Big Bell |
|
|
|
|
|
|
|
|
|
|
Big Bell |
|
|
|
Split 3:1 |
|
KE |
|
|
|
|
Big Bell |
|
KE |
|
KE |
|
|
|
|
Mrd. USD |
1984 |
1985 |
1986 |
1987 |
1988 |
1989 |
1990 |
1991 |
1992 |
1993 |
Mrd. USD |
1994 |
1995 |
1996 |
1997 |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
Mrd. USD |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Umsatz |
7,19 |
7,93 |
7,90 |
8,00 |
8,45 |
8,73 |
9,11 |
9,33 |
10,02 |
10,69 |
Umsatz |
11,62 |
12,67 |
13,90 |
24,86 |
28,78 |
49,49 |
51,48 |
45,91 |
43,14 |
40,84 |
Umsatz |
40,79 |
43,86 |
63,06 |
118,93 |
124,03 |
123,02 |
124,28 |
126,72 |
C.O.S. |
|
|
|
|
|
|
|
3,16 |
3,42 |
3,39 |
C.O.S. |
3,75 |
3,81 |
4,14 |
9,49 |
|
|
|
16,94 |
16,36 |
16,65 |
C.O.S. |
17,38 |
19,19 |
27,35 |
46,06 |
49,90 |
50,41 |
52,26 |
57,37 |
GM |
|
|
|
|
|
|
|
6,17 |
6,60 |
7,30 |
GM |
7,87 |
8,86 |
9,76 |
15,37 |
|
|
|
28,97 |
26,78 |
24,19 |
GM |
23,41 |
24,67 |
35,71 |
72,87 |
74,13 |
72,61 |
72,02 |
69,35 |
GMR |
|
|
|
|
|
|
|
66% |
66% |
68% |
GMR |
68% |
70% |
70% |
62% |
|
|
|
63% |
62% |
59% |
GMR |
57% |
56% |
57% |
61% |
60% |
59% |
58% |
55% |
S.G.A. |
|
|
|
|
|
|
|
2,27 |
2,55 |
2,92 |
S.G.A. |
3,04 |
3,66 |
3,97 |
7,28 |
|
|
|
9,00 |
9,58 |
9,85 |
S.G.A. |
9,94 |
10,86 |
15,51 |
30,89 |
31,19 |
31,41 |
33,07 |
38,84 |
S.G.A./U |
|
|
|
|
|
|
|
24% |
25% |
27% |
S.G.A./U |
26% |
29% |
29% |
29% |
|
|
|
20% |
22% |
24% |
S.G.A./U |
24% |
25% |
25% |
26% |
25% |
26% |
27% |
31% |
Oper. Inc. |
1,94 |
2,12 |
2,20 |
2,08 |
1,95 |
2,01 |
2,04 |
3,90 |
4,05 |
4,38 |
EBITDA |
4,83 |
5,20 |
5,80 |
8,09 |
12,07 |
20,15 |
20,49 |
19,97 |
17,20 |
14,34 |
EBITDA |
13,47 |
13,81 |
20,20 |
41,98 |
42,94 |
41,20 |
38,95 |
30,51 |
O.I.R. |
27% |
27% |
28% |
26% |
23% |
23% |
22% |
42% |
40% |
41% |
O.I.R. |
42% |
41% |
42% |
32% |
42% |
41% |
40% |
43% |
40% |
35% |
O.I.R. |
33% |
32% |
32% |
35% |
35% |
33% |
31% |
24% |
Andere |
-1,06 |
-1,12 |
-1,19 |
-1,03 |
-0,89 |
-0,92 |
-0,94 |
-2,82 |
-2,75 |
-5,23 |
Andere |
-3,18 |
-6,13 |
-3,70 |
-6,62 |
-8,05 |
-11,99 |
-12,52 |
-12,73 |
-11,55 |
-5,83 |
Andere |
-7,58 |
-9,02 |
-12,84 |
-30,03 |
-30,07 |
