DT |
|
|
|
|
|
|
|
|
|
|
DT |
|
|
|
|
|
|
|
|
|
|
DT |
|
|
|
|
|
|
|
Mrd. € |
1993 |
1994 |
1995 |
1996 |
1997 |
1998 |
1999 |
2000 |
2001 |
2002 |
Mrd. € |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
Mrd. € |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
|
HGB |
HGB |
HGB |
HGB |
HGB |
HGB |
HGB |
HGB |
HGB |
HGB |
|
HGB |
HGB |
IFRS |
IFRS |
IFRS |
|
|
|
|
|
|
|
|
|
|
|
|
|
Umsatz |
30,73 |
32,63 |
33,82 |
32,25 |
34,54 |
35,72 |
35,47 |
40,94 |
48,31 |
53,69 |
Umsatz |
55,84 |
57,88 |
59,60 |
61,35 |
62,52 |
61,67 |
64,60 |
62,42 |
58,65 |
58,17 |
Umsatz |
60,13 |
62,66 |
69,23 |
73,10 |
74,95 |
75,66 |
80,53 |
C.O.S. |
|
4,75 |
4,86 |
5,23 |
6,21 |
6,80 |
8,40 |
11,95 |
13,48 |
14,42 |
C.O.S. |
31,40 |
31,40 |
31,86 |
34,76 |
35,34 |
34,59 |
36,26 |
35,73 |
33,89 |
34,20 |
C.O.S. |
36,26 |
38,54 |
41,98 |
48,35 |
50,44 |
49,58 |
52,17 |
GM |
|
27,88 |
28,96 |
27,02 |
28,33 |
28,92 |
27,07 |
28,99 |
34,83 |
39,27 |
GM |
24,44 |
26,48 |
27,74 |
26,59 |
27,18 |
27,08 |
28,34 |
26,69 |
24,77 |
23,97 |
GM |
23,88 |
24,12 |
27,25 |
24,75 |
24,51 |
26,08 |
28,36 |
GMR |
|
85% |
86% |
84% |
82% |
81% |
76% |
71% |
72% |
73% |
GMR |
44% |
46% |
47% |
43% |
43% |
44% |
44% |
43% |
42% |
41% |
GMR |
40% |
38% |
39% |
34% |
33% |
34% |
35% |
S.G.A. |
|
8,97 |
9,81 |
14,43 |
14,57 |
14,55 |
15,35 |
20,14 |
24,27 |
27,59 |
S.G.A. |
18,48 |
17,96 |
18,89 |
21,67 |
21,78 |
20,77 |
20,52 |
19,87 |
19,34 |
17,28 |
S.G.A. |
18,95 |
18,59 |
20,81 |
18,29 |
15,89 |
18,08 |
19,05 |
S.G.A./GM |
|
|
|
|
|
|
|
|
|
|
S.G.A./GM |
76% |
68% |
68% |
81% |
80% |
77% |
72% |
74% |
78% |
72% |
S.G.A./GM |
79% |
77% |
76% |
74% |
65% |
69% |
67% |
Oper. Inc. |
|
18,91 |
19,15 |
12,59 |
13,76 |
14,37 |
11,72 |
8,85 |
10,56 |
11,68 |
Oper. Inc. |
5,96 |
8,52 |
8,85 |
4,92 |
5,40 |
6,31 |
7,82 |
6,82 |
5,43 |
6,69 |
Oper. Inc. |
4,93 |
5,53 |
6,44 |
6,46 |
8,62 |
8,00 |
9,31 |
O.I.R. |
|
58% |
57% |
39% |
40% |
40% |
33% |
22% |
22% |
22% |
O.I.R. |
11% |
15% |
15% |
8% |
9% |
10% |
12% |
11% |
9% |
12% |
O.I.R. |
8% |
9% |
9% |
9% |
12% |
11% |
12% |
Zinsen |
|
3,84 |
4,49 |
4,49 |
3,75 |
3,40 |
3,10 |
3,87 |
4,78 |
6,11 |
Zinsen |
4,48 |
4,57 |
4,02 |
4,08 |
4,01 |
3,43 |
3,46 |
3,22 |
2,76 |
2,57 |
Zinsen |
2,96 |
2,86 |
2,61 |
4,79 |
4,79 |
2,32 |
2,71 |
Zinsen/Op.
