Alphabet A |
|
|
|
|
|
|
|
|
|
|
Alphabet A |
|
|
|
|
Split 2:1 |
|
|
|
|
|
Alphabet A |
|
|
Split 20:1 |
|
|
|
|
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 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Umsatz |
0,019 |
0,086 |
0,44 |
1,47 |
3,19 |
6,14 |
10,60 |
16,59 |
21,80 |
23,65 |
Umsatz |
29,32 |
37,91 |
46,04 |
55,52 |
66,00 |
74,99 |
90,27 |
110,86 |
136,82 |
161,86 |
Umsatz |
182,53 |
257,64 |
282,84 |
307,39 |
|
|
|
C.O.S. |
0,006 |
0,014 |
0,13 |
0,63 |
1,46 |
2,57 |
4,23 |
6,65 |
8,62 |
8,84 |
C.O.S. |
10,42 |
|
17,18 |
21,99 |
25,69 |
28,16 |
35,14 |
45,58 |
59,55 |
71,90 |
C.O.S. |
84,73 |
110,94 |
126,20 |
133,33 |
|
|
|
GM |
0,013 |
0,072 |
0,31 |
0,84 |
1,73 |
3,57 |
6,37 |
9,94 |
13,18 |
14,81 |
GM |
18,90 |
|
28,86 |
33,53 |
40,31 |
46,83 |
55,13 |
65,28 |
77,27 |
89,96 |
GM |
97,80 |
146,70 |
156,64 |
174,06 |
|
|
|
GMR |
68% |
84% |
70% |
57% |
54% |
58% |
60% |
60% |
60% |
63% |
GMR |
64% |
|
63% |
60% |
61% |
62% |
61% |
59% |
56% |
56% |
GMR |
54% |
57% |
55% |
57% |
|
|
|
S.G.A. |
0,025 |
0,061 |
0,12 |
0,50 |
0,89 |
1,46 |
2,83 |
4,86 |
6,54 |
6,49 |
S.G.A. |
8,52 |
|
15,03 |
18,13 |
23,81 |
27,47 |
31,43 |
36,39 |
45,88 |
54,36 |
S.G.A. |
56,58 |
67,99 |
81,80 |
89,77 |
|
|
|
S.G.A./GM |
192% |
85% |
39% |
60% |
51% |
41% |
44% |
49% |
50% |
44% |
S.G.A./GM |
45% |
|
52% |
54% |
59% |
59% |
57% |
56% |
59% |
60% |
S.G.A./GM |
58% |
46% |
52% |
52% |
|
|
|
Oper. Inc. |
0,012 |
0,011 |
0,19 |
0,34 |
0,84 |
2,11 |
3,54 |
5,08 |
6,64 |
8,32 |
Oper. Inc. |
10,38 |
11,74 |
13,83 |
15,40 |
16,50 |
19,36 |
23,70 |
28,89 |
31,39 |
35,60 |
Oper. Inc. |
41,22 |
78,71 |
74,84 |
84,29 |
|
|
|
O.I.R. |
63% |
13% |
43% |
23% |
26% |
34% |
33% |
31% |
30% |
35% |
O.I.R. |
35% |
31% |
30% |
28% |
25% |
26% |
26% |
26% |
23% |
22% |
O.I.R. |
23% |
31% |
26% |
27% |
|
|
|
Zinsen |
|
|
|
|
|
|
|
|
|
|
Zinsen |
|
|
0,09 |
0,08 |
0,10 |
0,10 |
0,10 |
0,10 |
0,11 |
0,10 |
Zinsen |
0,14 |
0,35 |
0,36 |
0,31 |
|
|
|
Zinsen/Op.
