Apple |
|
|
|
|
|
|
|
|
|
|
Apple |
Split 2:1 |
|
|
|
|
Split 2:1 |
|
|
|
|
Apple |
|
|
|
|
|
|
|
|
|
|
Apple |
Mrd. USD |
1990 |
1991 |
1992 |
1993 |
1994 |
1995 |
1996 |
1997 |
1998 |
1999 |
Mrd. USD |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
Mrd. USD |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
Mrd. USD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Split 7:1 |
|
|
|
|
|
|
Umsatz |
5,56 |
6,31 |
7,09 |
7,98 |
9,19 |
11,06 |
9,83 |
7,08 |
5,94 |
6,13 |
Umsatz |
7,98 |
5,36 |
5,74 |
6,21 |
8,28 |
13,93 |
19,32 |
24,01 |
32,48 |
36,54 |
Umsatz |
65,23 |
108,25 |
156,51 |
170,91 |
182,80 |
233,72 |
215,64 |
229,23 |
265,60 |
|
Umsatz |
C.O.S. |
|
|
3,99 |
5,25 |
6,84 |
8,20 |
8,25 |
5,71 |
4,46 |
4,44 |
C.O.S. |
5,82 |
4,13 |
4,14 |
4,50 |
6,02 |
9,89 |
13,72 |
15,85 |
21,33 |
23,40 |
C.O.S. |
39,54 |
64,43 |
87,85 |
106,61 |
112,26 |
140,09 |
131,38 |
141,05 |
163,76 |
|
C.O.S. |
GM |
|
|
3,10 |
2,73 |
2,35 |
2,86 |
1,58 |
1,37 |
1,48 |
1,69 |
GM |
2,16 |
1,23 |
1,60 |
1,71 |
2,26 |
4,04 |
5,60 |
8,15 |
11,15 |
13,14 |
GM |
25,69 |
43,82 |
68,66 |
64,30 |
70,54 |
93,63 |
84,26 |
88,19 |
101,84 |
|
GM |
GMR |
|
|
44% |
34% |
26% |
26% |
16% |
19% |
25% |
28% |
GMR |
27% |
23% |
28% |
28% |
27% |
29% |
29% |
34% |
34% |
36% |
GMR |
39% |
40% |
44% |
38% |
39% |
40% |
39% |
38% |
38% |
|
GMR |
S.G.A. |
|
|
2,29 |
2,45 |
1,95 |
2,20 |
2,17 |
1,77 |
1,21 |
1,31 |
S.G.A. |
1,64 |
1,56 |
1,56 |
1,68 |
1,91 |
2,39 |
3,15 |
3,75 |
4,87 |
5,48 |
S.G.A. |
7,30 |
10,03 |
13,42 |
15,31 |
18,03 |
22,40 |
24,24 |
26,84 |
30,94 |
|
S.G.A. |
S.G.A./GM |
|
|
74% |
90% |
83% |
77% |
137% |
129% |
82% |
78% |
S.G.A./GM |
76% |
127% |
97% |
98% |
85% |
59% |
56% |
46% |
44% |
42% |
S.G.A./GM |
28% |
23% |
20% |
24% |
26% |
24% |
29% |
30% |
30% |
|
S.G.A./GM |
Oper. Inc. |
|
|
0,81 |
0,28 |
0,40 |
0,66 |
0,59 |
0,40 |
0,27 |
0,38 |
Oper. Inc. |
0,52 |
0,33 |
0,04 |
0,03 |
0,35 |
1,65 |
2,45 |
4,41 |
6,28 |
7,66 |
Oper. Inc. |
18,39 |
33,79 |
55,24 |
49,00 |
52,50 |
71,23 |
60,02 |
61,34 |
70,90 |
|
Oper. Inc. |
O.I.R. |
|
|
11% |
4% |
4% |
6% |
6% |
6% |
5% |
6% |
O.I.R. |
7% |
6% |
1% |
0% |
4% |
12% |
13% |
18% |
19% |
21% |
O.I.R. |
28% |
31% |
35% |
29% |
29% |
30% |
28% |
27% |
27% |
|
O.I.R. |
Zinsen |
|
|
0,04 |
0,04 |
0,07 |
0,11 |
0,08 |
0,08 |
0,07 |
0,06 |
Zinsen |
0,02 |
0,02 |
0,02 |
0,01 |
0,01 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
Zinsen |
0,00 |
0,00 |
0,00 |
0,14 |
0,38 |
0,73 |
1,46 |
2,32 |
3,68 |
|
Zinsen |
Zinsen/Op.
Inc. |
|
|
4% |
16% |
18% |
17% |
### |
### |
27% |
15% |
Zinsen/Op. Inc. |
4% |
### |
55% |
43% |
3% |
0% |
0% |
0% |
0% |
0% |
Zinsen/Op. Inc. |
0% |
0% |
0% |
0% |
1% |
1% |
2% |
4% |
5% |
|
Zinsen/Op. Inc. |
Equity+Z.erg. |
|
|
0,09 |
0,07 |
0,05 |
0,10 |
0,16 |
0,10 |
0,14 |
0,14 |
Equity+Z.erg. |
0,22 |
0,24 |
0,13 |
0,10 |
0,06 |
0,17 |
0,37 |
0,60 |
0,62 |
0,33 |
Equity+Z.erg. |
0,16 |
0,42 |
0,52 |
1,29 |
1,36 |
2,02 |
2,80 |
5,07 |
5,69 |
|
Equity+Z.erg. |
EBTv.And |
|
|
0,86 |
0,31 |
0,38 |
0,65 |
0,51 |
0,38 |
0,34 |
0,46 |
EBTv.And |
0,72 |
0,11 |
0,15 |
0,12 |
0,40 |
1,82 |
2,82 |
5,01 |
6,90 |
7,99 |
EBTv.And |
18,55 |
34,21 |
55,76 |
50,16 |
53,48 |
72,52 |
61,37 |
64,09 |
72,91 |
|
EBTv.And |
EBTv.And R |
|
|
12% |
4% |
4% |
6% |
5% |
5% |
6% |
8% |
EBTv.And R |
9% |
2% |
3% |
2% |
5% |
13% |
15% |
21% |
21% |
22% |
EBTv.And R |
28% |
32% |
36% |
29% |
29% |
31% |
28% |
28% |
27% |
|
EBTv.And R |
Andere |
|
|
0,00 |
-0,17 |
0,12 |
0,02 |
-0,79 |
-0,67 |
-0,01 |
0,22 |
Andere |
0,37 |
0,06 |
-0,06 |
-0,03 |
-0,02 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
Andere |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
Andere |
Andere/U |
|
|
0% |
-2% |
1% |
0% |
-8% |
-9% |
0% |
4% |
Andere/U |
5% |
1% |
-1% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
Andere/U |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
|
Andere/U |
EBT |
|
|
0,86 |
0,14 |
0,50 |
0,67 |
1,30 |
1,05 |
0,33 |
0,68 |
EBT |
1,09 |
0,05 |
0,09 |
0,09 |
0,38 |
1,82 |