Inc. |
|
|
|
|
|
|
|
|
|
|
Zinsen/Op. Inc. |
75% |
54% |
45% |
83% |
74% |
54% |
44% |
47% |
51% |
38% |
Zinsen/Op. Inc. |
60% |
52% |
41% |
74% |
56% |
29% |
29% |
Equity+Z.erg. |
|
|
|
|
|
|
|
|
|
|
Equity+Z.erg. |
|
|
|
|
|
|
|
|
0,20 |
0,15 |
Equity+Z.erg. |
0,16 |
0,13 |
0,36 |
0,17 |
0,40 |
-0,25 |
0,52 |
EBTv.And |
|
|
|
|
|
|
|
|
|
|
EBTv.And |
|
|
|
|
|
|
|
|
2,87 |
4,27 |
EBTv.And |
2,13 |
2,80 |
4,19 |
1,84 |
4,23 |
5,43 |
7,12 |
EBTv.And R |
|
|
|
|
|
|
|
|
|
|
EBTv.And R |
|
|
|
|
|
|
|
|
5% |
7% |
EBTv.And R |
4% |
4% |
6% |
3% |
6% |
7% |
9% |
Andere |
|
|
|
|
|
|
|
|
|
|
Andere |
|
|
|
|
|
|
|
|
0,15 |
-10,50 |
Andere |
0,00 |
1,55 |
0,59 |
2,71 |
0,76 |
0,00 |
0,14 |
Andere/U |
|
|
|
|
|
|
|
|
|
|
Andere/U |
|
|
|
|
|
|
|
|
0% |
-18% |
Andere/U |
0% |
2% |
1% |
4% |
1% |
0% |
0% |
EBT |
|
|
|
|
|
|
|
|
|
|
EBT |
|
|
|
|
|
|
|
2,70 |
3,02 |
6,23 |
EBT |
2,13 |
4,35 |
4,78 |
4,55 |
4,99 |
5,15 |
7,26 |
Tax |
|
|
|
|
|
|
|
|
|
|
Tax |
|
|
|
|
|
|
|
0,94 |
2,35 |
-1,47 |
Tax |
0,93 |
1,11 |
1,28 |
1,44 |
1,53 |
1,82 |
1,99 |
Minority
Int. |
|
|
|
|
|
|
|
|
|
|
Minority Int. |
|
|
|
|
|
|
|
0,07 |
0,11 |
0,50 |
Minority Int. |
0,27 |
0,32 |
0,25 |
0,43 |
0,00 |
1,15 |
1,40 |
N.I. |
1,07 |
1,84 |
2,69 |
0,90 |
1,69 |
2,24 |
1,25 |
5,93 |
3,45 |
24,59 |
N.I. |
1,25 |
4,63 |
5,58 |
3,17 |
0,57 |
1,48 |
0,35 |
1,70 |
0,56 |
0,53 |
N.I. |
0,93 |
2,92 |
3,25 |
2,68 |
3,46 |
2,17 |
3,87 |
UR |
3% |
6% |
8% |
3% |
5% |
6% |
4% |
14% |
7% |
46% |
UR |
2% |
8% |
9% |
5% |
1% |
2% |
1% |
3% |
1% |
5% |
UR |
2% |
3% |
5% |
2% |
5% |
4% |
7% |
N.I. +-
Sondereffekt |
|
|
|
|
|
|
|
|
|
|
N.I. +- Sondereffekt |
|
|
|
|
|
|
|
|
|
2,49 |
N.I. +- Sondereffekt |
|
1,85 |
|
0,83 |
|
|
|
SD |
|
7,26 |
12,29 |
10,71 |
10,08 |
10,01 |
5,86 |
42,02 |
21,63 |
19,60 |
SD |
16,57 |
18,01 |
19,41 |
13,96 |
37,28 |
48,18 |
12,99 |
38,27 |
74,33 |
31,81 |
SD |
21,12 |
20,99 |
39,76 |
39,76 |
31,33 |
59,60 |
19,26 |
G/A +-
Sondereffekt |
|
|
|
|
|
|
|
|
|
|
G/A +- Sondereffekt |
|
|
|
|
|
|
|
|
|
0,58 € |
G/A +- Sondereffekt |
|
0,41 € |
|
0,18 € |
|
|
|
G/A -B- |
|
0,91 € |
1,33 € |
0,42 € |
0,61 € |
0,82 € |
0,43 € |
1,96 € |
0,93 € |
5,86 € |
G/A -B- |
0,30 € |
1,10 € |
1,31 € |
0,74 € |
0,13 € |
0,34 € |
0,08 € |
0,39 € |
0,13 € |
1,22 € |
G/A -B- |
0,21 € |
0,65 € |
0,71 € |
0,58 € |
0,74 € |
0,46 € |
0,82 € |
G/A -D- |
|
|
|
|
|
|
|
|
|
|
G/A -D- |
|
|
1,31 € |
0,73 € |
0,13 € |
0,34 € |
0,08 € |
0,39 € |
0,13 € |
1,22 € |
G/A -D- |
0,21 € |
0,65 € |
0,71 € |
0,58 € |
0,73 M |
|
|
G/A-B-EBTv.AN. |
|
|
|
|
|
|
|
|
|
|
G/A-B-EBTv.AN. |
|
|
|
|
|
|
|
|
|
0,83 € |
G/A-B-EBTv.AN. |
0,38 € |
0,53 € |
0,85 € |
0,26 € |
0,90 € |
0,71 € |
1,10 € |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jahre |
1993 |
1994 |
1995 |
1996 |
1997 |
1998 |
1999 |
2000 |
2001 |
2002 |
Jahre |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
Jahre |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Netto KE |
|
|
|
|
|
|
|
|
|
|
Netto KE |
|
|
|
|
|
|
|
-0,40 |
0,00 |
0,00 |
Netto KE |
1,41 |