-28,66 |
-19,09 |
-26,57 |
Andere/U |
-15% |
-14% |
-16% |
-13% |
-11% |
-11% |
-10% |
-30% |
-27% |
-49% |
Andere/U |
-27% |
-48% |
-27% |
-27% |
-28% |
-24% |
-24% |
-28% |
-27% |
-14% |
Andere/U |
-19% |
-21% |
-20% |
-25% |
-24% |
-23% |
-15% |
-21% |
N.I. |
0,88 |
1,00 |
1,01 |
1,05 |
1,06 |
1,09 |
1,10 |
1,08 |
1,30 |
0,85 |
N.I. |
1,65 |
0,93 |
2,10 |
1,47 |
4,02 |
8,16 |
7,97 |
7,24 |
5,65 |
8,51 |
N.I. |
5,89 |
4,79 |
7,36 |
11,95 |
12,87 |
12,54 |
19,86 |
3,94 |
UR |
12% |
13% |
13% |
13% |
13% |
12% |
12% |
12% |
13% |
8% |
UR |
14% |
7% |
15% |
6% |
14% |
16% |
15% |
16% |
13% |
21% |
UR |
14% |
11% |
12% |
10% |
10% |
10% |
16% |
3% |
EBIT |
|
|
|
|
|
|
|
|
|
|
EBIT |
|
|
|
|
|
|
|
|
|
|
EBIT |
|
|
|
|
|
|
|
|
EBITDA |
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
|
|
|
|
|
|
|
Zinsaufwand |
0,52 |
0,54 |
0,54 |
0,53 |
0,58 |
0,54 |
0,53 |
0,58 |
0,53 |
0,50 |
Zinsaufwand |
0,48 |
0,52 |
0,47 |
0,95 |
0,99 |
1,43 |
1,59 |
1,60 |
1,38 |
1,24 |
Zinsaufwand |
1,02 |
1,46 |
1,84 |
3,51 |
3,39 |
3,38 |
2,99 |
3,54 |
SD |
|
|
|
|
|
|
|
1,38 |
1,86 |
3,05 |
SD |
0,97 |
1,46 |
1,00 |
2,77 |
3,24 |
4,55 |
2,72 |
8,05 |
12,39 |
5,49 |
SD |
1,90 |
8,26 |
6,98 |
13,69 |
7,40 |
12,56 |
12,28 |
12,74 |
EBIT/SD |
|
|
|
|
|
|
|
|
|
|
EBIT/ZA |
|
|
|
|
6,4 |
8,7 |
8,1 |
7,1 |
6,3 |
9,2 |
EBIT/ZA |
7,9 |
3,9 |
5,9 |
5,2 |
5,9 |
5,5 |
6,1 |
1,11 |
EBITDA/SD |
|
|
|
|
|
|
|
|
|
|
EBITDA/SD |
|
|
|
|
|
|
|
|
|
|
G/A angep. |
|
|
|
|
|
|
2,29 $ |
|
G/A -B- |
1,51 $ |
1,67 $ |
1,71 $ |
1,74 $ |
1,76 $ |
1,82 $ |
1,83 $ |
1,79 $ |
2,17 $ |
1,41 $ |
G/A -B- |
2,74 $ |
1,53 $ |
3,46 $ |
0,81 $ |
2,06 $ |
2,39 $ |
2,35 $ |
2,15 $ |
1,70 $ |
2,56 $ |
G/A -B- |
1,78 $ |
1,42 $ |
1,89 $ |
1,95 $ |
2,17 $ |
2,12 $ |
3,36 $ |
0,66 $ |
G/A -D- |
|
|
|
|
|
|
|
|
|
|
G/A -D- |
|
|
|
0,80 $ |
2,03 $ |
2,36 $ |
2,32 $ |
2,13 $ |
1,69 $ |
2,56 $ |
G/A -D- |
1,77 $ |
1,42 $ |
1,89 $ |
1,94 $ |
2,16 $ |
2,12 $ |
3,35 $ |
0,66 $ |
AA -B- |
0,583 M |
0,596 M |
0,591 M |
0,603 M |
0,602 M |
0,599 M |
0,601 M |
0,600 M |
0,600 M |
0,600 M |
AA -B- |
0,601 M |
0,609 M |
0,607 M |
1,828 M |