2,82 |
5,01 |
6,90 |
7,99 |
EBT |
18,55 |
34,21 |
55,76 |
50,16 |
53,48 |
72,52 |
61,37 |
64,09 |
72,91 |
|
EBT |
Tax |
|
|
0,33 |
0,05 |
0,19 |
0,25 |
-0,48 |
0,00 |
0,02 |
0,08 |
Tax |
0,30 |
-0,02 |
0,02 |
0,02 |
0,10 |
0,48 |
0,83 |
1,51 |
2,07 |
2,29 |
Tax |
4,53 |
8,23 |
14,03 |
13,12 |
13,97 |
19,12 |
15,69 |
15,74 |
13,37 |
|
Tax |
Minority
Int. |
|
|
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
Minority Int. |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
Minority Int. |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
Minority Int. |
N.I. |
0,47 |
0,31 |
0,53 |
0,09 |
0,31 |
0,42 |
0,82 |
1,05 |
0,31 |
0,60 |
N.I. |
0,79 |
0,03 |
0,07 |
0,07 |
0,28 |
1,34 |
1,99 |
3,50 |
4,83 |
5,70 |
N.I. |
14,01 |
25,92 |
41,73 |
37,04 |
39,51 |
53,39 |
45,69 |
48,35 |
59,53 |
|
N.I. |
UR |
8% |
5% |
7% |
3% |
3% |
4% |
2% |
5% |
5% |
7% |
UR |
6% |
1% |
1% |
1% |
3% |
10% |
10% |
15% |
15% |
16% |
UR |
21% |
24% |
27% |
22% |
22% |
23% |
21% |
21% |
22% |
|
UR |
N.I. +-
Sondereffekt |
|
|
|
0,20 |
0,27 |
|
0,20 |
0,38 |
|
0,40 |
N.I. +- Sondereffekt |
0,51 |
|
|
|
|
|
|
|
|
|
N.I. +- Sondereffekt |
|
|
|
|
|
|
|
|
|
|
N.I. +- Sondereffekt |
SD |
|
|
0,04 |
0,05 |
0,60 |
0,11 |
0,36 |
0,24 |
0,10 |
0,06 |
SD |
0,02 |
0,02 |
0,02 |
0,01 |
0,31 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
SD |
0,00 |
0,00 |
0,00 |
0,14 |
0,38 |
0,73 |
4,36 |
5,82 |
9,78 |
|
SD |
G/A +-
Sondereffekt |
|
|
|
1,68 $ |
2,27 $ |
|
1,61 $ |
3,02 $ |
|
2,80 $ |
G/A +- Sondereffekt |
1,57 $ |
|
|
|
|
|
|
|
|
|
G/A +- Sondereffekt |
|
|
|
|
|
|
|
|
|
|
G/A +- Sondereffekt |
G/A -B- |
3,77 $ |
2,58 $ |
4,33 $ |
0,73 $ |
2,61 $ |
3,45 $ |
6,59 $ |
8,29 $ |
2,34 $ |
4,20 $ |
G/A -B- |
2,42 $ |
0,07 $ |
0,18 $ |
0,19 $ |
0,74 $ |
1,65 $ |
2,36 $ |
4,04 $ |
5,48 $ |
6,39 $ |
G/A -B- |
15,41 $ |
28,05 $ |
44,64 $ |
40,03 $ |
6,49 $ |
9,28 $ |
8,35 $ |
9,27 $ |
12,01 $ |
|
G/A -B- |
G/A -D- |
|
|
|
|
|
|
|
|
2,10 $ |
3,61 $ |
G/A -D- |
2,18 $ |
0,07 $ |
0,18 $ |
0,19 $ |
0,71 $ |
1,56 $ |
2,27 $ |
3,93 $ |
5,36 $ |
6,29 $ |
G/A -D- |
15,15 $ |
27,68 $ |
44,15 $ |
39,75 $ |
6,45 $ |
9,22 $ |
8,31 $ |
9,21 $ |
11,91 $ |
|
G/A -D- |
G/A-B-EBTv.AN. |
|
|
7,05 $ |
2,61 $ |
3,19 $ |
5,28 $ |
4,11 $ |
3,02 $ |
2,58 $ |
3,22 $ |
G/A-B-EBTv.AN. |
2,22 $ |
0,32 $ |
0,42 $ |
0,33 $ |
1,08 $ |
2,25 $ |
3,34 $ |
5,79 $ |
7,82 $ |
8,95 $ |
G/A-B-EBTv.AN. |
20,41 $ |
37,02 $ |
59,64 $ |
54,23 $ |
8,79 $ |
12,61 $ |
11,22 $ |
12,28 $ |
14,71 $ |
|
G/A-B-EBTv.AN. |
|
|
|
|
|
|
|
|
|
|
|
|
Split 2:1 |
|
|
|
|
Split 2:1 |
|
|
|
|
|
|
|
|
|
Split 7:1 |
|
|
|
|
|
|
|
1990 |
1991 |
1992 |
1993 |
1994 |
1995 |
1996 |
1997 |
1998 |
1999 |
|
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
|
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Netto KE |
|
|
-0,09 |
-0,19 |
0,08 |
0,03 |
0,04 |
0,18 |
0,04 |
0,01 |
Netto KE |
-0,03 |
0,04 |
0,11 |
0,03 |
0,43 |
0,54 |
0,32 |
0,74 |
1,12 |
0,66 |
Netto KE |
1,26 |
1,44 |
0,79 |
-22,71 |
-44,69 |
-35,46 |
-30,39 |
-33,59 |
-74,60 |
|
Netto KE |
AA -B- |
0,126 M |
0,120 M |
0,122 M |
0,119 M |
0,119 M |
0,123 M |
0,124 M |
0,126 M |
0,132 M |
0,143 M |
AA -B- |
0,325 M |
0,346 M |
0,355 M |
0,361 M |
0,372 M |
0,808 M |
0,844 M |
0,865 M |
0,882 M |
0,893 M |
AA -B- |
0,909 M |
0,924 M |
0,935 M |
0,925 M |
6,086 M |
5,753 M |
5,471 M |
5,217 M |
4,955 M |
|
AA -B- |
AA -D- |
|
|
|
|
|
|
|
|
0,168 M |
0,174 M |
AA -D- |
0,360 M |
0,346 M |
0,362 M |
0,363 M |
0,387 M |
0,857 M |
0,878 M |
0,889 M |
0,902 M |
0,907 M |
AA -D- |
0,925 M |
0,937 M |
0,945 M |
0,932 M |
6,123 M |
5,793 M |
5,500 M |
5,252 M |
5,000 M |
|
AA -D- |
AA -D-
+Eig.A. |
|
|
|
|
|
|
|
|
|
|
AA -D- +Eig.A. |
|
|
|
|
|
|
|
|
|
|
AA -D- +Eig.A. |
|
|
|
|
|
|
|
|
|
|
AA -D- +Eig.A. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BW
(dil.) |
|
|
|
17,06 $ |
20,00 $ |
23,58 $ |
16,61 $ |
9,52 $ |
9,76 $ |
17,82 $ |
BW
(dil.) |
11,42 $ |
11,33 $ |
11,33 $ |
11,63 $ |
13,13 $ |
8,72 $ |
11,37 $ |
16,34 $ |
23,31 $ |
30,68 $ |
BW
(dil.) |
