Microsoft |
|
|
|
|
Split 2:1 |
|
|
|
|
|
Microsoft |
|
|
|
|
|
|
|
|
|
|
Microsoft |
|
|
|
Mrd. $ |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
Mrd. $ |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
Mrd. $ |
2019 |
2020 |
2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Umsatz |
19,75 |
22,96 |
25,30 |
28,37 |
32,19 |
36,84 |
39,79 |
44,28 |
51,12 |
60,42 |
Umsatz |
58,44 |
62,48 |
69,94 |
73,72 |
77,85 |
86,83 |
93,58 |
85,32 |
89,95 |
110,36 |
Umsatz |
125,84 |
143,02 |
|
C.O.S. |
2,81 |
3,00 |
3,46 |
5,19 |
5,69 |
6,72 |
6,20 |
7,65 |
10,69 |
11,60 |
C.O.S. |
12,16 |
12,40 |
15,58 |
17,53 |
20,25 |
26,93 |
33,04 |
32,78 |
34,26 |
38,35 |
C.O.S. |
42,91 |
46,08 |
|
GM |
16,94 |
19,96 |
21,84 |
23,18 |
26,50 |
30,12 |
33,59 |
36,63 |
40,43 |
48,82 |
GM |
46,28 |
50,08 |
54,36 |
56,17 |
57,60 |
59,90 |
60,54 |
52,54 |
55,69 |
72,00 |
GM |
82,93 |
96,94 |
|
GMR |
86% |
87% |
86% |
82% |
82% |
82% |
84% |
83% |
79% |
81% |
GMR |
79% |
80% |
78% |
76% |
74% |
69% |
65% |
62% |
61% |
65% |
GMR |
66% |
68% |
|
S.G.A. |
7,01 |
8,95 |
10,13 |
11,27 |
13,28 |
18,56 |
19,03 |
20,16 |
21,91 |
26,33 |
S.G.A. |
25,59 |
25,98 |
27,20 |
28,24 |
30,84 |
32,14 |
34,88 |
31,73 |
33,37 |
36,95 |
S.G.A. |
39,98 |
43,98 |
|
S.G.A./GM |
41% |
45% |
46% |
49% |
50% |
62% |
57% |
55% |
54% |
54% |
S.G.A./GM |
55% |
52% |
50% |
50% |
54% |
54% |
58% |
60% |
60% |
51% |
S.G.A./GM |
48% |
45% |
|
Oper. Inc. |
9,93 |
11,01 |
11,72 |
11,91 |
13,22 |
11,56 |
14,56 |
16,47 |
18,52 |
22,49 |
Oper. Inc. |
20,69 |
24,10 |
27,16 |
27,93 |
26,76 |
27,76 |
25,66 |
20,81 |
22,32 |
35,05 |
Oper. Inc. |
42,95 |
52,96 |
|
O.I.R. |
50% |
48% |
46% |
42% |
41% |
31% |
37% |
37% |
36% |
37% |
O.I.R. |
35% |
39% |
39% |
38% |
34% |
32% |
27% |
24% |
25% |
32% |
O.I.R. |
34% |
37% |
|
Zinsen |
0,03 |
0,01 |
0,16 |
0,00 |
0,07 |
0,03 |
0,01 |
0,00 |
0,03 |
0,14 |
Zinsen |
1,12 |
0,29 |
0,30 |
0,38 |
0,43 |
0,60 |
0,78 |
1,24 |
2,22 |
2,73 |
Zinsen |
2,69 |
2,59 |
|
Zinsen/Op.