1,957 M |
3,409 M |
3,392 M |
3,366 M |
3,330 M |
3,318 M |
AA -B- |
3,310 M |
3,368 M |
3,882 M |
6,127 M |
5,927 M |
5,900 M |
5,913 M |
5,928 M |
AA -D- |
|
|
|
|
|
|
|
|
|
|
AA -D- |
|
|
|
1,845 M |
1,984 M |
3,458 M |
3,433 M |
3,396 M |
3,348 M |
3,329 M |
AA -D- |
3,322 M |
3,379 M |
6,170 M |
6,170 M |
5,958 M |
5,924 M |
5,938 M |
5,950 M |
BW (dil.) |
11,71 $ |
12,38 $ |
13,04 $ |
13,63 $ |
14,15 $ |
13,92 $ |
14,31 $ |
14,76 $ |
15,50 $ |
12,68 $ |
BW (dil.) |
13,88 $ |
10,28 $ |
11,27 $ |
5,36 $ |
6,44 $ |
7,73 $ |
8,87 $ |
9,57 $ |
9,92 $ |
11,49 $ |
BW (dil.) |
12,19 $ |
16,19 $ |
18,73 $ |
18,70 $ |
16,26 $ |
17,20 $ |
18,88 $ |
17,74 $ |
EKR |
|
15% |
14% |
14% |
13% |
13% |
13% |
13% |
15% |
9% |
EKR |
22% |
11% |
34% |
21% |
41% |
n.sinn. |
30% |
24% |
17% |
26% |
EKR |
15% |
12% |
14% |
10% |
11% |
13% |
19% |
4% |
CR |
|
6% |
5% |
5% |
5% |
5% |
5% |
5% |
6% |
4% |
CR |
7% |
4% |
10% |
6% |
10% |
n.sinn. |
10% |
7% |
6% |
9% |
CR |
6% |
4% |
5% |
4% |
5% |
5% |
7% |
1% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C-MA-(I+G)R |
|
|
6% |
8% |
9% |
10% |
15% |
3% |
St.Equ. -MA |
6,83 |
7,38 |
7,71 |
8,22 |
8,52 |
8,34 |
8,60 |
8,86 |
9,30 |
7,61 |
St.Equ. -MA |
8,34 |
6,26 |
6,84 |
9,89 |
12,78 |
26,73 |
30,46 |
32,49 |
33,20 |
38,25 |
St.Equ. -MA |
40,50 |
54,69 |
115,54 |
115,37 |
96,35 |
101,91 |
112,12 |
105,53 |
St.Equ. |
|
|
|
|
|
|
|
|
|
|
St.Equ. |
|
|
|
|
|
|
|
|
|
|
St.Equ. |
|
|
|
|
|
102,33 |
112,43 |
105,80 |
C-MA |
|
|
|
|
|
|
|
|
|
|
C-MA |
|
|
|
|
|
|
|
|
|
|
C-MA |
|
|
|
|
|
268,33 |
268,94 |
270,08 |
C |
18,04 |
19,29 |
20,30 |
21,50 |
20,99 |
21,16 |
22,20 |
23,18 |
23,81 |
24,31 |
C |
26,01 |
22,00 |
23,45 |
42,13 |
45,07 |
83,22 |
98,65 |
96,32 |
95,06 |
100,17 |
C |
108,84 |
145,63 |
270,63 |
275,64 |
265,25 |
268,75 |
269,25 |
270,34 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C-MA-(I+G) |
|
123,07 |
143,29 |
146,52 |
126,71 |
133,67 |
134,82 |
136,22 |
Kapitalum. Ges. |
|
0,44 |
0,41 |
0,39 |
0,39 |
0,42 |
0,43 |
0,42 |
0,43 |
0,45 |
Kapitalum. Ges. |
0,48 |
0,49 |
0,63 |
n.sinn. |
0,68 |
n.sinn. |
0,62 |