0,00 |
1,24 |
1,18 |
1,46 |
0,00 |
0,00 |
AA -B- |
|
2,022 M |
2,023 M |
2,143 M |
2,771 M |
2,732 M |
2,907 M |
3,026 M |
3,715 M |
4,195 M |
AA -B- |
4,177 M |
4,209 M |
4,335 M |
4,353 M |
4,339 M |
4,340 M |
4,340 M |
4,334 M |
4,300 M |
4,300 M |
AA -B- |
4,370 M |
4,476 M |
4,553 M |
4,625 M |
4,703 M |
4,742 M |
4,743 M |
AA -D- |
|
|
|
|
|
|
|
|
|
|
AA -D- |
|
|
4,338 M |
4,354 M |
4,340 M |
4,340 M |
4,340 M |
4,334 M |
4,300 M |
4,319 M |
AA -D- |
4,386 M |
4,515 M |
4,586 M |
4,657 M |
4,742 M |
|
|
AA -D-
+Eig.A. |
|
|
|
|
|
|
|
|
|
|
AA -D- +Eig.A. |
|
|
|
|
|
|
|
|
|
|
AA -D- +Eig.A. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BW
(dil.) |
|
4,89 € |
6,25 € |
10,84 € |
8,61 € |
8,89 € |
11,93 € |
12,70 € |
16,42 € |
7,49 € |
BW
(dil.) |
7,12 € |
8,06 € |
10,63 € |
10,70 € |
9,71 € |
9,22 € |
8,38 € |
8,77 € |
8,21 € |
6,00 € |
BW
(dil.) |
5,44 € |
5,63 € |
6,41 € |
6,29 € |
6,48 € |
6,52 € |
6,69 € |
BW(dil.)+EiA |
|
|
|
|
|
|
|
|
|
|
BW(dil.)+EiA |
|
|
|
|
|
|
|
|
|
|
BW(dil.)+EiA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EKR |
|
|
27% |
7% |
7% |
9% |
5% |
17% |
9% |
40% |
EKR |
4% |
16% |
16% |
7% |
1% |
4% |
1% |
5% |
1% |
7% |
EKR |
4% |
9% |
13% |
3% |
12% |
7% |
13% |
CR-MA R |
|
|
3% |
1% |
2% |
3% |
2% |
8% |
4% |
31% |
CR-MA R |
1% |
4% |
5% |
3% |
0% |
1% |
0% |
1% |
0% |
2% |
CR-MA R |
1% |
2% |
3% |
1% |
2% |
2% |
3% |
WC/O.I.R. R |
|
|
|
|
|
|
|
|
|
|
WC/O.I.R. R |
|
|
|
|
|
|
|
|
|
|
WC/O.I.R. R |
13% |
14% |
15% |
14% |
18% |
17% |
18% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
St.Equ. -MA |
|
9,88 |
12,64 |
23,22 |
23,87 |
24,30 |
34,69 |
38,42 |
60,99 |
31,43 |
St.Equ. -MA |
29,76 |
33,92 |
46,07 |
46,57 |
42,12 |
40,00 |
36,35 |
38,02 |
35,29 |
25,92 |
St.Equ. -MA |
23,88 |
25,44 |
29,40 |
29,31 |
30,73 |
30,91 |
31,71 |
St.Equ. |
|
|
|
23,83 |
24,62 |
25,06 |
35,69 |
42,72 |
66,30 |
35,42 |
St.Equ. |
33,81 |
37,94 |
49,58 |
49,67 |
45,24 |
43,11 |
41,94 |
43,03 |
39,94 |
30,54 |
St.Equ. |
32,06 |
34,07 |
38,15 |
38,85 |
42,47 |
43,44 |
46,23 |
Eq.-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
Eq.-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
Eq.-MA+EigeneA |
|
|
|
|
|
|
|
C-MA |
|
|
|
88,52 |
82,51 |
78,53 |
93,64 |
119,94 |
159,25 |
121,83 |
C-MA |
112,03 |
103,79 |
124,37 |
127,06 |
117,55 |
120,03 |
122,19 |
122,80 |
117,90 |
103,32 |
C-MA |
109,97 |
120,73 |
135,17 |
138,95 |
129,59 |
132,85 |
146,15 |
C-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
C-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
C-MA+EigeneA |
|
|
|
|
|
|
|
C |
|
85,93 |
81,93 |
89,13 |
83,25 |
79,29 |
94,64 |
124,24 |
164,56 |
125,82 |
C |
116,08 |
107,82 |
127,88 |
130,16 |
120,66 |
123,14 |
127,77 |
127,81 |
122,54 |
107,94 |
C |
118,15 |
129,36 |
143,92 |
148,49 |
141,33 |
145,38 |
170,67 |
WorkingCapital |
|
|
|
|
|
|
|
|
|
|
WorkingCapital |
|
|
|
|
|
|
|
|
|
38,60 |
WorkingCapital |
38,94 |
41,89 |
44,63 |
47,31 |
47,62 |
51,67 |
52,53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kapitalum.