Inc. |
0% |
0% |
1% |
0% |
1% |
0% |
0% |
1% |
0% |
1% |
Zinsen/Op. Inc. |
5% |
1% |
1% |
1% |
2% |
2% |
3% |
6% |
10% |
8% |
Zinsen/Op. Inc. |
6% |
5% |
|
Equity+Z.erg. |
1,95 |
3,18 |
-0,41 |
-0,41 |
1,58 |
3,19 |
2,05 |
1,78 |
1,61 |
1,47 |
Equity+Z.erg. |
0,58 |
1,21 |
1,21 |
0,88 |
0,72 |
0,65 |
1,14 |
0,81 |
3,05 |
4,15 |
Equity+Z.erg. |
3,41 |
2,67 |
|
EBTv.And |
11,85 |
14,18 |
11,15 |
11,50 |
14,73 |
14,72 |
16,60 |
18,25 |
20,10 |
23,82 |
EBTv.And |
20,15 |
25,02 |
28,07 |
28,43 |
27,05 |
27,81 |
26,02 |
20,38 |
23,15 |
36,47 |
EBTv.And |
43,67 |
53,04 |
|
EBTv.And R |
60% |
62% |
44% |
41% |
46% |
40% |
42% |
41% |
39% |
39% |
EBTv.And R |
34% |
40% |
40% |
39% |
35% |
32% |
28% |
24% |
26% |
33% |
EBTv.And R |
35% |
37% |
|
Andere |
0,02 |
0,08 |
0,00 |
0,01 |
-0,01 |
-2,52 |
0,03 |
0,01 |
0,00 |
0,00 |
Andere |
-0,33 |
-0,01 |
0,00 |
-6,13 |
0,00 |
0,01 |
-7,51 |
-0,63 |
0,00 |
0,00 |
Andere |
0,02 |
0,00 |
|
Andere/U |
0% |
0% |
0% |
0% |
0% |
-7% |
0% |
0% |
0% |
0% |
Andere/U |
-1% |
0% |
0% |
-8% |
0% |
0% |
-8% |
-1% |
0% |
0% |
Andere/U |
0% |
0% |
|
EBT |
11,87 |
14,26 |
11,15 |
11,51 |
14,72 |
12,20 |
16,63 |
18,26 |
20,10 |
23,82 |
EBT |
19,82 |
25,01 |
28,07 |
22,30 |
27,05 |
27,82 |
18,51 |
19,75 |
23,15 |
36,47 |
EBT |
43,69 |
53,04 |
|
Tax |
4,11 |
4,85 |
3,80 |
3,68 |
4,73 |
4,03 |
4,37 |
5,66 |
6,04 |
6,13 |
Tax |
5,25 |
6,25 |
4,92 |
5,29 |
5,19 |
5,75 |
6,31 |
2,95 |
1,96 |
19,90 |
Tax |
4,45 |
8,76 |
|
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 |
0,00 |
Minority Int. |
0,00 |
0,00 |
|
N.I. |
7,76 |
9,41 |
7,35 |
7,83 |
9,99 |
8,17 |
12,25 |
12,60 |
14,07 |
17,68 |
N.I. |
14,57 |
18,76 |
23,15 |
16,98 |
21,86 |
22,07 |
12,19 |
16,80 |
21,20 |
16,57 |
N.I. |
39,24 |
44,28 |
|
UR |
39% |
41% |
29% |
28% |
31% |
27% |
31% |
28% |
28% |
29% |
UR |
25% |
30% |
33% |
31% |
28% |
25% |
21% |
20% |
24% |
15% |
UR |
31% |
31% |
|
N.I. +-
Sondereffekt |
|
|
|
|
|
9,87 |
|
|
|
|
N.I. +- Sondereffekt |
|
|
|
23,09 |
|
|
19,22 |
|
|
|
N.I. +- Sondereffekt |
|
|
|
SD |
0,03 |
0,01 |
0,16 |
0,00 |
0,07 |
0,03 |
0,01 |
0,00 |
0,03 |
0,14 |
SD |
1,35 |
4,27 |
1,30 |
0,38 |
1,78 |
4,49 |
2,28 |
4,04 |
15,11 |
20,11 |
SD |
6,69 |
11,53 |
|
G/A +-
Sondereffekt |