Inc. |
|
|
|
|
|
|
|
|
|
|
Zinsen/Op. Inc. |
|
|
1% |
1% |
1% |
1% |
0% |
0% |
0% |
0% |
Zinsen/Op. Inc. |
0% |
0% |
0% |
0% |
|
|
|
Equity+Z.erg. |
|
|
|
|
|
|
|
|
|
|
Equity+Z.erg. |
|
|
0,53 |
0,58 |
0,86 |
0,39 |
0,53 |
1,15 |
2,01 |
5,43 |
Equity+Z.erg. |
7,00 |
12,37 |
-3,16 |
1,73 |
|
|
|
EBTv.And |
|
|
|
|
|
|
|
|
|
|
EBTv.And |
|
|
14,27 |
15,90 |
17,26 |
19,65 |
24,10 |
29,94 |
33,29 |
41,32 |
EBTv.And |
48,08 |
90,73 |
71,33 |
85,71 |
|
|
|
EBTv.And R |
|
|
|
|
|
|
|
|
|
|
EBTv.And R |
|
|
31% |
29% |
26% |
26% |
27% |
27% |
24% |
26% |
EBTv.And R |
26% |
35% |
25% |
28% |
|
|
|
Andere |
-0,003 |
-0,004 |
-0,09 |
-0,23 |
-0,44 |
-0,64 |
-0,46 |
-0,88 |
-2,41 |
-1,80 |
Andere |
-1,87 |
0 |
-0,61 |
-0,43 |
0,52 |
-0,52 |
0,05 |
-2,75 |
1,62 |
-1,69 |
Andere |
0 |
0 |
0 |
0,01 |
|
|
|
Andere/U |
-16% |
-5% |
-20% |
-16% |
-14% |
-10% |
-4% |
-5% |
-11% |
-8% |
Andere/U |
-6% |
0% |
-1% |
-1% |
1% |
-1% |
0% |
-2% |
1% |
-1% |
Andere/U |
0 |
0 |
0 |
0% |
|
|
|
EBT |
|
|
|
|
|
|
|
|
|
|
EBT |
|
|
13,66 |
15,47 |
17,78 |
19,13 |
24,15 |
27,19 |
34,91 |
39,63 |
EBT |
48,08 |
90,73 |
71,33 |
85,72 |
|
|
|
Tax |
|
|
|
|
|
|
|
|
|
|
Tax |
|
|
2,92 |
2,74 |
3,64 |
3,30 |
4,67 |
14,53 |
4,18 |
5,28 |
Tax |
7,81 |
14,70 |
11,36 |
11,92 |
|
|
|
Minority
Int. |
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
N.I. |
0,015 |
0,007 |
0,10 |
0,11 |
0,40 |
1,47 |
3,08 |
4,20 |
4,23 |
6,52 |
N.I. |
8,51 |
9,74 |
10,74 |
12,73 |
14,14 |
15,83 |
19,48 |
12,66 |
30,74 |
34,34 |
N.I. |
40,27 |
76,03 |
59,97 |
73,80 |
|
|
|
UR |
79% |
8% |
23% |
7% |
13% |
24% |
29% |
25% |
19% |
28% |
UR |
29% |
26% |
23% |
23% |
21% |
21% |
22% |
22% |
22% |
21% |
UR |
22% |
30% |
21% |
24% |
|
|
|
N.I. +-
Sondereffekt |
|
|
|
|
|
|
|
|
|
|
N.I. +- Sondereffekt |
|
|
|
|
|
|
|
24,19 |
|
|
N.I. +- Sondereffekt |
|
|
|
|
|
|
|
SD |
|
|
|
|
|
|
|
|
|
|
SD |
1,78 |
|
14,87 |
11,41 |
11,74 |
13,83 |
10,16 |
4,48 |
6,94 |
0,69 |
SD |
2,24 |
21,79 |
54,43 |
11,86 |
|
|
|
G/A +-
Sondereffekt |
|
|
|
|
|
|
|
|
|
|
G/A +- Sondereffekt |
|
|
|
|
|
|
|
34,91 $ |
|
|
G/A +- Sondereffekt |
|
|
|
|
|
|
|
G/A -B- |
0,22 $ |
0,07 $ |
0,86 $ |
0,77 $ |
2,07 $ |
5,31 $ |
10,21 $ |
13,53 $ |
13,46 $ |
20,62 $ |
G/A -B- |
26,69 $ |
30,18 $ |
32,82 $ |
38,26 $ |
20,91 $ |
23,11 $ |
28,32 $ |
18,27 $ |
44,22 $ |
49,59 $ |
G/A -B- |
59,15 $ |
113,88 $ |
4,59$ |
5,84$ |
|
|
|
G/A -D- |
0,22 $ |
0,04 $ |
0,45 $ |
0,41 $ |
1,46 $ |
5,02 $ |
9,94 $ |
13,29 $ |
13,31 $ |
20,41 $ |
G/A -D- |
26,31 $ |
29,76 $ |
32,32 $ |
37,58 $ |
19,06 $ |
21,25 $ |
27,85 $ |
18,00 $ |
43,70 $ |
49,16 $ |
G/A -D- |
58,61 $ |
112,20 $ |
4,56$ |
5,80$ |
|
|
|
G/A 3JD -B- |
|
|
|
|
|
|
|
|
|
|
G/A 3JD -B- |
|
|
|
33,24$ |
18,55$ |
20,78$ |
23,96$ |
28,62$ |
36,05$ |
42,94$ |
G/A 3JD -B- |
51,57$ |
75,17$ |
4,50$ |
5,53$ |
|
|
|
FCF/A 3JD
-B- |
|
|
|
|
|
|
|
|
|
|
FCF/A 3JD -B- |
|
|
|
|
17,79$ |
18,89$ |
25,85$ |
31,57$ |
34,87$ |
35,88$ |