Ges. |
|
|
0,39 |
0,39 |
0,39 |
0,43 |
0,45 |
0,43 |
0,40 |
0,33 |
Kapitalum. Ges. |
0,44 |
0,50 |
0,55 |
0,48 |
0,48 |
0,51 |
0,52 |
0,49 |
0,46 |
0,47 |
Kapitalum. Ges. |
0,56 |
0,53 |
0,54 |
0,51 |
0,50 |
0,54 |
0,55 |
Property P&E |
|
69,13 |
68,39 |
68,81 |
65,37 |
59,79 |
59,04 |
54,14 |
58,71 |
53,96 |
Property P&E |
47,27 |
44,15 |
47,81 |
45,87 |
42,53 |
41,56 |
45,47 |
44,30 |
41,93 |
37,52 |
Property P&E |
37,43 |
39,62 |
44,64 |
46,76 |
46,88 |
50,63 |
49,55 |
Kapitalu.
P.P&E |
|
|
0,49 |
0,47 |
0,50 |
0,55 |
0,59 |
0,69 |
0,89 |
0,91 |
Kapitalu. P.P&E |
1,03 |
1,22 |
1,35 |
1,28 |
1,36 |
1,45 |
1,55 |
1,37 |
1,32 |
1,39 |
Kapitalu. P.P&E |
1,60 |
1,67 |
1,75 |
1,64 |
1,60 |
1,61 |
1,59 |
Lager |
|
|
|
|
|
|
|
|
|
|
Lager |
|
|
|
|
|
|
|
|
|
1,11 |
Lager |
1,06 |
# |
# |
# |
# |
# |
# |
Lagerumsch. |
|
|
|
|
|
|
|
|
|
|
Lagerumsch. |
|
|
|
|
|
|
|
|
|
|
Lagerumsch. |
54,17 |
# |
# |
# |
# |
# |
# |
Forderungen |
|
|
|
|
|
|
|
|
|
|
Forderungen |
|
|
|
|
|
|
|
|
|
6,42 |
Forderungen |
7,71 |
10,45 |
9,24 |
9,36 |
9,72 |
9,99 |
10,85 |
Ford.Umsch. |
|
|
|
|
|
|
|
|
|
|
Ford.Umsch. |
|
|
|
|
|
|
|
|
|
|
Ford.Umsch. |
9,37 |
8,13 |
6,62 |
7,91 |
8,00 |
7,78 |
8,06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EQ + Eigene
A. |
|
|
|
|
|
|
|
|
|
|
EQ + Eigene A. |
|
|
|
|
|
|
|
|
|
|
EQ + Eigene A. |
|
|
|
|
|
|
|
EQ |
|
12% |
15% |
27% |
30% |
32% |
38% |
34% |
40% |
28% |
EQ |
29% |
35% |
39% |
38% |
37% |
35% |
33% |
34% |
33% |
28% |
EQ |
27% |
26% |
27% |
26% |
30% |
30% |
27% |
Schulden
ges. |
|
76,05 |
69,29 |
65,30 |
58,63 |
54,23 |
58,95 |
81,52 |
98,26 |
90,4 |
Schulden ges. |
82,27 |
69,88 |
78,30 |
80,49 |
75,42 |
80,03 |
85,83 |
84,78 |
82,60 |
77,40 |
Schulden ges. |
86,09 |
95,29 |
105,77 |
109,64 |
98,86 |
101,94 |
124,44 |
Schulden
Kurz |
|
|
|
|
|
|
|
|
|
|
Schulden Kurz |
|
|
24,96 |
22,09 |
23,22 |
24,87 |
24,79 |
26,45 |
24,34 |
23,01 |
Schulden Kurz |
22,50 |
28,20 |
33,55 |
33,13 |
27,37 |
29,14 |
32,91 |
Schulden
Lang |
|
|
|
|
|
|
|
|
|
|
Schulden Lang |
|
|
53,34 |
58,40 |
52,21 |
55,16 |
61,04 |
58,33 |
58,26 |
54,39 |
Schulden Lang |
63,59 |
67,10 |
72,22 |
76,51 |
71,50 |
72,79 |
91,53 |
SK:SL |
|
|
|
|
|
|
|
|
|
|
SK:SL |
|
|
|
|
|
|
|
|
|
0,42 |
SK:SL |
0,35 |
0,43 |
0,46 |
0,43 |