|
|
|
|
|
0,91$ |
|
|
|
|
G/A +- Sondereffekt |
|
|
|
2,75$ |
|
|
2,35$ |
|
|
|
G/A +- Sondereffekt |
|
|
|
G/A -B- |
1,54$ |
1,81$ |
1,38$ |
1,45$ |
0,93$ |
0,76$ |
1,13$ |
1,21$ |
1,44$ |
1,90$ |
G/A -B- |
1,63$ |
2,13$ |
2,73$ |
2,02$ |
2,61$ |
2,66$ |
1,49$ |
2,12$ |
2,74$ |
2,15$ |
G/A -B- |
5,11$ |
5,82 $ |
|
G/A -D- |
1,42$ |
1,70$ |
1,32$ |
1,41$ |
0,92$ |
0,75$ |
1,12$ |
1,20$ |
1,42$ |
1,87$ |
G/A -D- |
1,62$ |
2,10$ |
2,69$ |
2,00$ |
2,58$ |
2,63$ |
1,48$ |
2,10$ |
2,71$ |
2,13$ |
G/A -D- |
5.06$ |
5,76 $ |
|
G/A-B-EBTv.AN. |
2,36$ |
2,75$ |
2,15$ |
2,13$ |
1,37$ |
1,36$ |
1,53$ |
1,70$ |
2,06$ |
2,55$ |
G/A-B-EBTv.AN. |
2,10$ |
2,83$ |
3,30$ |
3,39$ |
3,22$ |
3,35$ |
3,18$ |
2,49$ |
2,98$ |
4,74$ |
G/A-B-EBTv.AN. |
5,69$ |
6,97 $ |
|
|
|
|
|
|
Split 2:1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jahre |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
Jahre |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
|
2019 |
2020 |
2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Netto KE |
-1,60 |
-2,65 |
-4,45 |
-4,57 |
-4,37 |
-1,08 |
-4,95 |
-17,11 |
-20,80 |
-9,04 |
Netto KE |
-8,77 |
-8,96 |
-9,14 |
-3,12 |
-4,43 |
-6,71 |
-13,80 |
-15,30 |
-11,02 |
-9,72 |
Netto KE |
-18,40 |
-21,63 |
|
AA -B- |
5,028m |
5,189m |
5,341m |
5,406m |
10,723m |
10,803m |
10,839m |
10,438m |
9,742m |
9,328m |
AA -B- |
8,945m |
8,813m |
8,490m |
8,396m |
8,375m |
8,299m |
8,177m |
7,925m |
7,746m |
7,700m |
AA -B- |
7,673m |
7,610 M |
|
AA -D- |
5,482m |
5,536m |
5,574m |
5,553m |
10,882m |
10,894m |
10,906m |
10,531m |
9,886m |
9,470m |
AA -D- |
8,996m |
8,927m |
8,593m |
8,506m |
8,470m |
8,399m |
8,254m |
8,013m |
7,832m |
7,794m |
AA -D- |
7,753m |
7,683 M |
|
AA -D-
+Eig.A. |
|
|
|
|
|
|
|
|
|
|
AA -D- +Eig.A. |
|
|
|
|
|
|
|
|
|
|
AA -D- +Eig.A. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BW
(dil.) |
5,18$ |
7,47$ |
8,48$ |
9,40$ |
5,96$ |
6,86$ |
4,41$ |
3,80$ |
3,14$ |
3,83$ |
BW
(dil.) |
4,39$ |
5,17$ |
6,64$ |
7,80$ |
9,31$ |
10,68$ |
9,70$ |
8,98$ |
9,24$ |
10,61$ |
BW
(dil.) |
13,19$ |
15,40 $ |
|
BW(dil.)+EiA |
|
|
|
|
|
|
|
|
|
|
BW(dil.)+EiA |
|
|
|
|
|
|
|
|
|
|
BW(dil.)+EiA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EKR |
|
33% |
75% |
11% |