51,66 $ |
81,77 $ |
126,43 $ |
132,56 $ |
18,22 $ |
20,60 $ |
23,32 $ |
25,52 $ |
21,43 $ |
|
BW
(dil.) |
BW(dil.)+EiA |
|
|
|
|
|
|
|
|
|
|
BW(dil.)+EiA |
|
|
|
|
|
|
|
|
|
|
BW(dil.)+EiA |
|
|
|
|
|
|
|
|
|
|
BW(dil.)+EiA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EKR |
|
|
|
|
13% |
18% |
7% |
18% |
26% |
24% |
EKR |
16% |
1% |
2% |
2% |
7% |
26% |
27% |
35% |
33% |
27% |
EKR |
50% |
54% |
54% |
31% |
32% |
48% |
38% |
38% |
44% |
|
EKR |
CR-MA R |
|
|
|
|
5% |
8% |
3% |
7% |
7% |
9% |
CR-MA R |
10% |
0% |
1% |
1% |
4% |
17% |
17% |
20% |
19% |
14% |
CR-MA R |
26% |
34% |
36% |
21% |
19% |
23% |
16% |
15% |
16% |
|
CR-MA R |
WC/O.I.R. R |
|
|
|
|
14% |
27% |
18% |
20% |
21% |
58% |
WC/O.I.R. R |
248% |
21% |
17% |
9% |
103% |
1269% |
2450% |
100000% |
100000% |
100000% |
WC/O.I.R. R |
1000000% |
1000000% |
1000000% |
950% |
798% |
864% |
844% |
605% |
474% |
|
WC/O.I.R. R |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
St.Equ. -MA |
|
|
|
2,03 |
2,38 |
2,90 |
2,06 |
1,20 |
1,64 |
3,10 |
St.Equ. -MA |
4,11 |
3,92 |
4,10 |
4,22 |
5,08 |
7,47 |
9,98 |
14,53 |
21,03 |
27,83 |
St.Equ. -MA |
47,79 |
76,62 |
118,21 |
123,55 |
111,55 |
119,36 |
128,25 |
134,05 |
107,15 |
|
St.Equ. -MA |
St.Equ. |
|
|
|
|
|
|
|
|
|
|
St.Equ. |
|
|
|
|
|
|
|
|
|
|
St.Equ. |
|
|
|
|
|
|
|
|
|
|
St.Equ. |
Eq.-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
Eq.-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
Eq.-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
Eq.-MA+EigeneA |
C-MA |
|
|
|
|
|
|
|
|
|
|
C-MA |
|
|
|
|
|
|
|
|
|
|
C-MA |
|
|
|
|
|
|
|
|
|
|
C-MA |
C-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
C-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
C-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
C-MA+EigeneA |
C |
2,98 |
3,49 |
4,22 |
5,17 |
5,30 |
6,23 |
5,36 |
4,23 |
4,29 |
5,16 |
C |
6,80 |
6,02 |
6,30 |
6,82 |
8,05 |
11,55 |
17,21 |
25,35 |
39,57 |
53,85 |
C |
75,18 |
116,37 |
176,06 |
207,00 |
231,84 |
290,48 |
321,69 |
375,32 |
365,73 |
|
C |
WorkingCapital |
|
|
|
2,81 |
2,45 |
3,25 |
1,97 |
1,27 |
0,66 |
0,21 |
WorkingCapital |
0,14 |
0,24 |
0,32 |
0,34 |
0,13 |
0,10 |
-0,59 |
-1,16 |
-0,13 |
-13,53 |
WorkingCapital |
-4,81 |
-0,14 |
5,16 |
6,58 |
8,24 |
7,11 |
10,14 |
14,97 |
30,82 |
|
WorkingCapital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kapitalum.
Ges. |
|
|
|
1,89 |
1,78 |
2,09 |
1,58 |
1,32 |
1,40 |
1,43 |
Kapitalum. Ges. |
1,55 |
0,79 |
0,95 |
0,99 |
1,21 |
1,73 |
1,67 |
1,40 |
1,28 |
0,92 |
Kapitalum. Ges. |
1,21 |
1,44 |
1,34 |
0,97 |
0,88 |
1,01 |
0,74 |
0,71 |
0,71 |
|
Kapitalum. Ges. |
Property P&E |
|
|
|
0,66 |
0,67 |
0,71 |
0,60 |
0,49 |
0,35 |
0,32 |
Property P&E |
0,31 |
0,56 |
0,62 |
0,67 |
0,71 |
0,82 |
1,28 |
1,83 |
2,46 |
2,95 |
Property P&E |
4,77 |
7,78 |
15,45 |
16,60 |
20,62 |
22,47 |
27,01 |
33,78 |
41,30 |
|
Property P&E |
Kapitalu.
P.P&E |
|
|
|
|
13,92 |
16,55 |
13,85 |
11,80 |
12,12 |
17,50 |
Kapitalu. P.P&E |
24,94 |
17,29 |
10,25 |
10,02 |
12,36 |
19,62 |
23,56 |
18,76 |
17,75 |
14,85 |
Kapitalu. P.P&E |
22,11 |
22,69 |
20,12 |
11,06 |
11,01 |
11,33 |
9,60 |
8,47 |
7,86 |
|
Kapitalu. P.P&E |
Lager |
|
|
|
1,51 |
1,09 |
1,78 |
0,66 |
0,44 |
0,08 |
0,02 |
Lager |
0,02 |
0,01 |
0,05 |
0,06 |
0,10 |
0,17 |
0,27 |
0,35 |
0,51 |
0,46 |
Lager |
1,05 |
0,78 |
0,79 |
1,76 |
2,11 |
2,35 |
2,13 |
4,86 |
3,96 |
|
Lager |
Lagerumsch. |
|
|
|
|
6,09 |
10,15 |
5,52 |
10,73 |
13,50 |
76,63 |
Lagerumsch. |
399,00 |
268,00 |
574,00 |
124,20 |
138,00 |
139,30 |
113,65 |
88,93 |
92,80 |
71,65 |
Lagerumsch. |
141,80 |
103,10 |
200,65 |
216,34 |
103,86 |
110,77 |
91,76 |
107,62 |
54,65 |
|
Lagerumsch. |
Forderungen |
|
|
|
1,38 |
1,58 |
1,93 |
1,50 |
1,04 |
0,96 |
0,68 |
Forderungen |
0,95 |
0,47 |
0,57 |
0,77 |
0,77 |
0,90 |
1,25 |
1,64 |
2,42 |
3,36 |
Forderungen |
5,51 |
5,37 |
10,93 |
13,10 |
17,46 |
16,85 |
15,75 |
35,67 |
49,00 |
|
Forderungen |
Ford.Umsch. |
|
|
|
|
6,66 |
7,00 |
5,09 |
4,72 |
5,71 |
6,39 |
Ford.Umsch. |
11,74 |
5,64 |
12,21 |
10,89 |