0,38 |
0,40 |
0,36 |
SL:N.I. |
|
|
|
|
|
|
|
|
|
|
SL:N.I. |
|
|
|
|
|
|
|
|
|
18,19 |
SL:N.I. |
52,99 |
30,92 |
20,63 |
60,72 |
20,66 |
21,92 |
17,37 |
S:N.I. |
|
|
|
|
|
|
|
|
|
|
S:N.I. |
|
|
|
|
|
|
|
|
|
25,89 |
S:N.I. |
71,74 |
43,91 |
30,22 |
87,02 |
28,57 |
30,70 |
23,61 |
Vermög. Kurz |
|
|
|
|
|
|
|
|
|
|
Vermög. Kurz |
|
|
16,67 |
15,95 |
15,95 |
15,91 |
23,01 |
15,24 |
15,87 |
15,02 |
Vermög. Kurz |
21,96 |
29,80 |
32,18 |
26,64 |
20,39 |
21,87 |
24,69 |
Vermög. Lang |
|
|
|
|
|
|
|
|
|
|
Vermög. Lang |
|
|
111,21 |
114,21 |
104,72 |
107,23 |
104,76 |
112,57 |
106,68 |
92,92 |
Vermög. Lang |
96,19 |
99,56 |
111,74 |
121,85 |
120,94 |
123,51 |
145,98 |
WCV |
|
|
|
|
|
|
|
|
|
|
WCV |
|
|
-61,63 |
-64,54 |
-59,47 |
-64,12 |
-62,82 |
-69,54 |
-66,73 |
-62,38 |
WCV |
-64,13 |
-65,49 |
-73,59 |
-83,00 |
-78,47 |
-80,07 |
-99,75 |
Current R. |
|
|
|
|
|
|
|
|
|
|
Current R. |
|
|
0,67 |
0,72 |
0,69 |
0,64 |
0,93 |
0,58 |
0,65 |
0,65 |
Current R. |
0,98 |
1,06 |
0,96 |
0,80 |
0,74 |
0,75 |
0,75 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Im. + Good. |
|
|
|
|
|
|
15,00 |
35,75 |
80,05 |
53,40 |
Im. + Good. |
45,19 |
43,26 |
52,68 |
58,01 |
54,40 |
53,93 |
51,71 |
53,81 |
50,10 |
41,73 |
Im. + Good. |
45,97 |
51,57 |
57,03 |
60,60 |
62,87 |
64,95 |
68,20 |
St.Equ.-MA
-I.+G. |
|
|
|
|
|
|
19,69 |
2,67 |
-19,06 |
-21,97 |
St.Equ.-MA -I.+G. |
-15,43 |
-9,34 |
-6,61 |
-11,44 |
-12,28 |
-13,93 |
-15,36 |
-15,79 |
-14,81 |
-15,81 |
St.Equ.-MA -I.+G. |
-22,09 |
-26,13 |
-27,63 |
-31,29 |
-32,14 |
-34,04 |
-36,49 |
BW - I.+G. |
|
|
|
|
|
|
6,77 € |
0,88 € |
NEG |
NEG |
BW - I.+G. |
NEG |
NEG |
NEG |
NEG |
NEG |
NEG |
NEG |
NEG |
NEG |
NEG |
BW - I.+G. |
NEG |
NEG |
NEG |
NEG |
NEG |
NEG |
NEG |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
12,33 |
12,11 |
11,38 |
11,58 |
13,49 |
9,59 |
10,00 |
11,93 |
12,46 |
Op. CF |
14,32 |
16,31 |
15,00 |
14,20 |
13,71 |
15,37 |
15,80 |
14,73 |
16,21 |
13,58 |
Op. CF |
13,02 |
13,39 |
15,00 |
15,53 |
17,20 |
17,95 |
23,07 |
I.
CF |
|
-14,81 |
-6,81 |
-12,95 |
-5,40 |
-7,51 |
-18,68 |
-27,71 |
-5,37 |
-10,04 |
I. CF |
-2,07 |
-4,32 |
-10,06 |
-14,28 |
-8,05 |
-11,38 |
-8,65 |
-10,71 |
-9,28 |
-6,67 |
I. CF |
-9,90 |
-10,76 |
-15,02 |
-13,61 |
-16,81 |
-14,30 |
-14,23 |
F.