0,47 |
0,45 |
0,43 |
Kapitalum. Ges. |
0,41 |
0,40 |
n.sinn |
0,44 |
0,45 |
0,46 |
0,46 |
0,47 |
Property P&E |
|
|
|
|
|
|
|
|
16,90 |
17,09 |
Property P&E |
17,32 |
12,99 |
14,01 |
27,34 |
29,92 |
46,57 |
47,20 |
49,83 |
48,49 |
52,13 |
Property P&E |
50,05 |
58,73 |
94,60 |
95,89 |
99,09 |
100,09 |
103,96 |
107,09 |
Kapitalu. P.P&E |
|
|
|
|
|
|
|
|
|
0,63 |
Kapitalu. P.P&E |
0,68 |
0,73 |
1,07 |
n.sinn. |
1,31 |
n.sinn. |
1,11 |
0,97 |
0,87 |
0,84 |
Kapitalu. P.P&E |
0,78 |
0,88 |
n.sinn |
1,26 |
1,29 |
1,24 |
1,24 |
1,22 |
EQ |
38% |
38% |
38% |
38% |
41% |
39% |
39% |
38% |
39% |
31% |
EQ |
32% |
28% |
29% |
23% |
28% |
32% |
31% |
34% |
35% |
38% |
EQ |
37% |
38% |
43% |
42% |
36% |
38% |
42% |
39% |
Schulden ges. |
|
|
|
|
|
|
|
|
14,51 |
16,70 |
Schulden ges. |
17,67 |
15,74 |
16,61 |
32,24 |
32,29 |
56,49 |
68,19 |
63,83 |
61,86 |
61,92 |
Schulden ges. |
68,34 |
90,94 |
155,09 |
160,27 |
168,90 |
166,42 |
156,82 |
164,54 |
Schulden Kurz |
|
|
|
|
|
|
|
|
4,13 |
4,49 |
Schulden Kurz |
5,19 |
5,06 |
5,82 |
10,25 |
9,99 |
19,31 |
30,36 |
23,95 |
14,68 |
14,26 |
Schulden Kurz |
18,93 |
25,42 |
40,48 |
39,27 |
42,29 |
36,71 |
33,95 |
30,79 |
Schulden Lang |
|
|
|
|
|
|
|
|
10,38 |
12,21 |
Schulden Lang |
12,48 |
10,68 |
10,79 |
21,99 |
22,30 |
37,18 |
37,83 |
39,88 |
47,18 |
47,66 |
Schulden Lang |
49,41 |
65,52 |
114,61 |
121,00 |
126,61 |
129,71 |
122,87 |
133,75 |
Vermög. Kurz |
|
|
|
|
|
|
|
|
3,20 |
3,62 |
Vermög. Kurz |
3,49 |
3,68 |
3,91 |
7,06 |
7,54 |
11,93 |
23,22 |
12,58 |
14,09 |
13,97 |
Vermög. Kurz |
8,54 |
14,65 |
25,55 |
24,69 |
22,56 |
24,33 |
19,95 |
23,03 |
Vermög. Lang |
|
|
|
|
|
|
|
|
20,61 |
20,69 |
Vermög. Lang |
22,52 |
18,32 |
19,54 |
35,07 |
37,53 |
71,29 |
75,43 |
83,74 |
80,97 |
86,20 |
Vermög. Lang |
100,30 |
130,98 |
245,08 |
250,95 |
242,69 |
244,42 |
249,30 |
247,31 |
WCV |
|
|
|
|
|
|
|
|
-11,31 |
-13,08 |
WCV |
-14,18 |
-12,06 |
-12,70 |
-25,18 |
-24,75 |
-44,56 |
-44,97 |
-51,25 |
-47,77 |
-47,95 |
WCV |
-58,8 |
-76,29 |
-114,61 |
-135,58 |
-146,34 |
-142,09 |
-136,87 |
-141,51 |
V. 3.Gr. |
|
|
|
|
|
|
|
|
0,77 |
0,81 |
V. 3.Gr. |