FCF/A 3JD -B- |
45,52$ |
68,65$ |
4,32$ |
5,19$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Netto KE |
|
|
|
|
|
|
|
|
|
|
Netto KE |
|
|
|
|
|
-1,78 |
-3,69 |
-4,85 |
-9,08 |
-18,40 |
Netto KE |
-25,43 |
-40,11 |
-50,00 |
-51,67 |
|
|
|
AA -B- |
0,067 M |
0,095 M |
0,115 M |
0,138 M |
0,193 M |
0,276 M |
0,301 M |
0,311 M |
0,314 M |
0,316 M |
AA -B- |
0,319 M |
0,323 M |
0,327 M |
0,333 M |
0,676 M |
0,685 M |
0,688 M |
0,693 M |
0,688 M |
0,693 M |
AA -B- |
0,681 M |
0,668 M |
13,063m |
12,630m |
|
|
|
AA -D- |
0,067 M |
0,187 M |
0,221 M |
0,221 M |
0,273 M |
0,292 M |
0,310 M |
0,316 M |
0,318 M |
0,320 M |
AA -D- |
0,324 M |
0,327 M |
0,332 M |
0,339 M |
0,742 M |
0,745 M |
0,758 M |
0,751 M |
0,748 M |
0,745 M |
AA -D- |
0,687 M |
0,678 M |
13,159m |
12,722m |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BW
(dil.) |
0,40 $ |
0,27 $ |
0,79 $ |
2,67 $ |
10,73 $ |
32,26 $ |
54,97 $ |
71,80 $ |
88,81 $ |
112,50 $ |
BW
(dil.) |
142,72 $ |
177,83 $ |
216,02 $ |
257,55 $ |
139,97 $ |
161,52 $ |
183,43 $ |
203,06 $ |
237,47 $ |
270,39 $ |
BW
(dil.) |
323,93 $ |
371,15 $ |
19,47$ |
22,27$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EKR |
|
26% |
200% |
63% |
68% |
50% |
33% |
25% |
19% |
23% |
EKR |
24% |
21% |
18% |
18% |
16% |
15% |
16% |
17% |
20% |
19% |
EKR |
20% |
34% |
24% |
29% |
|
|
|
CR |
|
15% |
119% |
38% |
46% |
44% |
30% |
23% |
17% |
21% |
CR |
21% |
17% |
15% |
14% |
13% |
12% |
13% |
14% |
16% |
15% |
CR |
15% |
24% |
17% |
20% |
|
|
|
WC/O.I.R. R |
|
|
|
|
|
|
|
|
|
|
WC/O.I.R. R |
|
|
|
|
|
|
56% |
58% |
67% |
46% |
WC/O.I.R. R |
44% |
71% |
57% |
56% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
St.Equ. -MA |
|
|
|
|
|
|
|
|
|
|
St.Equ. -MA |
|
|
|
|
|
|
|
|
|
|
St.Equ. -MA |
|
|
|
|
|
|
|
St.Equ. |
0,027 |
0,050 |
0,17 |
0,59 |
2,93 |
9,42 |
17,04 |
22,69 |
28,24 |
36,00 |
St.Equ. |
46,24 |
58,15 |
71,72 |
87,31 |
103,86 |
120,33 |
139,04 |
152,50 |
177,63 |
201,44 |
St.Equ. |
222,54 |
251,64 |
256,14 |
283,38 |
|
|
|
C-MA |
|
|
|
|
|
|
|
|
|
|
C-MA |
|
|
|
|
|
|
|
|
|
|
C-MA |
|
|
|
|
|
|
|
C |
0,047 |
0,084 |
0,29 |
0,87 |
3,31 |
10,27 |
18,47 |
25,34 |
31,77 |
40,50 |
C |
57,85 |
72,57 |
93,80 |
110,92 |
129,19 |
147,46 |
167,50 |
197,30 |
232,79 |
275,91 |
C |
319,62 |
359,27 |
365,26 |
402,39 |
|
|
|
WorkingCapital |
|
|
|
|
|
|
|
|
|
|
WorkingCapital |
|
|
|
|
|
42,49 |
49,59 |
46,60 |
77,29 |
94,41 |
WorkingCapital |
110,82 |
132,04 |
150,47 |
174,82 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kapitalum.
Ges. |
|
|
5,24 |
5,07 |
3,67 |
1,89 |
1,03 |
0,90 |
0,86 |
0,74 |
Kapitalum. Ges. |
0,72 |
0,66 |
0,63 |
0,59 |
0,60 |
0,58 |
0,61 |
0,66 |
0,69 |
0,70 |
Kapitalum. Ges. |
0,66 |
0,81 |
0,79 |
0,84 |
|
|
|
Property P&E |
|
|
|
0,18 |
0,38 |
0,96 |
2,40 |
4,04 |
5,23 |
4,84 |
Property P&E |
7,76 |
|
|
16,52 |
23,88 |
29,03 |
34,23 |
42,38 |
59,72 |
73,65 |
Property P&E |
84,75 |
97,60 |
112,67 |
134,35 |
|
|
|
Kapitalu.