CF |
|
5,66 |
-7,79 |
3,51 |
-7,03 |
-6,80 |
7,97 |
17,86 |
-4,81 |
-3,44 |
F. CF |
-5,23 |
-12,65 |
-8,04 |
-2,06 |
-6,13 |
-3,10 |
-5,12 |
-6,37 |
-5,96 |
-6,60 |
F. CF |
1,02 |
-3,43 |
-0,88 |
-1,32 |
-4,59 |
-3,26 |
-7,14 |
CASH |
|
4,33 |
1,79 |
3,74 |
2,88 |
2,06 |
0,88 |
1,01 |
2,74 |
1,71 |
CASH |
8,69 |
8,02 |
4,98 |
2,77 |
2,20 |
3,03 |
5,02 |
2,81 |
3,75 |
4,03 |
CASH |
7,97 |
7,52 |
6,90 |
7,75 |
3,31 |
3,68 |
5,39 |
Other Cash |
|
|
|
|
|
|
|
|
|
|
Other CASH |
|
|
|
|
|
|
|
|
|
|
Other CASH |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owners
Earnings |
1993 |
1994 |
1995 |
1996 |
1997 |
1998 |
1999 |
2000 |
2001 |
2002 |
Owners Earnings |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
Owners Earnings |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
|
|
|
|
15,37 |
15,80 |
14,73 |
16,21 |
13,58 |
Op. CF |
13,02 |
13,39 |
15,00 |
15,53 |
17,20 |
17,95 |
23,07 |
Capital
exp.(I+S) |
|
|
|
|
|
|
|
|
|
|
Capital exp.(I+S) |
|
|
|
|
|
8,71 |
9,20 |
9,85 |
8,39 |
6,45 |
Capital exp. |
10,82 |
11,56 |
14,25 |
13,28 |
19,09 |
11,97 |
14,18 |
Free CF |
|
|
|
|
|
|
|
|
|
|
Free CF |
|
|
|
|
|
6,65 |
6,60 |
4,88 |
7,82 |
7,13 |
Free CF |
2,20 |
1,83 |
0,75 |
2,25 |
1,89 |
5,98 |
8,89 |
Free CF-MA |
|
|
|
|
|
|
|
|
|
|
Free CF-MA |
|
|
|
|
|
|
|
|
7,71 |
6,63 |
Free CF-MA |
1,93 |
1,51 |
0,50 |
1,82 |
|
4,83 |
7,49 |
FCF-R |
|
|
|
|
|
|
|
|
|
|
FCF-R |
|
|
|
|
|
|
|
|
|
11% |
FCF-R |
3% |
3% |
1% |
3% |
3% |
8% |
11% |
Free CF/A
-B- |
|
|
|
|
|
|
|
|
|
|
Free CF/A -B- |
|
|
|
|
|
1,53 € |
1,52 € |
1,13 € |
1,79 € |
1,54 € |
Free CF/A -B- |
0,44 € |
0,34 € |
0,11 € |
0,39 € |
0,40 € |
1,02 € |
1,58 € |
Tilgung
gesch. 7% |
|
|
|
|
|
|
|
|
|
|
Tilgung gesch. 7% |
|
|
|
|
|
5,28 |
5,60 |
6,01 |
5,93 |
5,78 |
Tilgung gesch. 7% |
5,42 |
6,03 |
6,67 |
7,40 |
7,67 |
6,92 |
7,14 |
Liqu.Über. |
|
|
|
|
|
|
|
|
|
|
Liqu.Über. |
|
|
|
|
|
1,37 |
1,00 |
1,13 |
1,89 |
0,85 |
Liqu.Über. |
3,49 |
4,52 |
6,17 |
5,58 |
9,56 |
0,94 |
0,35 |
Liqu.Über./A
-B- |
|
|
|
|
|
|
|
|
|
|
Liqu.Über./A -B- |
|
|
|
|
|
0,32 € |
0,23 € |
0,26 € |
0,44 € |
0,20 € |
Liqu.Über./A -B- |
0,80 € |
1,01 € |
1,36 € |
1,21 € |
2,03 € |
0,20 € |
0,07 € |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
EX:N.I. |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. |
|
|
|
|
|
|
|
|
|
### |
Capital EX:N.I. |
902% |
357% |
407% |
427% |
552% |
361% |
269% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Abschreibungen |
|
|
|
|
|
|
|
|
|
|
Abschreibungen |
|
|
|
|
|
|
|
|
|
21,96 |
Abschreibungen |
10,90 |
10,57 |
11,36 |
13,38 |
14,59 |
13,84 |
17,66 |
Absch./GM |
|
|
|
|
|
|
|
|
|
|
Absch./GM |
|
|
|
|
|
|
|
|
|
92% |
Absch./GM |
46% |
44% |
42% |
54% |
60% |
53% |
62% |
R&D |
|
|
|
|
|
|
|
|
|
|
R&D |
|
|
|
|
|
|
|
|
|
|
R&D |
|
|
|
|
|
|
|
R&D/GM |
|
|
|
|
|
|
|
|
|
|
R&D/GM |
|
|
|
|
|
|
|
|
|
|
R&D/GM |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sonderdiv. |
|
|
|
|
|
|
|
|
|
|
Sonderdiv. |
|
|
|
|
|
|
|
|
|
|
Sonderdiv. |
|
|
|
|
|
|
|
Div/A |
|
|
|
0,31 € |
0,31 € |
0,61 € |
0,62 € |
0,62 € |
0,37 € |
0,00 € |
Div/A |
0,00 € |
0,62 € |
0,72 € |
0,72 € |
0,78 € |
0,78 € |
0,78 € |
0,70 € |
0,70 € |
0,70 € |
Div/A |
0,50 € |
0,50 € |
0,55 € |
0,60 € |
0,65 € |
0,70 € |
0,60 € |
Divisumme |
|
|
|
|
|
|
|
|
|
|
Divisumme |