10,75 |
18,09 |
21,47 |
19,21 |
19,80 |
15,10 |
Ford.Umsch. |
19,41 |
19,65 |
29,15 |
15,64 |
13,95 |
13,39 |
12,80 |
14,55 |
7,44 |
|
Ford.Umsch. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EQ + Eigene
A. |
|
|
|
|
|
|
|
|
|
|
EQ + Eigene A. |
|
|
|
|
|
|
|
|
|
|
EQ + Eigene A. |
|
|
|
|
|
|
|
|
|
|
EQ + Eigene A. |
EQ |
|
|
|
39% |
34% |
47% |
38% |
28% |
38% |
60% |
EQ |
60% |
65% |
65% |
62% |
63% |
65% |
58% |
57% |
53% |
52% |
EQ |
64% |
66% |
67% |
60% |
48% |
41% |
40% |
36% |
29% |
|
EQ |
Schulden
ges. |
|
|
|
3,14 |
2,92 |
3,33 |
3,30 |
3,03 |
2,65 |
2,06 |
Schulden ges. |
2,69 |
2,10 |
2,20 |
2,60 |
2,97 |
4,08 |
7,23 |
10,82 |
18,54 |
26,02 |
Schulden ges. |
27,39 |
39,75 |
57,85 |
83,45 |
120,29 |
171,12 |
193,44 |
241,27 |
258,58 |
|
Schulden ges. |
Schulden
Kurz |
|
|
|
2,51 |
1,94 |
2,33 |
2,00 |
1,82 |
1,52 |
1,55 |
Schulden Kurz |
1,93 |
1,52 |
1,66 |
2,36 |
2,68 |
3,48 |
6,47 |
9,30 |
14,09 |
19,28 |
Schulden Kurz |
20,72 |
27,97 |
38,54 |
43,66 |
63,45 |
80,61 |
79,01 |
100,81 |
116,87 |
|
Schulden Kurz |
Schulden
Lang |
|
|
|
0,63 |
0,98 |
1,00 |
1,30 |
1,21 |
1,13 |
0,51 |
Schulden Lang |
0,76 |
0,58 |
0,54 |
0,24 |
0,31 |
0,60 |
0,76 |
1,52 |
4,45 |
6,74 |
Schulden Lang |
6,67 |
11,78 |
19,31 |
39,79 |
56,84 |
90,51 |
114,43 |
140,46 |
141,71 |
|
Schulden Lang |
SK:SL |
|
|
|
3,98 |
1,98 |
2,33 |
1,54 |
1,50 |
1,35 |
3,04 |
SK:SL |
2,54 |
2,62 |
3,07 |
9,83 |
8,65 |
5,80 |
8,51 |
6,12 |
3,17 |
2,86 |
SK:SL |
3,11 |
2,37 |
2,00 |
1,10 |
1,12 |
0,89 |
0,69 |
0,72 |
0,82 |
|
SK:SL |
SL:N.I. |
|
|
|
3,15 |
3,63 |
2,38 |
### |
### |
3,65 |
1,28 |
SL:N.I. |
1,49 |
### |
7,71 |
3,43 |
1,11 |
0,45 |
0,38 |
0,43 |
0,92 |
1,18 |
SL:N.I. |
0,48 |
0,45 |
0,46 |
1,07 |
1,43 |
1,70 |
2,50 |
2,91 |
2,38 |
|
SL:N.I. |
S:N.I. |
|
|
|
15,70 |
10,81 |
7,93 |
### |
### |
8,55 |
5,15 |
S:N.I. |
5,27 |
### |
31,43 |
37,14 |
10,61 |
3,04 |
3,63 |
3,09 |
3,84 |
4,56 |
S:N.I. |
1,96 |
1,53 |
1,39 |
2,25 |
3,04 |
3,21 |
4,23 |
4,99 |
4,34 |
|
S:N.I. |
Vermög. Kurz |
|
|
|
4,34 |
4,48 |
5,22 |
4,52 |
3,42 |
3,70 |
4,29 |
Vermög. Kurz |
5,43 |
5,14 |
5,39 |
5,89 |
7,06 |
10,30 |
14,51 |
21,96 |
34,69 |
36,27 |
Vermög. Kurz |
41,68 |
44,99 |
57,65 |
43,66 |
68,53 |
89,38 |
106,87 |
128,65 |
131,34 |
|
Vermög. Kurz |
Vermög. Lang |
|
|
|
0,83 |
0,82 |
1,01 |
0,84 |
0,81 |
0,59 |
0,87 |
Vermög. Lang |
1,37 |
0,88 |
0,91 |
0,93 |
0,99 |
1,25 |
2,70 |
3,39 |
4,88 |
17,58 |
Vermög. Lang |
33,50 |
71,38 |
118,41 |
163,34 |
163,31 |
201,10 |
214,82 |
246,67 |
234,39 |
|
Vermög. Lang |
WCV |
|
|
|
1,20 |
1,56 |
1,89 |
1,22 |
0,39 |
1,05 |
2,23 |
WCV |
2,74 |
3,04 |
3,19 |
3,29 |
4,09 |
6,22 |
7,28 |
11,14 |
16,15 |
10,25 |
WCV |
14,29 |
5,24 |
-0,20 |
-39,79 |
-51,76 |
-81,74 |
-86,57 |
-112,62 |
-127,24 |
|
WCV |
Current R. |
|
|
|
1,73 |
2,31 |
2,24 |
2,26 |
1,88 |
2,43 |
2,77 |
Current R. |
2,81 |
3,38 |
3,25 |
2,50 |
2,63 |
2,96 |
2,24 |
2,36 |
2,46 |
1,88 |
Current R. |
2,01 |
1,61 |
1,50 |
1,00 |
1,08 |
1,11 |
1,35 |
1,28 |
1,12 |
|
Current R. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Im. + Good. |
|
|
|
|
|
|
|
|
|
|
Im. + Good. |
|
|
|
0,11 |
0,10 |
0,10 |
0,18 |
0,34 |
0,49 |
0,45 |
Im. + Good. |
1,08 |
4,43 |
5,36 |
5,76 |
8,76 |
9,01 |
8,62 |
8,02 |
k.A. |
|
Im. + Good. |
St.Equ.-MA
-I.+G. |
|
|
|
|
|
|
|
|
|
|
St.Equ.-MA -I.+G. |
|
|
|
4,11 |
4,98 |
7,37 |
9,80 |
14,19 |
20,54 |
27,38 |
St.Equ.-MA -I.+G. |
46,71 |
72,19 |
112,85 |
117,79 |
102,79 |
110,35 |
119,63 |
126,03 |
# |
|
St.Equ.-MA -I.+G. |
BW - I.+G. |
|
|
|
|
|
|
|
|
|
|
BW - I.+G. |
|
|
|
11,32 $ |
12,87 $ |
8,60 $ |
11,62 $ |
15,96 $ |
22,77 $ |
30,19 $ |
BW - I.+G. |
50,50 $ |
77,04 |
119,42 $ |
126,38 $ |
16,79 $ |
19,05 $ |
21,75 $ |
24,00 $ |
# |
|
BW - I.+G. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
|
0,92 |
-0,65 |
0,74 |
-0,24 |
0,52 |
0,19 |
0,78 |
0,80 |
Op. CF |
0,83 |
0,19 |
0,09 |
0,29 |
0,93 |
2,54 |
2,22 |
5,47 |
9,60 |
10,16 |
Op. CF |
18,60 |
37,53 |
50,85 |
53,67 |
59,71 |
81,27 |
65,82 |
63,60 |
77,43 |
|
Op. CF |
I.