P.P&E |
|
|
|
|
17,72 |
16,16 |
11,04 |
6,91 |
5,40 |
4,52 |
Kapitalu. P.P&E |
6,06 |
4,89 |
|
|
4,00 |
3,14 |
3,11 |
3,23 |
3,19 |
2,71 |
Kapitalu. P.P&E |
2,48 |
3,04 |
2,90 |
2,73 |
|
|
|
Forderungen |
|
|
|
|
|
|
|
|
|
|
Forderungen |
|
|
|
8,88 |
9,38 |
11,56 |
14,14 |
18,34 |
20,84 |
25,33 |
Forderungen |
30,93 |
39,30 |
40,26 |
47,96 |
|
|
|
Ford.Umsch. |
|
|
|
|
|
|
|
|
|
|
Ford.Umsch. |
|
|
|
|
7,43 |
7,99 |
7,80 |
7,84 |
7,46 |
7,77 |
Ford.Umsch. |
7,21 |
8,33 |
7,20 |
7,64 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Split 20:1 |
|
|
|
|
Jahre |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
Jahre |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
Jahre |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EQ + Eigene
A. |
|
|
|
|
|
|
|
|
|
|
EQ + Eigene A. |
|
|
|
|
|
|
|
|
|
|
EQ + Eigene A. |
|
|
|
|
|
|
|
EQ |
57% |
60% |
61% |
68% |
89% |
92% |
92% |
90% |
89% |
89% |
EQ |
80% |
80% |
76% |
79% |
80% |
82% |
83% |
77% |
76% |
73% |
EQ |
70% |
70% |
70% |
70% |
|
|
|
Schulden
ges. |
|
|
|
0,28 |
0,38 |
0,85 |
1,43 |
2,65 |
3,53 |
4,50 |
Schulden ges. |
11,61 |
14,42 |
22,08 |
23,61 |
25,33 |
27,13 |
28,46 |
44,80 |
55,16 |
74,47 |
Schulden ges. |
97,08 |
107,63 |
109,12 |
119,01 |
|
|
|
Schulden
Kurz |
|
|
|
0,24 |
0,34 |
0,75 |
1,30 |
2,04 |
2,30 |
2,75 |
Schulden Kurz |
10,00 |
|
|
15,91 |
16,78 |
19,31 |
16,76 |
24,18 |
34,62 |
45,22 |
Schulden Kurz |
45,22 |
64,25 |
69,30 |
81,81 |
|
|
|
Schulden
Lang |
|
|
|
0,04 |
0,04 |
0,10 |
0,13 |
0,61 |
1,23 |
1,75 |
Schulden Lang |
1,61 |
|
|
7,70 |
8,55 |
7,82 |
11,70 |
20,62 |
20,54 |
29,25 |
Schulden Lang |
51,86 |
43,38 |
39,82 |
27,20 |
|
|
|
SK:SL |
|
|
|
|
|
|
|
|
|
|
SK:SL |
|
|
|
2,07 |
1,51 |
1,40 |
1,43 |
1,17 |
1,69 |
1,55 |
SK:SL |
0,87 |
1,48 |
1,74 |
3,00 |
|
|
|
SL:N.I. |
|
|
|
|
|
|
|
|
|
|
SL:N.I. |
|
|
|
0,60 |
0,60 |
0,49 |
0,60 |
0,85 |
0,67 |
0,85 |
SL:N.I. |
1,29 |
0,57 |
0,66 |
0,37 |
|
|
|
S:N.I. |
|
|
|
|
|
|
|
|
|
|
S:N.I. |
|
|
|
0,60 |
0,60 |
0,49 |
0,60 |
1,85 |
1,79 |
2,17 |
S:N.I. |
2,41 |
1,42 |
1,82 |
1,61 |
|
|
|
Vermög. Kurz |
|
|
|
0,56 |
2,69 |
9,00 |
13,04 |
17,29 |
20,18 |
29,17 |
Vermög. Kurz |
41,56 |
|
|
72,89 |
78,66 |
90,11 |
105,41 |
124,31 |
135,68 |
152,58 |
Vermög. Kurz |
174,30 |
188,14 |
164,80 |
171,53 |
|
|
|
Vermög. Lang |
|
|
|
0,31 |
0,62 |
1,27 |
5,43 |
8,05 |
8,06 |
11,33 |
Vermög. Lang |
16,29 |
|
|
38,03 |
50,53 |
57,35 |
62,09 |
72,99 |
97,11 |
123,33 |
Vermög. Lang |
145,32 |
171,13 |
200,46 |
230,86 |
|
|
|
WCV |
|
|
|
0,28 |
2,31 |
8,15 |
11,61 |
14,64 |
16,65 |
24,67 |
WCV |
29,95 |
|
|
49,28 |
53,33 |
62,98 |
76,95 |
79,51 |
80,52 |
78,11 |
WCV |
77,22 |
80,51 |
55,68 |
52,52 |
|
|
|
Current R. |
|
|
|
2,33 |
7,91 |
10,56 |
10,03 |
8,48 |
8,77 |
10,61 |
Current R. |
4,16 |
|
|
4,58 |
4,69 |
2,97 |
6,29 |
5,14 |
3,92 |
3,37 |
Current R. |
3,85 |
2,93 |
2,38 |
2,10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Im. + Good. |
|
|
|
0,11 |
0,19 |
0,28 |
1,89 |
2,75 |
5,84 |
5,68 |
Im. + Good. |
7,30 |
|
|
17,59 |
20,21 |
19,72 |
19,78 |
19,44 |
20,11 |
22,60 |
Im. + Good. |
22,62 |
24,37 |
31,04 |
29,20 |
|
|
|
St.Equ.-MA
-I.+G. |
|
|
|
0,48 |
2,74 |
9,14 |
15,15 |
19,94 |
22,40 |
30,32 |
St.Equ.-MA -I.+G. |
38,94 |
|
|
69,72 |
83,65 |
100,61 |
119,26 |
133,06 |
157,52 |
178,84 |
St.Equ.-MA -I.+G. |
199,92 |
227,27 |
225,10 |
254,18 |
|
|
|
BW - I.+G. |
|
|
|
2,17 $ |
10,04 $ |
31,30 $ |
48,87 $ |
63,10 $ |
70,44 $ |
94,75 $ |
BW - I.+G. |
120,19 $ |
|
|
205,66 $ |
112,74 $ |
135,05 $ |
157,34 $ |
177,18 $ |
210,59 $ |
240,05 $ |
BW - I.+G. |
291,00 $ |
335,21 $ |
17,11$ |
19,99$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
|
0,16 |
0,40 |
0,98 |
2,46 |
3,58 |
5,78 |
7,85 |
9,32 |
Op. CF |
11,08 |
|
16,62 |
18,66 |
22,38 |
26,02 |
36,04 |
37,01 |
47,97 |
54,52 |
Op. CF |
65,12 |
91,65 |
91,50 |
101,75 |
|
|
|
I.