|
|
|
|
|
|
|
|
|
3,01 |
Divisumme |
2,19 |
2,24 |
2,50 |
2,78 |
3,06 |
3,32 |
2,85 |
DIV/Op.CF |
|
|
|
6% |
7% |
12% |
19% |
19% |
12% |
0% |
DIV/Op.CF |
0% |
16% |
21% |
22% |
25% |
22% |
21% |
21% |
19% |
22% |
DIV/Op.CF |
17% |
17% |
17% |
18% |
18% |
18% |
12% |
DIV/N.I. |
|
|
|
74% |
51% |
74% |
144% |
32% |
###### |
###### |
DIV/N.I. |
0% |
56% |
55% |
97% |
600% |
229% |
975% |
179% |
538% |
### |
DIV/N.I. |
238% |
77% |
77% |
103% |
88% |
152% |
73% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Einbehaltene
G. |
|
|
|
|
|
|
|
|
|
|
Einbehaltene G. |
|
|
|
|
|
|
|
|
|
3,54 |
Einbehaltene G. |
1,26 |
0,68 |
0,75 |
0,10 |
0,40 |
1,15 |
1,02 |
Retained
Ear. |
|
|
|
|
|
|
|
|
|
|
Retained Ear. |
|
|
|
|
|
|
|
|
|
29,21 |
Retained Ear. |
37,44 |
39,78 |
38,97 |
38,73 |
38,75 |
37,39 |
38,71 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividynamik/A |
|
|
|
|
|
|
|
|
|
|
Dividynamik/A |
|
|
|
|
|
|
|
|
|
0% |
Dividynamik/A |
29% |
0% |
10% |
9% |
8% |
8% |
14% |
Umsatzdynamik |
|
|
|
|
|
|
|
|
|
|
Umsatzdynamik |
|
|
|
|
|
|
|
|
|
1% |
Umsatzdynamik |
3% |
4% |
10% |
6% |
3% |
1% |
6% |
N.I.-dynamik |
|
|
|
|
|
|
|
|
|
|
N.I.-dynamik |
|
|
|
|
|
|
|
|
|
195% |
N.I.-dynamik |
275% |
214% |
11% |
18% |
29% |
37% |
78% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
|
|
|
|
|
O.I.R. 10J |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J |
|
|
|
|
|
|
|
N.I. unang.
10J |
|
|
|
|
|
|
|
|
|
|
N.I. unang. 10J |
|
|
|
|
|
|
|
|
|
|
N.I. unang. 10J |
|
|
|
|
|
|
|
FCF 10J |
|
|
|
|
|
|
|
|
|
|
FCF 10J |
|
|
|
|
|
|
|
|
|
|
FCF 10J |
|
|
|
|
|
|
|
Capex 10J |
|
|
|
|
|
|
|
|
|
|
Capex 10J |
|
|
|
|
|
|
|
|
|
|
Capex 10J |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
UR 10J D
unan. |
|
|
|
|
|
|
|
|
|
|
UR 10J D unan. |
|
|
|
|
|
|
|
|
|
|
UR 10J D unan. |
|
|
|
|
|
|
|
FCF-R 10J D |
|
|
|
|
|
|
|
|
|
|
FCF-R 10J D |
|
|
|
|
|
|
|
|
|
|
FCF-R 10J D |
|
|
|
|
|
|
|
Capital
EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jahre |
|
|
|
|
|
|
|
|
|
|
Jahre |
|
|
|
|
|
|
|
|
|
|
Jahre |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
(Ben;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuell) |
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
(Ben;3JD;KGV21) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV21) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV21) |
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
(Ben;3JD;FCF21) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF21) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF21) |
|
|
|
|
|
|
|
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. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kennzahlen
var. |
|
|
|
|
1997 |
1998 |
1999 |
2000 |
2001 |
2002 |
Kennzahlen var. |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
Kennzahlen var. |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kurs |
|
|
|
|
15 € |
25 € |
40 € |
103 € |
20 € |
10 € |
Kurs |
12 € |
16 € |
15 € |
12 € |
14 € |
11 € |
8 € |
10 € |
9 € |
9 € |
Kurs |
10 € |
12 € |
16 € |
15 € |
17 € |
14 € |
15 € |
Marktwert |
|
|
|
|
41,57 |
68,30 |
116,3 |
311,7 |
74,3 |
42,0 |
Marktwert |
50,1 |
67,3 |
65,1 |
52,2 |
60,8 |
47,7 |
34,7 |
43,3 |
38,7 |
38,87 |
Marktwert |
43,86 |
54,18 |
73,38 |
69,86 |
80,61 |
66,39 |
71,15 |
MOper.Inc.V |