CF |
|
|
-0,91 |
0,49 |
0,00 |
-0,40 |
-0,12 |
-0,54 |
-0,54 |
-0,96 |
I. CF |
-0,93 |
0,89 |
-0,25 |
0,83 |
-1,49 |
-2,56 |
0,36 |
-3,25 |
-8,19 |
-17,43 |
I. CF |
-13,85 |
-40,42 |
-48,28 |
-33,70 |
-22,58 |
-56,27 |
-45,98 |
-46,45 |
16,07 |
|
I. CF |
F.
CF |
|
|
-0,11 |
0,34 |
-0,21 |
0,20 |
0,40 |
-0,32 |
0,02 |
0,01 |
F. CF |
-0,14 |
0,04 |
0,11 |
0,03 |
0,13 |
0,54 |
0,32 |
0,74 |
1,12 |
0,66 |
F. CF |
1,26 |
1,44 |
-1,70 |
-16,39 |
-37,55 |
-17,72 |
-20,48 |
-17,35 |
-87,88 |
|
F. CF |
CASH |
|
|
0,50 |
0,68 |
1,20 |
0,76 |
1,55 |
1,23 |
1,48 |
1,33 |
CASH |
1,19 |
2,31 |
2,25 |
3,40 |
2,97 |
3,49 |
6,39 |
9,35 |
11,88 |
5,26 |
CASH |
11,26 |
9,82 |
10,75 |
14,26 |
13,84 |
21,12 |
20,48 |
20,29 |
25,91 |
|
CASH |
Other Cash |
|
|
|
0,89 |
1,26 |
0,95 |
1,75 |
1,46 |
2,30 |
3,23 |
Other CASH |
4,03 |
4,34 |
4,34 |
4,54 |
5,46 |
8,26 |
10,11 |
15,39 |
24,49 |
33,99 |
Other CASH |
51,01 |
81,57 |
121,25 |
146,76 |
155,24 |
205,67 |
237,59 |
268,90 |
237,10 |
|
Other CASH |
|
|
|
|
|
|
|
|
|
|
|
|
Split 2:1 |
|
|
|
|
Split 2:1 |
|
|
|
|
|
|
|
|
|
Split 7:1 |
|
|
|
|
|
|
Owners
Earnings |
1990 |
1991 |
1992 |
1993 |
1994 |
1995 |
1996 |
1997 |
1998 |
1999 |
Owners Earnings |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
Owners Earnings |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
Owners Earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
|
0,92 |
-0,65 |
0,74 |
-0,24 |
0,52 |
0,19 |
0,78 |
0,80 |
Op. CF |
0,83 |
0,19 |
0,09 |
0,29 |
0,93 |
2,54 |
2,22 |
5,47 |
9,60 |
10,16 |
Op. CF |
18,60 |
37,53 |
50,85 |
53,67 |
59,71 |
81,27 |
65,82 |
63,60 |
77,43 |
|
Op. CF |
Capital exp. |
|
|
0,19 |
0,21 |
0,16 |
0,16 |
0,07 |
0,05 |
-0,47 |
0,02 |
Capital exp. |
0,10 |
0,23 |
0,17 |
0,16 |
0,18 |
0,26 |
0,66 |
0,99 |
1,20 |
1,21 |
Capital exp. |
2,12 |
7,45 |
9,40 |
9,08 |
9,81 |
11,49 |
13,55 |
12,80 |
13,31 |
|
Capital exp. |
Free CF |
|
|
0,73 |
0,86 |
0,58 |
0,40 |
0,45 |
0,14 |
1,25 |
0,78 |
Free CF |
0,73 |
0,04 |
0,08 |
0,13 |
0,75 |
2,28 |
1,56 |
4,48 |
8,40 |
8,95 |
Free CF |
16,48 |
30,08 |
41,45 |
44,59 |
49,90 |
69,78 |
52,27 |
50,80 |
64,12 |
|
Free CF |
Free CF-MA |
|
|
|
|
|
|
|
|
|
|
Free CF-MA |
|
|
|
|
|
|
|
|
|
|
Free CF-MA |
|
|
|
|
|
|
|
|
|
|
Free CF-MA |
FCF-R |
|
|
10% |
11% |
6% |
4% |
5% |
2% |
21% |
13% |
FCF-R |
9% |
1% |
1% |
2% |
9% |
16% |
8% |
19% |
26% |
24% |
FCF-R |
25% |
28% |
26% |
26% |
27% |
30% |
24% |
22% |
24% |
|
FCF-R |
Free CF/A
-B- |
|
|
5,98 $ |
7,22 $ |
4,87 $ |
3,25 $ |
3,63 $ |
1,11 $ |
9,47 $ |
5,45 $ |
Free CF/A -B- |
2,25 $ |
0,12 $ |
0,23 $ |
0,36 $ |
2,02 $ |
2,82 $ |
1,85 $ |
5,18 $ |
9,52 $ |
10,02 $ |
Free CF/A -B- |
18,13 $ |
32,55 $ |
44,33 $ |
48,21 $ |
8,20 $ |
12,13 $ |
9,55 $ |
9,74 $ |
12,94 $ |
|
Free CF/A -B- |
Tilgung |
|
|
|
|
0,22 |
0,20 |
0,23 |
0,23 |
0,21 |
0,19 |
Tilgung |
0,14 |
0,19 |
0,15 |
0,15 |
0,18 |
0,21 |
0,29 |
0,51 |
0,76 |
1,30 |
Tilgung |
1,82 |
1,92 |
2,78 |
4,05 |
5,84 |
8,42 |
11,98 |
13,54 |
16,89 |
|
Tilgung |
Liqu.Über. |
|
|
|
|
0,36 |
0,60 |
0,22 |
0,09 |
1,04 |
0,59 |
Liqu.Über. |
0,59 |
0,23 |
0,23 |
0,02 |
0,57 |
2,07 |
1,27 |
3,97 |
7,64 |
7,65 |
Liqu.Über. |
14,66 |
28,16 |
38,67 |
40,54 |
44,06 |
61,36 |
40,29 |
37,26 |
47,23 |
|
Liqu.Über. |
Liqu.Über./A
-B- |
|
|
|
|
3,03 $ |
4,88 $ |
1,77 $ |
0,71 $ |
7,88 $ |
4,13 $ |
Liqu.Über./A -B- |
1,82 $ |
0,66 $ |
0,65 $ |
0,06 $ |
1,53 $ |
2,56 $ |
1,50 $ |
4,59 $ |
8,66 $ |
8,57 $ |
Liqu.Über./A -B- |
16,13 $ |
30,48 $ |
41,36 $ |
43,83 |
7,24 $ |
10,67 $ |
7,36 $ |
7,14 $ |
9,53 $ |
|
Liqu.Über./A -B- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
EX:N.I. |
|
|
36% |
233% |
52% |
38% |
### |
### |
### |
3% |
Capital EX:N.I. |
13% |
### |
243% |
229% |
64% |
19% |
33% |
28% |
25% |
21% |
Capital EX:N.I. |
15% |
29% |
23% |
25% |
25% |
22% |
30% |
26% |
22% |
|
Capital EX:N.I. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Abschreibungen |