19% |
13% |
16% |
26% |
35% |
57% |
EKR |
40% |
47% |
50% |
30% |
33% |
28% |
14% |
21% |
29% |
23% |
EKR |
47% |
43% |
|
CR-MA R |
|
24% |
714% |
9% |
15% |
10% |
13% |
18% |
24% |
28% |
CR-MA R |
20% |
24% |
27% |
16% |
18% |
15% |
7% |
10% |
11% |
7% |
CR-MA R |
15% |
15% |
|
WC/O.I.R. R |
|
369% |
288% |
249% |
193% |
179% |
210% |
208% |
169% |
166% |
WC/O.I.R. R |
123% |
150% |
156% |
137% |
116% |
113% |
92% |
72% |
70% |
91% |
WC/O.I.R. R |
86% |
90% |
|
|
|
|
|
|
Split 2:1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
Mrd. $ |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
Mrd. $ |
2019 |
2020 |
2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
St.Equ. -MA |
|
|
|
|
|
|
|
|
|
|
St.Equ. -MA |
|
|
|
|
|
|
|
|
|
|
St.Equ. -MA |
|
|
|
St.Equ. |
28,44 |
41,37 |
47,29 |
52,18 |
64,91 |
74,83 |
48,12 |
40,10 |
31,10 |
36,29 |
St.Equ. |
39,56 |
46,18 |
57,08 |
66,36 |
78,94 |
89,78 |
80,08 |
72,00 |
72,39 |
82,72 |
St.Equ. |
102,33 |
118,30 |
|
Eq.-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
Eq.-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
Eq.-MA+EigeneA |
|
|
|
C-MA |
|
|
|
|
|
|
|
|
|
|
C-MA |
|
|
|
|
|
|
|
|
|
|
C-MA |
|
|
|
C-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
C-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
C-MA+EigeneA |
|
|
|
C |
37,16 |
52,15 |
58,83 |
67,65 |
81,73 |
94,37 |
70,82 |
69,60 |
63,17 |
72,79 |
C |
77,89 |
86,11 |
108,70 |
121,71 |
142,43 |
172,38 |
176,22 |
193,60 |
241,09 |
258,85 |
C |
286,56 |
301,31 |
|
WorkingCapital |
2,98 |
4,07 |
4,79 |
6,86 |
6,47 |
6,92 |
7,93 |
10,93 |
13,57 |
16,78 |
WorkingCapital |
16,12 |
17,36 |
20,32 |
23,96 |
24,59 |
27,78 |
28,95 |
31,99 |
38,32 |
49,99 |
WorkingCapital |
58,67 |
65,53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kapitalum.
Ges. |
|
0,62 |
0,48 |
0,48 |
0,47 |
0,45 |
0,42 |
0,62 |
0,85 |
0,95 |
Kapitalum. Ges. |
0,80 |
0,80 |
0,81 |
0,67 |
0,63 |
0,60 |
0,54 |
0,48 |
0,46 |
0,45 |
Kapitalum. Ges. |
0,48 |
0,50 |
|
Property P&E |
1,61 |
30,31 |
2,31 |
2,27 |
2,22 |
2,23 |
2,33 |
3,04 |
4,35 |
6,24 |
Property P&E |
7,54 |
7,63 |
8,16 |
8,27 |
9,99 |
13,01 |
14,73 |
18,36 |
23,73 |
29,46 |
Property P&E |
36,48 |
44,15 |
|
Kapitalu.
P.P&E |
|