|
|
|
|
|
|
|
|
|
|
MOper.Inc.V |
|
|
|
|
|
|
|
|
|
6 |
MOper.Inc.V |
9 |
10 |
11 |
11 |
9 |
8 |
8 |
Untern.Wert |
|
|
|
|
|
|
|
|
|
|
Untern.Wert |
|
|
|
|
|
|
|
|
|
84,48 |
Untern.Wert |
94,50 |
110,35 |
136,89 |
135,21 |
143,20 |
130,49 |
137,94 |
UWOper.Inc.V |
|
|
|
|
|
|
|
|
|
|
UWOper.Inc.V |
|
|
|
|
|
|
|
|
|
13 |
UWOper.Inc.V |
19 |
20 |
21 |
21 |
17 |
16 |
15 |
KGV |
|
|
|
|
25 |
30 |
93 |
53 |
VERLUST |
VERLUST |
KGV |
40 |
15 |
12 |
16 |
108 |
32 |
100 |
26 |
69 |
16 |
KGV |
48 |
29 |
23 |
83 |
23 |
30 |
18 |
Rendite |
|
|
|
|
4,07% |
3,28% |
1,08% |
1,90% |
4,65% |
58,60% |
Rendite |
2,50% |
6,88% |
8,73% |
6,17% |
0,93% |
3,09% |
1,00% |
3,90% |
1,44% |
6,44% |
Rendite |
2,10% |
3,42% |
4,43% |
1,20% |
4,35% |
3,29% |
5,47% |
MU |
|
|
|
|
1,2 |
1,9 |
3,3 |
7,6 |
1,5 |
0,8 |
MU |
0,9 |
1,2 |
1,1 |
0,9 |
1,0 |
0,8 |
0,5 |
0,7 |
0,7 |
0,7 |
MU |
0,7 |
0,9 |
1,1 |
1,0 |
1,1 |
0,9 |
0,9 |
Kurs/BW V. |
|
|
|
|
1,7 |
2,8 |
3,4 |
8,1 |
1,2 |
1,3 |
Kurs/BW V. |
1,7 |
2,0 |
1,4 |
1,1 |
1,4 |
1,2 |
1,0 |
1,1 |
1,1 |
1,5 |
Kurs/BW V. |
1,8 |
2,1 |
2,5 |
2,4 |
2,6 |
2,1 |
2,2 |
Dividendenre. |
|
|
|
|
2,07% |
2,44% |
1,55% |
0,60% |
1,85% |
0,00% |
Dividendenre. |
0,00% |
3,88% |
4,80% |
6,00% |
5,57% |
7,09% |
9,75% |
7,00% |
7,78% |
7,78% |
Dividendenre. |
5,00% |
4,17% |
3,44% |
4,00% |
3,82% |
5,00% |
4,00% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Durch. Didy.
S.87 |
|
|
|
|
|
|
|
|
|
|
Durch. Didy. S.87 |
|
|
|
|
|
|
|
|
|
|
Durch. Didy. S.87 |
|
|
|
|
|
|
|
Durch.
U.Dy.S.87 |
|
|
|
|
|
|
|
|
|
|
Durch. U.Dy.S.87 |
|
|
|
|
|
|
|
|
|
|
Durch. U.Dy.S.87 |
|
|
|
|
|
|
|
Dr. FCF-dy.
S.95 |
|
|
|
|
|
|
|
|
|
|
Dr. FCF-dy. S.95 |
|
|
|
|
|
|
|
|
|
|
Dr. FCF-dy. S.95 |
|
|
|
|
|
|
|
Durch.G.D.S.87 |
|
|
|
|
|
|
|
|
|
|
Durch.G.D.S.87 |
|
|
|
|
|
|
|
|
|
|
Durch.G.D.S.87 |
|
|
|
|
|
|
|
D.EBTv.A.
S.92 |
|
|
|
|
|
|
|
|
|
|
D.EBTv.A. S.92 |
|
|
|
|
|
|
|
|
|
|
D.EBTv.A. S.92 |
|
|
|
|
|
|
|
D. O.Inc.
S.92 |
|
|
|
|
|
|
|
|
|
|
D. O.Inc.
S.92 |
|
|
|
|
|
|
|
|
|
|
D. O.Inc.
S.92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Roll.
Dr.Didy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Didy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Didy. 10J |
|
|
|
|
|
|
|
Roll.
Dr.Udy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 10J |
|
|
|
|
|
|
|
Roll. dFCF
d. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 10J |
|
|
|
|
|
|
|
Roll.
Dr.Gdy.10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy.10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy.10J |
|
|
|
|
|
|
|
Roll.EBT.va
10J |
|
|
|
|
|
|
|
|
|
|
Roll.EBT.va 10J |
|
|
|
|
|
|
|
|
|
|
Roll.EBT.va 10J |
|
|
|
|
|
|
|
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Roll. Dr.
Didy 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr. Didy 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr. Didy 5J |
|
|
|
|
|
|
|
Roll.
Dr.Udy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 5J |
|
|
|
|
|
|
|
Roll. dFCF
d. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 5J |
|
|
|
|
|
|
|
Roll.
Dr.Gdy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy. 5J |
|
|
|
|
|
|
|
Roll. EBT.va
5J |
|
|
|
|
|
|
|
|
|
|
Roll. EBT.va 5J |
|
|
|
|
|
|
|
|
|
|
Roll. EBT.va 5J |
|
|
|
|
|
|
|
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|