CF |
|
|
-0,11 |
-0,31 |
-1,91 |
-3,36 |
-6,90 |
-3,68 |
-5,32 |
-8,02 |
I. CF |
-10,68 |
|
-13,06 |
-13,68 |
-21,06 |
-23,71 |
-31,17 |
-31,40 |
-28,50 |
-29,49 |
I. CF |
-32,77 |
-35,52 |
-20,30 |
-27,06 |
|
|
|
F.
CF |
|
|
-0,05 |
0,08 |
1,19 |
4,37 |
2,97 |
0,40 |
0,09 |
-0,23 |
F. CF |
3,05 |
|
1,23 |
-0,86 |
-1,44 |
-3,68 |
-8,33 |
-8,30 |
-13,18 |
-23,21 |
F. CF |
-24,41 |
-61,36 |
-69,76 |
-72,09 |
|
|
|
CASH |
|
|
0,06 |
0,15 |
0,43 |
3,88 |
3,54 |
6,08 |
8,66 |
10,20 |
CASH |
13,63 |
|
14,78 |
18,90 |
18,35 |
16,55 |
12,92 |
10,72 |
16,70 |
18,50 |
CASH |
26,47 |
20,95 |
21,88 |
24,05 |
|
|
|
Total CASH |
|
|
|
|
|
|
|
|
|
|
Total CASH |
|
|
|
|
|
|
|
101,87 |
109,14 |
119,68 |
Total CASH |
136,69 |
139,65 |
113,76 |
110,92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Split 2:1 |
|
|
|
|
|
|
|
|
Split 20:1 |
|
|
|
|
Owners Ear.
Naiv |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
Owners Ear. Naiv |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
Owners Ear. Naiv |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
|
16,62 |
18,66 |
22,38 |
26,02 |
36,04 |
37,01 |
47,97 |
54,52 |
Op. CF |
65,12 |
91,65 |
91,50 |
101,75 |
|
|
|
Capital exp. |
|
|
|
|
|
|
|
|
|
|
Capital exp. |
|
|
3,27 |
7,36 |
10,96 |
9,92 |
10,21 |
13,37 |
25,53 |
26,06 |
Capital exp. |
23,02 |
24,64 |
31,49 |
32,25 |
|
|
|
Free CF |
|
|
|
|
|
|
|
|
|
|
Free CF |
|
|
13,35 |
11,30 |
11,42 |
16,10 |
25,83 |
23,70 |
22,44 |
28,46 |
Free CF |
42,10 |
67,01 |
60,01 |
69,50 |
|
|
|
Free CF-MA |
|
|
|
|
|
|
|
|
|
|
Free CF-MA |
|
|
|
|
|
|
|
|
|
|
Free CF-MA |
|
|
|
|
|
|
|
FCF-R |
|
|
|
|
|
|
|
|
|
|
FCF-R |
|
|
29% |
20% |
17% |
21% |
29% |
21% |
16% |
18% |
FCF-R |
23% |
26% |
21% |
23% |
|
|
|
Free CF/A
-B- |
|
|
|
|
|
|
|
|
|
|
Free CF/A -B- |
|
|
40,83 $ |
33,93 $ |
16,89 $ |
23,50 $ |
37,54 $ |
34,20 $ |
32,62 $ |
41,07 $ |
Free CF/A -B- |
61,82 $ |
100,31$ |
4,59$ |
5,50$ |
|
|
|
Tilgung |
|
|
|
|
|
|
|
|
|
|
Tilgung |
|
|
1,01 |
1,55 |
1,65 |
1,77 |
1,90 |
1,99 |
3,14 |
3,86 |
Tilgung |
5,21 |
6,80 |
7,53 |
7,64 |
|
|
|
Liqu.Über. |
|
|
|
|
|
|
|
|
|
|
Liqu.Über. |
|
|
12,34 |
9,75 |
9,77 |
14,33 |
23,93 |
21,71 |
19,30 |
24,60 |
Liqu.Über. |
36,89 |
60,21 |
52,48 |
61,86 |
|
|
|
Liqu.Über./A
-B- |
|
|
|
|
|
|
|
|
|
|
Liqu.Über./A -B- |
|
|
37,74 $ |
29,78 $ |
14,45 $ |
20,92 $ |
34,78 $ |
31,33 $ |
28,05 $ |
35,50 $ |
Liqu.Über./A -B- |
54,17 $ |
90,13$ |
4,02$ |
4,90$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
EX:N.I. |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. |
|
|
30% |
58% |
78% |
63% |
52% |
106% |
83% |
76% |
Capital EX:N.I. |
57% |
36% |
53% |
44% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Abschreibungen |
