
3,8 |
3,9 |
3,6 |
4,6 |
7,5 |
8,4 |
9,9 |
10,9 |
15,4 |
Kurs/BW V. |
10,5 |
3,2 |
|
|
Dividendenre. |
2,60% |
2,44% |
2,14% |
2,10% |
1,83% |
1,76% |
2,13% |
2,42% |
2,13% |
3,64% |
Dividendenre. |
3,71% |
2,56% |
2,65% |
2,65% |
2,90% |
2,43% |
2,65% |
2,64% |
2,29% |
2,18% |
Dividendenre. |
3,20% |
4,06% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Durch. Didy.
S.01 |
|
|
|
|
|
|
|
|
|
|
Durch. Didy. S.01 |
|
|
5% |
|
|
|
|
|
|
|
Durch. Didy. S.01 |
|
7% |
|
|
Durch.
U.Dy.S.01 |
|
|
|
|
|
|
|
|
|
|
Durch. U.Dy.S.01 |
|
|
5% |
|
|
|
|
|
|
|
Durch. U.Dy.S.01 |
|
4% |
|
|
Dr. FCF-dy.
S.01 |
|
|
|
|
|
|
|
|
|
|
Dr. FCF-dy. S.01 |
|
|
8% |
|
|
|
|
|
|
|
Dr. FCF-dy. S.01 |
|
5% |
|
|
Durch.G.D.S.01 |
|
|
|
|
|
|
|
|
|
|
Durch.G.D.S.01 |
|
|
9% |
|
|
|
|
|
|
|
Durch.G.D.S.01 |
|
6% |
|
|
D.EBTv.A.
S.01 |
|
|
|
|
|
|
|
|
|
|
D.EBTv.A. S.01 |
|
|
7% |
|
|
|
|
|
|
|
D.EBTv.A. S.01 |
|
5% |
|
|
D. O.Inc.
S.01 |
|
|
|
|
|
|
|
|
|
|
D. O.Inc.
S.01 |
|
|
7% |
|
|
|
|
|
|
|
D. O.Inc.
S.01 |
|
6% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Roll.
Dr.Didy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Didy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Didy. 10J |
|
8% |
|
|
Roll.
Dr.Udy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 10J |
|
1% |
|
|
Roll. dFCF
d. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 10J |
|
4% |
|
|
Roll.
Dr.Gdy.10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy.10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy.10J |
|
4% |
|
|
Roll.EBT.va
10J |
|
|
|
|
|
|
|
|
|
|
Roll.EBT.va 10J |
|
|
|
|
|
|
|
|
|
|
Roll.EBT.va 10J |
|
2% |
|
|
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
10J |
|
5% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Roll. Dr.
Didy 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr. Didy 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr. Didy 5J |
|
7% |
|
|
Roll.
Dr.Udy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 5J |
|
1% |
|
|
Roll. dFCF
d. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 5J |
|
4% |
|
|
Roll.
Dr.Gdy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy. 5J |
|
1% |
|
|
Roll. EBT.va
5J |
|
|
|
|
|
|
|
|
|
|
Roll. EBT.va 5J |
|
|
|
|
|
|
|
|
|
|
Roll. EBT.va 5J |
|
1% |
|
|
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
5J |
|
1% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|