0,67 |
0,73 |
0,67 |
0,69 |
0,75 |
0,62 |
0,76 |
0,53 |
0,96 |
0,98 |
V. 3.Gr. |
0,45 |
0,56 |
0,63 |
0,63 |
0,53 |
0,66 |
0,59 |
0,75 |
V. 2.Gr. |
|
|
|
|
|
|
|
|
1,99 |
1,69 |
V. 2.Gr. |
1,80 |
1,72 |
1,81 |
1,59 |
1,68 |
1,92 |
1,99 |
2,10 |
1,72 |
1,81 |
V. 2.Gr. |
2,03 |
2,00 |
2,14 |
2,07 |
1,92 |
1,88 |
2,03 |
1,85 |
Im. + Good. |
|
|
|
|
|
|
|
|
1,32 |
1,15 |
Im. + Good. |
2,65 |
2,68 |
2,49 |
3,27 |
3,09 |
6,80 |
5,48 |
3,58 |
1,63 |
1,61 |
Im. + Good. |
1,63 |
22,56 |
127,34 |
129,12 |
135,54 |
135,08 |
134,12 |
134,12 |
St.Equ.-MA -I.+G. |
|
|
|
|
|
|
|
|
7,98 |
6,46 |
St.Equ.-MA -I.+G. |
5,69 |
3,58 |
4,35 |
6,62 |
9,69 |
19,93 |
24,98 |
28,91 |
31,57 |
36,64 |
St.Equ.-MA -I.+G. |
38,87 |
32,13 |
-11,80 |
-13,75 |
-39,19 |
-33,17 |
-22,00 |
-28,59 |
BW - I.+G. |
|
|
|
|
|
|
|
|
13,30 $ |
10,77 $ |
BW - I.+G. |
9,47 $ |
5,88 $ |
7,17 $ |
3,59 $ |
4,88 $ |
5,76 $ |
7,28 $ |
8,51 $ |
9,43 $ |
11,01 $ |
BW - I.+G. |
11,70 $ |
9,51 $ |
NEG |
NEG |
NEG |
NEG |
NEG |
NEG |
Op. CF |
|
|
|
|
|
|
|
2,89 |
3,61 |
3,44 |
Op. CF |
3,97 |
4,02 |
4,82 |
6,97 |
8,38 |
16,58 |
14,30 |
14,81 |
15,21 |
13,52 |
Op. CF |
10,96 |
12,97 |
15,62 |
34,07 |
33,66 |
34,45 |
34,99 |
34,65 |
I. CF |
|
|
|
|
|
|
|
-2,36 |
-2,28 |
-2,07 |
I. CF |
-3,35 |
-3,01 |
-3,44 |
-6,22 |
-4,55 |
-10,58 |
-14,40 |
-8,39 |
-3,33 |
-3,11 |
I. CF |
-20,75 |
-0,97 |
-8,29 |
-18,51 |
-29,14 |
-17,93 |
-21,50 |
-21,25 |
F. CF |
|
|
|
|
|
|
|
-0,45 |
-1,16 |
-1,26 |
F. CF |
-0,87 |
-0,89 |
-1,63 |
-0,67 |
-3,78 |
-6,11 |
0,25 |
-6,36 |
-9,02 |
-9,17 |
F. CF |
4,61 |
-11,23 |
-6,13 |
-16,01 |
-4,69 |
-14,51 |
-15,85 |
-11,65 |
CASH |
|
|
|
|
|
|
|
0,33 |
0,51 |
0,62 |
CASH |
0,36 |
0,49 |
0,24 |
0,40 |
0,46 |
0,50 |
0,64 |
0,70 |
3,57 |
4,81 |
CASH |
0,76 |
1,22 |
2,42 |
1,97 |
1,79 |
3,80 |
1,44 |
3,19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
KE |
|
|
|
|
|
|
KE |
|
KE |
|
|
|
|
Owners Earnings |
|
|
|
|
|
|
|
|
|
|
Owners Earnings |
1994 |
1995 |
1996 |
1997 |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
Owners Earnings |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N.I. |
|