|
|
|
|
|
|
|
|
|
|
Abschreibungen |
|
|
2,96 |
3,94 |
4,98 |
5,06 |
6,14 |
6,92 |
9,04 |
11,88 |
Abschreibungen |
13,70 |
12,44 |
15,93 |
11,95 |
|
|
|
Absch./GM |
|
|
|
|
|
|
|
|
|
|
Absch./GM |
|
|
10% |
12% |
12% |
11% |
11% |
11% |
12% |
13% |
Absch./GM |
14% |
8% |
10% |
7% |
|
|
|
R&D |
|
|
|
|
|
|
|
|
|
|
R&D |
|
|
6,08 |
7,14 |
9,83 |
12,28 |
13,95 |
16,63 |
21,42 |
26,02 |
R&D |
27,57 |
31,56 |
39,50 |
45,43 |
|
|
|
R&D/GM |
|
|
|
|
|
|
|
|
|
|
R&D/GM |
|
|
21% |
21% |
24% |
26% |
25% |
25% |
28% |
29% |
R&D/GM |
28% |
22% |
25% |
26% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sonderdiv. |
|
|
|
|
|
|
|
|
|
|
Sonderdiv. |
|
|
|
|
|
|
|
|
|
|
Sonderdiv. |
|
|
|
|
|
|
|
Div/A |
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
Div/A |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
Div/A |
0 |
0 |
0 |
0 |
|
|
|
Divisumme |
|
|
|
|
|
|
|
|
|
|
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 |
0 |
0 |
|
|
|
DIV/Op.CF |
|
|
|
|
|
|
|
|
|
|
DIV/Op.CF |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
DIV/Op.CF |
0% |
0% |
0% |
0% |
|
|
|
DIV/N.I. |
|
|
|
|
|
|
|
|
|
|
DIV/N.I. |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
DIV/N.I. |
0% |
0% |
0% |
0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Einbehaltene
G. |
|
|
|
|
|
|
|
|
|
|
Einbehaltene G. |
|
|
|
12,73 |
14,14 |
15,83 |
19,48 |
12,66 |
30,74 |
34,34 |
Einbehaltene G. |
40,27 |
76,03 |
59,97 |
73,80 |
|
|
|
Retained
Ear. |
|
|
|
|
|
|
|
|
|
|
Retained Ear. |
|
|
|
61,26 |
75,07 |
89,22 |
105,13 |
113,25 |
134,89 |
152,12 |
Retained Ear. |
163,40 |
191,48 |
195,56 |
211,25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividynamik/A |
|
|
|
|
|
|
|
|
|
|
Dividynamik/A |
|
|
|
|
|
|
0% |
0% |
0% |
0% |
Dividynamik/A |
0% |
0% |
0% |
0% |
|
|
|
Umsatzdynamik |
|
|
|
|
|
|
|
|
|
|
Umsatzdynamik |
|
|
|
|
|
|
20% |
23% |
23% |
18% |
Umsatzdynamik |
13% |
41% |
10% |
9% |
|
|
|
N.I.-dynamik |
|
|
|
|
|
|
|
|
|
|
N.I.-dynamik |
|
|
|
|
|
|
23% |
35% |
143% |
12% |
N.I.-dynamik |
17% |
89% |
21% |
23% |
|
|
|
EBTv.A.-dyn. |
|
|
|
|
|
|
|
|
|
|
EBTv.A.-dyn. |
|
|
|
|
|
|
23% |
24% |
11% |
24% |
EBTv.A.-dyn. |
16% |
89% |
21% |
20% |
|
|
|
Oper.
Inc.-dyn. |
|
|
|
|
|
|
|
|
|
|
Oper. Inc.-dyn. |
|
|
|
|
|
|
22% |
22% |
9% |
13% |
Oper. Inc.-dyn. |
16% |
91% |
5% |
13% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
|
|
|
|
|
556,36 |
671,38 |
809,59 |
Umsatz 10J |
962,80 |
1182,53 |
1419,33 |
1621,20 |
|
|
|
O.I.R. 10J |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J |
|
|
|
|
|
|
|
154,76 |
179,51 |
206,79 |
O.I.R. 10J |
237,63 |
304,60 |
365,61 |
434,50 |
|
|
|
N.I. unang.