14,26 |
0,84 |
12,28 |
0,66 |
16,59 |
17,84 |
19,00 |
16,81 |
13,88 |
Kapitalu. P.P&E |
9,36 |
8,28 |
9,16 |
9,03 |
9,41 |
8,69 |
7,19 |
5,79 |
4,89 |
4,65 |
Kapitalu. P.P&E |
4,27 |
3,92 |
|
Lager |
|
# |
# |
0,67 |
0,64 |
0,64 |
0,42 |
1,48 |
1,13 |
0,99 |
Lager |
0,72 |
0,74 |
1,37 |
1,14 |
1,94 |
2,66 |
2,90 |
2,25 |
2,18 |
2,66 |
Lager |
2,06 |
1,90 |
|
Lagerumsch. |
|
# |
# |
354,62 |
48,04 |
57,56 |
62,17 |
105,42 |
34,54 |
53,46 |
Lagerumsch. |
59,03 |
86,77 |
94,51 |
53,81 |
68,28 |
44,75 |
35,18 |
29,42 |
39,97 |
50,62 |
Lagerumsch. |
47,30 |
69,43 |
|
Forderungen |
2,25 |
3,25 |
3,67 |
38,65 |
5,20 |
5,20 |
5,89 |
9,32 |
11,34 |
13,59 |
Forderungen |
11,19 |
13,01 |
14,99 |
15,78 |
17,49 |
19,54 |
17,91 |
18,28 |
19,79 |
26,48 |
Forderungen |
29,52 |
32,01 |
|
Ford.Umsch. |
|
10,20 |
7,78 |
3,64 |
8,84 |
7,08 |
7,65 |
7,51 |
5,48 |
5,32 |
Ford.Umsch. |
4,30 |
5,58 |
5,37 |
4,91 |
4,93 |
4,96 |
4,78 |
4,76 |
4,92 |
5,57 |
Ford.Umsch. |
4,75 |
4,84 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EQ + Eigene
A. |
|
|
|
|
|
|
|
|
|
|
EQ + Eigene A. |
|
|
|
|
|
|
|
|
|
|
EQ + Eigene A. |
|
|
|
EQ |
74% |
79% |
80% |
77% |
77% |
81% |
68% |
58% |
49% |
50% |
EQ |
51% |
54% |
53% |
55% |
55% |
52% |
45% |
37% |
30% |
32% |
EQ |
36% |
39% |
|
Schulden
ges. |
10,19 |
10,79 |
11,54 |
15,46 |
32,52 |
32,53 |
39,58 |
29,50 |
32,07 |
36,50 |
Schulden ges. |
38,33 |
39,93 |
51,62 |
54,91 |
63,49 |
82,60 |
96,14 |
121,70 |
168,69 |
176,13 |
Schulden ges. |
184,23 |
183,01 |
|
Schulden
Kurz |
8,80 |
9,76 |
9,25 |
12,74 |
12,74 |
14,97 |
16,88 |
22,44 |
|
|
Schulden Kurz |
|
|
28,74 |
32,69 |
37,42 |
45,63 |
49,86 |
59,36 |
64,53 |
58,49 |
Schulden Kurz |
69,42 |
72,31 |
|
Schulden
Lang |
1,39 |
1,03 |
2,29 |
2,72 |
18,55 |
17,56 |
22,70 |
7,06 |
|
|
Schulden Lang |
|
|
22,88 |
22,22 |
26,07 |
36,97 |
46,28 |
62,34 |
104,16 |
117,64 |
Schulden Lang |
114,42 |
110,70 |
|
SK:SL |
6,33 |
9,47 |
4,03 |
4,68 |
0,68 |
0,85 |
0,74 |
0,76 |
0,74 |
0,81 |
SK:SL |
0,70 |
0,53 |
1,25 |
1,47 |
1,43 |
1,23 |
1,07 |
0,95 |
0,61 |
0,49 |
SK:SL |
0,60 |
0,65 |
|
SL:N.I. |
0,17 |
0,10 |
0,31 |
0,50 |
1,86 |
2,14 |
1,85 |
2,34 |
2,27 |
2,06 |
SL:N.I. |
2,63 |
4,59 |
0,98 |
1,30 |
1,19 |
1,67 |
3,79 |
3,71 |