|
|
0,22 |
0,17 |
0,17 |
0,13 |
0,16 |
0,12 |
0,11 |
0,09 |
Abschreibungen |
0,08 |
0,10 |
0,12 |
0,11 |
0,15 |
0,18 |
0,23 |
0,32 |
0,47 |
0,70 |
Abschreibungen |
1,03 |
1,81 |
3,28 |
6,76 |
7,95 |
11,26 |
10,51 |
10,16 |
10,90 |
|
Abschreibungen |
Absch./GM |
|
|
7% |
6% |
7% |
5% |
10% |
9% |
7% |
5% |
Absch./GM |
4% |
8% |
8% |
6% |
7% |
4% |
4% |
4% |
4% |
5% |
Absch./GM |
4% |
4% |
5% |
11% |
11% |
12% |
12% |
12% |
11% |
|
Absch./GM |
Adv. |
|
|
|
0,15 |
0,16 |
0,20 |
0,18 |
0,14 |
0,15 |
0,21 |
Adv. |
0,28 |
0,26 |
0,21 |
0,19 |
0,21 |
0,29 |
0,34 |
0,47 |
0,49 |
0,50 |
Adv. |
0,69 |
0,93 |
1,00 |
1,10 |
1,20 |
1,80 |
|
|
|
|
Adv. |
Adv./GM |
|
|
|
5% |
7% |
7% |
11% |
10% |
10% |
12% |
Adv./GM |
13% |
21% |
13% |
11% |
9% |
7% |
6% |
6% |
4% |
4% |
Adv./GM |
3% |
2% |
1% |
2% |
2% |
2% |
|
|
|
|
Adv./GM |
R&D |
|
|
0,60 |
0,66 |
0,56 |
0,61 |
0,60 |
0,49 |
0,30 |
0,31 |
R&D |
0,38 |
0,43 |
0,45 |
0,47 |
0,49 |
0,53 |
0,71 |
0,78 |
1,11 |
1,33 |
R&D |
1,78 |
2,43 |
3,38 |
4,48 |
6,04 |
8,07 |
10,05 |
11,58 |
14,24 |
|
R&D |
R&D/GM |
|
|
19% |
24% |
24% |
21% |
38% |
36% |
20% |
18% |
R&D/GM |
18% |
35% |
28% |
27% |
22% |
13% |
13% |
10% |
10% |
10% |
R&D/GM |
7% |
6% |
5% |
7% |
9% |
9% |
12% |
13% |
14% |
|
R&D/GM |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sonderdiv. |
|
|
|
|
|
|
|
|
|
|
Sonderdiv. |
|
|
|
|
|
|
|
|
|
|
Sonderdiv. |
|
|
|
|
|
|
|
|
|
|
Sonderdiv. |
Div/A |
0,44 $ |
0,48 $ |
0,48 $ |
0,48 $ |
0,48 $ |
0,48 $ |
0,12 $ |
0 |
0 |
0 |
Div/A |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
Div/A |
0 |
0 |
2,65 $ |
11,40 $ |
1,82 $ |
1,98 $ |
2,18 $ |
2,40 $ |
2,72 $ |
|
Div/A |
Divisumme |
0,06 |
0,06 |
0,06 |
0,06 |
0,06 |
0,06 |
0,01 |
0,00 |
0,00 |
0,00 |
Divisumme |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
Divisumme |
0,00 |
0,00 |
2,48 |
10,55 |
11,08 |
11,39 |
11,93 |
12,52 |
13,48 |
|
Divisumme |
DIV/Op.CF |
|
|
7% |
#### |
8% |
#### |
3% |
0% |
0% |
0% |
DIV/Op.CF |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
DIV/Op.CF |
0% |
0% |
5% |
20% |
19% |
14% |
18% |
20% |
17% |
|
DIV/Op.CF |
DIV/N.I. |
|
|
11% |
66% |
18% |
14% |
### |
0% |
0% |
0% |
DIV/N.I. |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
DIV/N.I. |
0% |
0% |
6% |
28% |
28% |
21% |
26% |
26% |
23% |
|
DIV/N.I. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Einbehaltene
G. |
0,41 |
0,25 |
0,47 |
0,03 |
0,25 |
0,36 |
0,83 |
1,05 |
0,31 |
0,60 |
Einbehaltene G. |
0,79 |
0,03 |
0,07 |
0,07 |
0,28 |
1,34 |
1,99 |
3,50 |
4,83 |
5,70 |
Einbehaltene G. |
14,01 |
25,92 |
39,25 |
26,49 |
28,43 |
42,00 |
33,76 |
35,83 |
46,05 |
|
Einbehaltene G. |
Retained
Ear. |
|
|
|
1,84 |
2,10 |
2,46 |
1,63 |
0,59 |
0,90 |
1,50 |
Retained Ear. |
2,29 |
2,26 |
2,33 |
2,39 |
2,67 |
4,01 |
5,61 |
9,10 |
13,85 |
19,54 |
Retained Ear. |
37,17 |
62,84 |
101,29 |
104,26 |
87,15 |
92,28 |
96,36 |
98,33 |
70,40 |
|
Retained Ear. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividynamik/A |
|
5% |
0% |
0% |
0% |
0% |
75% |
100% |
0% |
0% |
Dividynamik/A |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
Dividynamik/A |
0% |
0% |
### |
330% |
12% |
9% |
10% |
10% |
13% |
|
Dividynamik/A |
Umsatzdynamik |
|
13% |
12% |
13% |
15% |
20% |
11% |
28% |
16% |
3% |
Umsatzdynamik |
30% |
33% |
7% |
8% |
33% |
68% |
39% |
24% |
35% |
13% |
Umsatzdynamik |
79% |
66% |
45% |
9% |
7% |
28% |
8% |
6% |
16% |
|
Umsatzdynamik |
N.I.-dynamik |
|
34% |
71% |
83% |
244% |
35% |
### |
### |
### |
94% |
N.I.-dynamik |
32% |
### |
### |
0% |
300% |
379% |
49% |
76% |
38% |
18% |
N.I.-dynamik |
146% |
85% |
61% |
11% |
7% |
35% |
14% |
6% |
23% |
|
N.I.-dynamik |
EBTv.A.-dyn. |
|
|
|
64% |
23% |
71% |
### |
### |
### |
35% |
EBTv.A.-dyn. |
57% |
### |
### |
20% |
233% |
355% |
55% |
78% |
38% |
16% |
EBTv.A.-dyn. |
132% |
84% |
63% |
10% |
7% |
34% |
15% |
4% |
14% |
|
EBTv.A.-dyn. |
Oper.