10J |
|
|
|
|
|
|
|
|
|
|
N.I. unang. 10J |
|
|
|
|
|
|
|
114,58 |
141,09 |
168,91 |
N.I. unang. 10J |
200,67 |
266,96 |
316,19 |
327,26 |
|
|
|
FCF 10J |
|
|
|
|
|
|
|
|
|
|
FCF 10J |
|
|
|
|
|
|
|
|
|
|
FCF 10J |
|
259,09 |
308,37 |
366,57 |
|
|
|
Capex 10J |
|
|
|
|
|
|
|
|
|
|
Capex 10J |
|
|
|
|
|
|
|
|
|
|
Capex 10J |
|
156,96 |
182,56 |
207,45 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
28% |
27% |
26% |
O.I.R. 10J D |
25% |
26% |
26% |
27% |
|
|
|
UR 10J D
unan. |
|
|
|
|
|
|
|
|
|
|
UR 10J D unan. |
|
|
|
|
|
|
|
21% |
21% |
21% |
UR 10J D unan. |
21% |
23% |
22% |
20% |
|
|
|
FCF-R 10J D |
|
|
|
|
|
|
|
|
|
|
FCF-R 10J D |
|
|
|
|
|
|
|
|
|
|
FCF-R 10J D |
|
22% |
22% |
23% |
|
|
|
Capital
EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. 10J D |
|
59% |
58% |
63% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Split 2:1 |
|
|
|
|
|
|
|
|
Split 20:1 |
|
|
|
|
Jahre |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
Jahre |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
Jahre |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
49 $ |
125 $ |
240 $ |
318 $ |
316 $ |
485 $ |
I.W. |
627 $ |
709 $ |
771 $ |
899 $ |
491 $ |
543 $ |
666 $ |
820 $ |
1.039 $ |
1.165 $ |
I.W. |
1.390 $ |
2.676 $ |
108$ |
137$ |
|
|
|
(Ben;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuell) |
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
287 $ |
371 $ |
I.W. |
473 $ |
601 $ |
694 $ |
781 $ |
436 $ |
488 $ |
563 $ |
673 $ |
847 $ |
1.009 $ |
I.W. |
1.212 $ |
1.766 $ |
106$ |
130$ |
|
|
|
(Ben;3JD;KGV23,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV23,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV23,5) |
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
960 $ |
797 $ |
397 $ |
552 $ |
882 $ |
804 $ |
767 $ |
965 $ |
I.W. |
1.452 $ |
2.265 $ |
108$ |
129$ |
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
418 $ |
444 $ |
607 $ |
742 $ |
819 $ |
843 $ |
I.W. |
1.070 $ |
1.582 $ |
102$ |
122$ |
|
|
|
(Ben;3JD;FCF23,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF23,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF23,5) |
|
|
|
|
|
|
|
I.W. |
|
|
|
|
99 $ |
128 $ |
309 $ |
451 $ |
578 $ |
685 $ |
I.W. |
886 $ |
1.203 $ |
1.396$ |
1.669$ |
921$ |
1.057$ |
1.355$ |
1.654$ |
1.997$ |
2.487$ |
I.W. |
3.259$ |
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Split 2:1 |
|
|
|
|
|
|
|
|
Split 20:1 |
|
|
|
|
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. |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kurs |
|
|
|
|
130 $ |
300 $ |
400 $ |
740 $ |
280 $ |
400 $ |
Kurs |
550 $ |
650 $ |
770 $ |
890 $ |
550 $ |
650 $ |
700 $ |
950 $ |
1.125 $ |
1.270 $ |
Kurs |
1.450 $ |
2.365 $ |
115$ |
120$ |
|
|
|
Marktwert |
|
|
|
|
28,7 |
87,6 |
124,0 |
233,8 |
89,0 |
128,0 |
Marktwert |
178,2 |
212,6 |
255,6 |
301,7 |
408,1 |
484,3 |
530,6 |
713,5 |
841,5 |
946,20 |
Marktwert |
996,15 |
1.603 |
1.513 |
1.527 |
|
|
|
MOper.Inc.V |
|
|
|
|
34 |
42 |
35 |
46 |
13 |
15 |
MOper.Inc.V |
17 |
18 |
18 |
20 |
25 |
25 |
22 |
25 |
27 |
27 |
MOper.Inc.V |
24 |
20 |
20 |
18 |
|
|
|
Untern.Wert |
|
|
|
|
|
|
|
|
|
|
Untern.Wert |
|
|
|
|
|
|
448,21 |
615,60 |
736,40 |
831,08 |
Untern.Wert |
837,39 |
1.479 |
1.414 |
1.429 |
|
|
|
UWOper.Inc.V |
|
|
|
|
|
|
|
|
|
|
UWOper.Inc.V |
|
|
|
|
|
|
19 |
21 |
23 |
23 |
UWOper.Inc.V |
20 |
19 |
19 |
17 |
|
|
|
KGV |
|
|
|
|
63 |
56 |
39 |
55 |
21 |
19 |
KGV |
21 |
22 |
23 |
23 |
26 |
28 |
25 |
27 |
25 |
26 |
FCV 3JD |
25 |
21 |
27 |
23 |
|
|
|
Rendite |
|
|
|
|
1,59% |
1,77% |
2,55% |
1,83% |
4,81% |
5,16% |
Rendite |
4,85% |
4,64% |
4,26% |
4,30% |
3,80% |
3,56% |
4,05% |
3,67% |
3,93% |
3,90% |
Rendite FCF 3J |
4,08% |
4,82% |
3,76% |
4,33% |
|
|
|
MU |
|
|
|
|
9,0 |
14,3 |
11,7 |
14,1 |
4,1 |
5,4 |
MU |
6,1 |
5,6 |
5,6 |
5,4 |
6,2 |
6,5 |
5,9 |
6,4 |
6,2 |
5,8 |
MU |
5,5 |
6,2 |
5,3 |
5,0 |
|
|
|
Kurs/BW V. |
|
|
|
|
12,1 |
9,3 |
7,3 |
10,3 |
3,2 |
3,6 |
Kurs/BW V. |
3,9 |
3,7 |
3,6 |
3,5 |
3,9 |
4,0 |
3,8 |
4,7 |
4,7 |
4,7 |
Kurs/BW V. |
4,5 |
6,4 |
5,8 |
5,4 |
|
|
|
Dividendenre. |
|
|
|
|
0,00% |
0,00% |
0,00% |
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% |
0,00% |
0,00% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Durch. Didy.