4,91 |
7,09 |
SL:N.I. |
2,91 |
2,50 |
|
S:N.I. |
1,30 |
1,14 |
1,57 |
2,88 |
3,27 |
3,98 |
3,23 |
4,12 |
4,62 |
3,75 |
S:N.I. |
4,48 |
2,12 |
2,22 |
3,23 |
2,90 |
3,74 |
7,88 |
7,24 |
7,95 |
10,65 |
S:N.I. |
4,69 |
4,13 |
|
Vermög. Kurz |
21,70 |
30,31 |
39,21 |
48,58 |
58,97 |
70,57 |
48,74 |
49,01 |
40,17 |
43,24 |
Vermög. Kurz |
49,28 |
55,68 |
74,92 |
85,08 |
101,47 |
114,25 |
124,71 |
139,66 |
159,85 |
169,66 |
Vermög. Kurz |
175,55 |
181,92 |
|
Vermög. Lang |
16,93 |
21,84 |
19,62 |
19,07 |
20,60 |
21,82 |
22,08 |
10,59 |
23,00 |
29,55 |
Vermög. Lang |
28,62 |
30,43 |
33,78 |
36,19 |
40,96 |
58,13 |
51,51 |
54,03 |
81,24 |
89,19 |
Vermög. Lang |
111,01 |
119,39 |
|
WCV |
11,51 |
19,52 |
27,67 |
33,12 |
26,45 |
38,04 |
9,16 |
-2,93 |
-15,66 |
-23,15 |
WCV |
-16,08 |
15,75 |
23,30 |
30,17 |
37,98 |
31,65 |
28,57 |
17,96 |
-8,84 |
-6,47 |
WCV |
-8,68 |
-1,09 |
|
Current R. |
2,46 |
3,10 |
4,23 |
3,81 |
4,62 |
4,71 |
2,88 |
2,18 |
1,69 |
1,44 |
Current R. |
1,82 |
1,20 |
2,60 |
2,60 |
1,09 |
2,50 |
2,50 |
2,35 |
2,47 |
2,90 |
Current R. |
2,52 |
2,52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Im. + Good. |
|
|
1,91 |
1,67 |
3,51 |
3,69 |
3,81 |
4,41 |
5,64 |
14,08 |
Im. + Good. |
14,26 |
13,55 |
13,32 |
16,62 |
17,74 |
27,11 |
21,78 |
21,60 |
45,23 |
43,73 |
Im. + Good. |
49,78 |
50,39 |
|
St.Equ.-MA
-I.+G. |
|
|
45,38 |
50,51 |
57,51 |
71,14 |
44,31 |
35,69 |
25,46 |
22,21 |
St.Equ.-MA -I.+G. |
25,30 |
32,63 |
43,76 |
49,74 |
61,20 |
62,67 |
58,30 |
50,40 |
27,16 |
38,99 |
St.Equ.-MA -I.+G. |
52,55 |
67,91 |
|
BW - I.+G. |
|
|
8,14$ |
9,10$ |
5,28$ |
6,53$ |
4,06$ |
3,38$ |
2,57$ |
2,34$ |
BW - I.+G. |
2,81$ |
3,65$ |
5,09$ |
5,84$ |
7,22$ |
10,68$ |
7,06$ |
6,28$ |
3,46$ |
5,00$ |
BW - I.+G. |
6,77$ |
8,84 $ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
10,03 |
13,96 |
13,42 |
14,51 |
15,80 |
14,63 |
16,61 |
14,40 |
17,80 |
21,61 |
Op. CF |
19,04 |
24,07 |
26,99 |
31,63 |
28,83 |
32,23 |
29,08 |
33,33 |
39,51 |
43,88 |
Op. CF |
52,19 |
60,66 |
|
I.
CF |
-11,19 |
-11,93 |
-8,73 |
-10,85 |
-7,21 |
-2,75 |
-15,03 |
-8,00 |
-6,09 |
-4,58 |
I. CF |
-15,77 |
-11,31 |
-14,62 |
-24,79 |
-23,81 |
-18,83 |
-23,00 |
-23,95 |
-46,78 |
-6,06 |
I. CF |
-15,77 |
-46,03 |
|
F.