Inc.-dyn. |
|
|
|
65% |
43% |
65% |
### |
### |
### |
41% |
Oper. Inc.-dyn. |
37% |
### |
### |
25% |
1067% |
371% |
48% |
80% |
42% |
22% |
Oper. Inc.-dyn. |
140% |
84% |
63% |
11% |
7% |
36% |
16% |
2% |
16% |
|
Oper. Inc.-dyn. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
29% |
29% |
|
O.I.R. 10J D |
UR 10J D
unan. |
|
|
|
|
|
|
|
|
|
|
UR 10J D unan. |
|
|
|
|
|
|
|
|
|
|
UR 10J D unan. |
|
|
|
|
|
|
|
22% |
22% |
|
UR 10J D unan. |
FCF-R 10J D |
|
|
|
|
|
|
|
|
|
|
FCF-R 10J D |
|
|
|
|
|
|
|
|
|
|
FCF-R 10J D |
|
|
|
|
|
|
|
26% |
26% |
|
FCF-R 10J D |
Capital
EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. 10J D |
|
|
|
|
|
|
|
25% |
24% |
|
Capital EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
|
|
|
Split 2:1 |
|
|
|
|
Split 2:1 |
|
|
|
|
|
|
|
|
|
Split 7:1 |
|
|
|
|
|
|
Jahre |
1990 |
1991 |
1992 |
1993 |
1994 |
1995 |
1996 |
1997 |
1998 |
1999 |
Jahre |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
Jahre |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
Jahre |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
31 $ |
42 $ |
64 $ |
0 $ |
0 $ |
43 $ |
52 $ |
I.W. |
29 $ |
0 $ |
3 $ |
4 $ |
14 $ |
31 $ |
44 $ |
75 $ |
101 $ |
118 $ |
I.W. |
285 $ |
519 $ |
826 $ |
741 $ |
120 $ |
172 $ |
154 $ |
171 $ |
222 $ |
|
I.W. |
(Ben;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuell) |
I.W. |
|
|
|
54 $ |
52 $ |
45 $ |
26 $ |
0 $ |
0 $ |
14 $ |
I.W. |
22 $ |
14 $ |
10 $ |
2 $ |
7 $ |
13 $ |
26 $ |
49 $ |
72 $ |
97 $ |
I.W. |
226 $ |
281 $ |
539 $ |
698 $ |
120 $ |
139 $ |
156 $ |
174 $ |
191 $ |
|
I.W. |
(Ben;3JD;KGV18,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV18,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV18,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV18,5) |
I.W. |
|
|
|
0 $ |
90 $ |
0 $ |
67 $ |
20 $ |
175 $ |
101 $ |
I.W. |
42 $ |
0 $ |
0 $ |
7 $ |
37 $ |
52 $ |
34 $ |
96 $ |
176 $ |
185 $ |
I.W. |
335 $ |
602 $ |
820 $ |
892 $ |
152 $ |
224 $ |
177 $ |
180 $ |
239 $ |
|
I.W. |
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
I.W. |
|
|
|
0 $ |
23 $ |
0 $ |
31 $ |
9 $ |
86 $ |
94 $ |
I.W. |
57 $ |
26 $ |
11 $ |
0 $ |
13 $ |
24 $ |
34 $ |
59 $ |
101 $ |
151 $ |
I.W. |
230 $ |
370 $ |
580 $ |
774 $ |
138 $ |
176 $ |
194 $ |
204 $ |
208 $ |
|
I.W. |
(Ben;3JD;FCF18,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF18,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF18,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF18,5) |
I.W. |
|
|
|
46 $ |
42 $ |
95 $ |
0 $ |
0 $ |
55 $ |
48 $ |
I.W. |
44 $ |
0 $ |
11 $ |
8 $ |
26 $ |
50 $ |
69 $ |
161 $ |
274 $ |
249 $ |
I.W. |
606 $ |
2057 $ |
2997 $ |
2054 $ |
536 $ |
656 $ |
458 $ |
467 $ |
557 $ |
|
I.W. |
(Buff;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Buff;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Buff;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Buff;aktuell) |
I.W. |
|
|
|
|
55 $ |
65 $ |
22 $ |
0 $ |
0 $ |
15 $ |
I.W. |
31 $ |
20 $ |
18 $ |
4 $ |
15 $ |
21 $ |
41 $ |
103 $ |
195 $ |
207 $ |
I.W. |
364 $ |
1218 $ |
1944 $ |
1912 $ |
532 $ |
532 $ |
466 $ |
481 $ |
505 $ |
|
I.W. |
(Buff;3JD) |
|
|
|
|
|
|
|
|
|
|
(Buff;3JD) |
|
|
|
|
|
|
|
|
|
|
(Buff;3JD) |
|
|
|
|
|
|
|
|
|
|
(Buff;3JD) |
I.W. |
|
|
|
0 $ |
0 $ |
0 $ |
99 $ |
### |
### |
66 $ |
I.W. |
84 $ |
80 $ |
67 $ |
20 $ |
59 $ |
82 $ |
141 $ |
222 $ |
314 $ |
423 $ |
I.W. |
656 $ |
1002 $ |
1371 $ |
1630 $ |
272 $ |
317 $ |
|
|
|
|
I.W. |
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
|
|
Split 2:1 |
|
|
|
|
Split 2:1 |
|
|
|
|
|
|
|
|
|
Split 7:1 |
|
|
|
|
|
|
Kennzahlen
var. |
1990 |
1991 |
1992 |
1993 |
1994 |
1995 |
1996 |
1997 |
1998 |
1999 |
Kennzahlen var. |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
Kennzahlen var. |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
Kennzahlen var. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kurs |
|
|
|
40 $ |
28 $ |
38 $ |
25 $ |
19 $ |
22 $ |
40 $ |
Kurs |
48 $ |
19 $ |
18 $ |
16 $ |
25 $ |
36 $ |
62 $ |
100 $ |
165 $ |
105 $ |
Kurs |
225 $ |
330 $ |
550 $ |
450 $ |
86 $ |
110 $ |
100 $ |
140 $ |
180 $ |
|
Kurs |
Marktwert |
|
|
|
4,76 |
3,33 |
4,67 |
3,10 |
2,39 |
3,70 |
6,96 |
Marktwert |
17,28 |
6,57 |
6,52 |
5,81 |
9,68 |
30,85 |
54,44 |
88,90 |
148,83 |
95,24 |
Marktwert |
208,13 |
309,21 |
519,75 |
419,40 |
526,58 |
637,23 |
550,00 |
735,28 |
900,00 |
|
Marktwert |
MOper.Inc.V |
|
|
|
17 |