S.02 |
|
|
|
|
|
|
|
0% |
|
|
Durch. Didy. S.02 |
|
|
0% |
|
|
|
|
0% |
0% |
|
Durch. Didy. S.06 |
|
0% |
0% |
0% |
|
|
|
Durch.
U.Dy.S.02 |
|
|
|
|
|
|
|
127% |
|
|
Durch. U.Dy.S.02 |
|
|
71% |
|
|
|
|
|
49% |
|
Durch. U.Dy.S.06 |
|
45% |
43% |
47% |
|
|
|
Dr. FCF-dy.
S. |
|
|
|
|
|
|
|
|
|
|
Dr. FCF-dy. S. |
|
|
|
|
|
|
|
|
|
|
Dr. FCF-dy. S.14 |
|
21% |
20% |
18% |
|
|
|
Durch.G.D.S.02 |
|
|
|
|
|
|
|
150% |
|
|
Durch.G.D.S.02 |
|
|
78% |
|
|
|
|
|
52% |
|
Durch.G.D.S.06 |
|
48% |
46% |
25% |
|
|
|
D.EBTv.A.
S.14 |
|
|
|
|
|
|
|
|
|
|
D.EBTv.A. S.14 |
|
|
|
|
|
|
|
|
|
|
D.EBTv.A. S.14 |
|
21% |
24% |
20% |
|
|
|
D. O.Inc.
S.02 |
|
|
|
|
|
|
|
124% |
|
|
D. O.Inc.
S.02 |
|
|
68% |
|
|
|
|
|
46% |
|
D. O.Inc.
S.06 |
|
42% |
41% |
24% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Roll.
Dr.Didy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Didy. 10J |
|
|
|
|
|
|
|
|
0% |
|
Roll. Dr.Didy. 10J |
|
0% |
0% |
0% |
|
|
|
Roll.
Dr.Udy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 10J |
|
|
|
|
|
|
|
|
21% |
|
Roll. Dr.Udy. 10J |
|
21% |
19% |
18% |
|
|
|
Roll. dFCF
d. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 10J |
|
|
|
18% |
|
|
|
Roll.
Dr.Gdy.10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy.10J |
|
|
|
|
|
|
|
|
21% |
|
Roll. Dr.Gdy.10J |
|
20% |
20% |
20% |
|
|
|
Roll.EBT.va
10J |
|
|
|
|
|
|
|
|
|
|
Roll.EBT.va 10J |
|
|
|
|
|
|
|
|
|
|
Roll.EBT.va 10J |
|
|
|
|
|
|
|
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
16% |
|
Roll.O.Inc.
10J |
|
18% |
18% |
19% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Roll. Dr.
Didy 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr. Didy 5J |
|
|
|
|
|
|
|
|
0% |
|
Roll. Dr. Didy 5J |
|
0% |
0% |
0% |
|
|
|
Roll.
Dr.Udy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 5J |
|
|
|
|
|
|
|
|
19% |
|
Roll. Dr.Udy. 5J |
|
21% |
21% |
20% |
|
|
|
Roll. dFCF
d. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 5J |
|
20% |
19% |
22% |
|
|
|
Roll.
Dr.Gdy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy. 5J |
|
|
|
|
|
|
|
|
18% |
|
Roll. Dr.Gdy. 5J |
|
25% |
24% |
23% |
|
|
|
Roll. EBT.va
5J |
|
|
|
|
|
|
|
|
|
|
Roll. EBT.va 5J |
|
|
|
|
|
|
|
|
|
|
Roll. EBT.va 5J |
|
24% |
23% |
23% |
|
|
|
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
15% |
|
Roll.O.Inc.
5J |
|
21% |
22% |
23% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|