|
|
|
|
|
|
|
|
|
N.I. |
|
|
|
|
4,02 |
8,16 |
7,97 |
7,24 |
5,65 |
8,51 |
N.I. |
5,89 |
4,79 |
7,36 |
11,95 |
12,87 |
12,84 |
20,18 |
4,18 |
Adjustments |
|
|
|
|
|
|
|
|
|
|
Adjustments |
|
|
|
|
4,36 |
8,42 |
6,33 |
7,56 |
9,56 |
5,01 |
Adjustments |
5,07 |
8,19 |
8,26 |
22,12 |
20,79 |
21,69 |
14,81 |
30,46 |
Capital exp. |
|
|
|
|
|
|
|
|
|
|
Capital exp. |
|
|
|
|
-5,93 |
-10,30 |
-13,12 |
-11,19 |
-6,81 |
-5,22 |
Capital exp. |
-5,10 |
-5,58 |
-8,32 |
-17,72 |
-20,34 |
-17,34 |
-20,30 |
-20,27 |
Free CF |
|
|
|
|
|
|
|
|
|
|
Free CF |
|
|
|
|
2,45 |
6,28 |
1,18 |
3,61 |
8,40 |
8,30 |
Free CF |
5,86 |
7,40 |
7,30 |
16,35 |
13,32 |
17,19 |
14,69 |
14,37 |
Free CF/A -B- |
|
|
|
|
|
|
|
|
|
|
Free CF/A -B- |
|
|
|
|
1,25 $ |
1,84 $ |
0,35 $ |
1,07 $ |
2,52 $ |
2,50 $ |
Free CF/A -B- |
1,77 $ |
2,20 $ |
1,88 $ |
2,67 $ |
2,25 $ |
2,91 $ |
2,48 $ |
2,42 $ |
Tilgung gesch. 7% |
|
|
|
|
|
|
|
|
|
|
Tilgung gesch. 7% |
|
|
|
|
-2,26 |
-2,26 |
-3,95 |
-4,77 |
-4,47 |
-4,33 |
Tilgung gesch. 7% |
-4,33 |
-4,78 |
-6,37 |
-10,86 |
-11,22 |
-11,82 |
-11,65 |
-10,98 |
Liqu.Über. |
|
|
|
|
|
|
|
|
|
|
Liqu.Über. |
|
|
|
|
0,19 |
4,02 |
2,77 |
1,16 |
3,83 |
3,97 |
Liqu.Über. |
1,53 |
2,62 |
0,93 |
5,49 |
2,10 |
5,37 |
3,04 |
3,39 |
Liqu.Über./A -B- |
|
|
|
|
|
|
|
|
|
|
Liqu.Über./A -B- |
|
|
|
|
0,10 $ |
1,18 $ |
0,82 $ |
0,34 $ |
1,15 $ |
1,20 $ |
Liqu.Über./A -B- |
0,46 $ |
0,78 $ |
0,24 $ |
0,90 $ |
0,35 $ |
0,91 $ |
0,51 $ |
0,57 $ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Div/A |
0,93 $ |
1,00 $ |
1,07 $ |
1,16 $ |
1,24 $ |
1,30 $ |
1,38 $ |
1,42 $ |
1,46 $ |
1,51 $ |
Div/A |
1,58 $ |
1,65 $ |
1,72 $ |
0,895 $ |
0,935 $ |
0,975 $ |
1,015 $ |
1,025 $ |
1,08 $ |
1,41 $ |
Div/A |
1,26 $ |
1,30 $ |
1,35 $ |
1,47 $ |
1,61 $ |
1,65 $ |
1,69 $ |
1,72 $ |
Divisumme |
0,54 |
0,60 |
0,63 |
0,70 |
0,75 |
0,78 |
0,83 |
0,85 |
0,88 |
0,91 |
Divisumme |
0,95 |
1,00 |
1,04 |
1,64 |
1,83 |
3,32 |
3,44 |
3,45 |
3,60 |
4,68 |
Divisumme |
4,17 |
4,38 |
5,24 |
9,01 |
9,54 |
9,74 |
9,99 |
10,20 |
DIV/Op.CF |
|
|
|
|
|
|
|
29% |
24% |
26% |
DIV/Op.CF |
24% |
25% |
22% |
23% |
22% |