8 |
7 |
5 |
6 |
14 |
18 |
MOper.Inc.V |
33 |
20 |
163 |
194 |
28 |
19 |
22 |
20 |
24 |
12 |
MOper.Inc.V |
11 |
9 |
9 |
9 |
10 |
9 |
9 |
12 |
13 |
|
MOper.Inc.V |
Untern.Wert |
|
|
|
4,70 |
2,67 |
4,48 |
2,49 |
1,91 |
2,35 |
4,03 |
Untern.Wert |
13,55 |
2,55 |
2,50 |
1,24 |
4,22 |
22,59 |
44,33 |
73,51 |
124,34 |
61,25 |
Untern.Wert |
157,12 |
227,64 |
398,50 |
289,70 |
406,64 |
496,13 |
399,45 |
582,07 |
777,39 |
|
Untern.Wert |
UWOper.Inc.V |
|
|
|
17 |
7 |
7 |
4 |
5 |
7 |
11 |
UWOper.Inc.V |
26 |
8 |
63 |
41 |
12 |
14 |
18 |
17 |
20 |
8 |
UWOper.Inc.V |
8 |
7 |
7 |
4 |
8 |
7 |
7 |
9 |
11 |
|
UWOper.Inc.V |
KGV |
|
|
|
24 |
12 |
11 |
15 |
6 |
9 |
14 |
KGV |
31 |
271 |
100 |
84 |
34 |
22 |
26 |
25 |
30 |
16 |
KGV |
15 |
12 |
12 |
11 |
13 |
12 |
12 |
15 |
15 |
|
KGV |
Rendite |
|
|
|
4,20% |
8,11% |
9,08% |
6,44% |
15,89% |
10,64% |
7,00% |
Rendite |
3,27% |
0,37% |
1,00% |
1,19% |
2,96% |
4,58% |
3,81% |
4,04% |
3,32% |
6,09% |
Rendite |
6,85% |
8,50% |
8,12% |
8,90% |
7,55% |
8,44% |
8,35% |
6,62% |
6,67% |
|
Rendite |
MU |
|
|
|
0,6 |
0,4 |
0,4 |
0,3 |
0,3 |
0,6 |
1,1 |
MU |
2,2 |
1,2 |
1,1 |
0,9 |
1,2 |
2,2 |
2,8 |
3,7 |
4,6 |
2,6 |
MU |
3,2 |
2,9 |
3,3 |
2,5 |
2,9 |
2,7 |
2,6 |
3,2 |
3,4 |
|
MU |
Kurs/BW V. |
|
|
|
2,3 |
1,4 |
1,6 |
1,5 |
2,0 |
2,3 |
2,2 |
Kurs/BW V. |
4,2 |
1,7 |
1,6 |
1,4 |
1,9 |
4,1 |
5,5 |
6,1 |
7,1 |
3,4 |
Kurs/BW V. |
4,4 |
4,0 |
4,4 |
3,4 |
4,7 |
5,3 |
4,3 |
5,5 |
8,4 |
|
Kurs/BW V. |
Dividendenre. |
|
|
|
1,20% |
1,71% |
1,26% |
0,48% |
0,00% |
0,00% |
0,00% |
Dividendenre. |
0,00% |
0,00% |
0,00% |
0,00% |
0,00% |
0,00% |
0,00% |
0,00% |
0,00% |
0,00% |
Dividendenre. |
0,00% |
0,00% |
0,48% |
2,53% |
2,12% |
1,80% |
2,18% |
1,71% |
1,51% |
|
Dividendenre. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Durch. Didy.
S.92 |
|
|
|
|
|
|
|
|
|
|
Durch. Didy. S.92 |
|
|
|
|
|
|
|
|
|
|
Durch. Didy. S.92 |
|
|
|
|
|
|
|
24% |
23% |
|
Durch. Didy. S.92 |
Durch.
U.Dy.S.92 |
|
|
|
|
|
|
|
|
|
|
Durch. U.Dy.S.92 |
|
|
|
|
|
|
|
8% |
|
|
Durch. U.Dy.S.92 |
|
|
15% |
|
|
|
|
15% |
15% |
|
Durch. U.Dy.S.92 |
Dr. FCF-dy.
S.98 |
|
|
|
|
|
|
|
|
|
|
Dr. FCF-dy. S.98 |
|
|
|
|
|
|
|
12% |
|
|
Dr. FCF-dy. S.98 |
|
|
26% |
|
|
|
|
23% |
25% |
|
Dr. FCF-dy. S.98 |
Durch.G.D.S.92 |
|
|
|
|
|
|
|
|
|
|
Durch.G.D.S.92 |
|
|
|
|
|
|
|
12% |
|
|
Durch.G.D.S.92 |
|
|
23% |
|
|
|
|
21% |
20% |
|
Durch.G.D.S.92 |
D.EBTv.A.
S.94 |
|
|
|
|
|
|
|
|
|
|
D.EBTv.A. S.94 |
|
|
|
|
|
|
|
15% |
|
|
D.EBTv.A. S.94 |
|
|
27% |
|
|
|
|
23% |
22% |
|
D.EBTv.A. S.94 |
D. O.Inc.
S.94 |
|
|
|
|
|
|
|
|
|
|
D. O.Inc.
S.94 |
|
|
|
|
|
|
|
14% |
|
|
D. O.Inc.
S.94 |
|
|
26% |
|
|
|
|
24% |
22% |
|
D. O.Inc.
S.94 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Roll.
Dr.Didy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Didy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Didy. 10J |
|
|
|
|
|
|
|
### |
### |
|
Roll. Dr.Didy. 10J |
Roll. Dr.Udy.
10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 10J |
|
|
|
|
|
|
|
28% |
25% |
|
Roll. Dr.Udy. 10J |
Roll. dFCF
d. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 10J |
|
|
|
|
|
|
|
35% |
28% |
|
Roll. dFCF d. 10J |
Roll.
Dr.Gdy.10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy.10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy.10J |
|
|
|
|
|
|
|
36% |
31% |
|
Roll. Dr.Gdy.10J |
Roll.EBT.va
10J |
|
|
|
|
|
|
|
|
|
|
Roll.EBT.va 10J |
|
|
|
|
|
|
|
|
|
|
Roll.EBT.va 10J |
|
|
|
|
|
|
|
35% |
30% |
|
Roll.EBT.va 10J |
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
37% |
30% |
|
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Roll. Dr.
Didy 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr. Didy 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr. Didy 5J |
|
|
|
|
|
|
|
### |
24% |
|
Roll. Dr. Didy 5J |
Roll. Dr.Udy.
5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 5J |
|
|
|
|
|
|
|
16% |
10% |
|
Roll. Dr.Udy. 5J |
Roll. dFCF
d. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 5J |
|
|
|
|
|
|
|
14% |
8% |
|
Roll. dFCF d. 5J |
Roll. Dr.Gdy.
5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy. 5J |
|
|
|
|
|
|
|
13% |
8% |
|
Roll. Dr.Gdy. 5J |
Roll. EBT.va
5J |
|
|
|
|
|
|
|
|
|
|
Roll. EBT.va 5J |
|
|
|
|
|
|
|
|
|
|
Roll. EBT.va 5J |
|
|
|
|
|
|
|
13% |
7% |
|
Roll. EBT.va 5J |
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
12% |
7% |
|
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|