20% |
24% |
24% |
24% |
35% |
DIV/Op.CF |
38% |
34% |
34% |
26% |
28% |
28% |
29% |
29% |
DIV/N.I. |
62% |
60% |
63% |
67% |
70% |
71% |
75% |
79% |
67% |
###### |
DIV/N.I. |
58% |
###### |
50% |
110% |
48% |
41% |
43% |
48% |
64% |
55% |
DIV/N.I. |
71% |
92% |
71% |
75% |
74% |
78% |
50% |
261% |
Dividynamik/A |
|
8% |
7% |
8% |
7% |
5% |
6% |
3% |
3% |
3% |
Dividynamik/A |
5% |
4% |
4% |
56% |
4% |
4% |
4% |
1% |
5% |
31% |
Dividynamik/A |
11% |
3% |
4% |
9% |
10% |
2% |
2% |
2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
KE |
|
KE |
|
|
|
|
Kennzahlen var. |
1984 |
1985 |
1986 |
1987 |
1988 |
1989 |
1990 |
1991 |
1992 |
1993 |
Kennzahlen var. |
1994 |
1995 |
1996 |
1997 |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
Kennzahlen var. |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kurs |
|
|
|
|
|
|
|
|
30 $ |
40 $ |
Kurs |
41 $ |
50 $ |
48 $ |
28 $ |
40 $ |
59 $ |
40 $ |
38 $ |
20 $ |
22 $ |
Kurs |
24 $ |
23 $ |
28 $ |
42 $ |
30 $ |
23 $ |
26 $ |
29 $ |
Marktwert |
|
|
|
|
|
|
|
|
18 |
24 |
Marktwert |
25 |
30 |
29 |
51 |
79 |
204 |
137 |
129 |
67 |
73 |
Marktwert |
80 |
78 |
173 |
259 |
179 |
136 |
154 |
172 |
KGV |
|
|
|
|
|
|
|
|
14 |
VERLUST |
KGV |
15 |
VERLUST |
14 |
35 |
19 |
25 |
17 |
18 |
12 |
9 |
KGV |
13 |
16 |
15 |
22 |
14 |
11 |
8 |
29 |
Rendite |
|
|
|
|
|
|
|
|
7,23% |
3,53% |
Rendite |
6,68% |
3,06% |
7,21% |
2,89% |
5,15% |
4,05% |
5,88% |
5,66% |
8,50% |
11,64% |
Rendite |
7,42% |
6,17% |
6,75% |
4,64% |
7,23% |
9,22% |
12,92% |
2,28% |
MU |
|
|
|
|
|
|
|
|
1,8 |
2,2 |
MU |
2,2 |
2,4 |
2,1 |
2,1 |
2,7 |
4,1 |
2,7 |
2,8 |
1,6 |
1,8 |
MU |
2,0 |
1,8 |
2,7 |
2,2 |
1,4 |
1,1 |
1,2 |
1,4 |
Kurs/BW V. |
|
|
|
|
|
|
|
|
1,9 |
3,2 |
Kurs/BW V. |
3,0 |
4,9 |
4,3 |
5,2 |
6,2 |
7,6 |
4,5 |
4,0 |
2,0 |
1,9 |
Kurs/BW V. |
2,0 |
1,4 |
1,5 |
2,2 |
1,8 |
1,3 |
1,4 |
1,6 |
Dividendenre. |
|
|
|
|
|
|
|
|
4,87% |
3,78% |
Dividendenre. |
3,85% |
3,30% |
3,58% |
3,20% |
2,34% |
1,65% |
2,54% |
2,70% |
5,40% |
6,41% |
Dividendenre. |
5,25% |
5,65% |
4,82% |
3,50% |
5,37% |
7,17% |
6,50% |
5,93% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|