CF |
2,25 |
-2,19 |
-5,59 |
-4,57 |
-5,22 |
-2,36 |
-41,08 |
-20,56 |
-25,54 |
-12,93 |
F. CF |
-7,46 |
-13,29 |
-8,38 |
-9,41 |
-8,15 |
-8,39 |
-9,08 |
-8,39 |
8,41 |
-33,59 |
F. CF |
-36,89 |
-12,22 |
|
CASH |
4,98 |
4,85 |
3,92 |
3,02 |
6,44 |
15,98 |
4,85 |
6,71 |
6,11 |
10,34 |
CASH |
6,08 |
5,51 |
9,61 |
6,94 |
3,80 |
8,67 |
5,60 |
6,51 |
7,66 |
11,95 |
CASH |
11,36 |
13,58 |
|
Other Cash |
|
23,80 |
31,60 |
38,65 |
49,05 |
60,59 |
32,90 |
34,16 |
23,41 |
23,66 |
Other CASH |
31,45 |
36,79 |
52,77 |
63,04 |
77,02 |
77,04 |
96,53 |
113,24 |
132,98 |
133,77 |
Other CASH |
133,82 |
136,53 |
|
|
|
|
|
|
Split 2:1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owners
Earnings |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
Mrd. $ |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
Mrd. $ |
2019 |
2020 |
2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
10,03 |
13,96 |
13,42 |
14,51 |
15,80 |
14,63 |
16,61 |
14,40 |
17,80 |
21,61 |
Op. CF |
19,04 |
24,07 |
26,99 |
31,63 |
28,83 |
32,23 |
29,08 |
33,33 |
39,51 |
43,88 |
Op. CF |
52,19 |
60,66 |
|
Capital exp. |
0,58 |
0,88 |
1,10 |
0,77 |
0,89 |
1,11 |
0,81 |
1,58 |
2,26 |
3,18 |
Capital exp. |
3,12 |
1,98 |
2,36 |
2,31 |
4,26 |
5,49 |
5,94 |
8,34 |
8,13 |
11,63 |
Capital exp. |
13,93 |
15,44 |
|
Free CF |
9,45 |
13,08 |
12,32 |
13,74 |
14,91 |
13,52 |
15,80 |
12,82 |
15,54 |
18,43 |
Free CF |
15,92 |
22,09 |
24,63 |
29,32 |
24,57 |
26,74 |
23,14 |
24,99 |
31,38 |
32,25 |
Free CF |
38,26 |
45,22 |
|
Free CF-MA |
|
|
|
|
|
|
|
|
|
|
Free CF-MA |
|
|
|
|
|
|
|
|
|
|
Free CF-MA |
|
|
|
FCF-R |
48% |
57% |
49% |
48% |
46% |
37% |
40% |
29% |
30% |
31% |
FCF-R |
27% |
35% |
35% |
40% |
32% |
31% |
25% |
29% |
35% |
29% |
FCF-R |
30% |
32% |
|
Free CF/A
-B- |
1,87$ |
2,52$ |
2,30$ |
2,54$ |
1,39$ |
1,25$ |
1,45$ |
1,22$ |
1,59$ |
1,97$ |
Free CF/A -B- |
1,77$ |
2,50$ |
2,90$ |
3,49$ |
2,93$ |
3,22$ |
2,82$ |
3,14$ |
4,05$ |
4,18$ |
Free CF/A -B- |
4,98$ |
5,94 $ |
|
Tilgung |
|
|
|
0,81 |
1,08 |
2,28 |
2,28 |
2,77 |
2,07 |
2,24 |
Tilgung |
2,56 |
2,68 |
2,80 |
3,61 |
3,84 |
4,44 |
5,78 |
6,73 |
8,52 |
11,81 |
Tilgung |
12,33 |
12,90 |
|
Liqu.Über. |
|
|
|
12,93 |
13,83 |
11,24 |
13,52 |
10,05 |
13,47 |
16,19 |
Liqu.Über. |
13,36 |
19,41 |
21,83 |
25,71 |
20,73 |
22,30 |
17,36 |
18,26 |
22,86 |
20,44 |
Liqu.Über. |
25,93 |
32,32 |
|
Liqu.Über./A
-B- |
|
|
|
2,39$ |
1,29$ |
1,04$ |
1,25$ |
0,96$ |
1,38 $ |
1,74 $ |
Liqu.Über./A -B- |
1,49 $ |
2,20 $ |
2,57 $ |
3,06 $ |
2,48 $ |
2,69 $ |
2,12 $ |
2,30 $ |
2,95 $ |
2,65 $ |
Liqu.Über./A -B- |
3,34 $ |
4,25 $ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
EX:N.I. |
7% |
1% |
15% |
14% |
9% |
14% |
7% |
13% |
16% |
18% |
Capital EX:N.I. |
20% |
11% |
10% |
14% |
19% |
25% |
49% |
8% |
38% |
70% |
Capital EX:N.I. |
35% |
35% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Abschreibungen |
0,93 |
1,25 |
1,54 |
1,08 |
1,44 |
1,19 |
0,86 |
0,90 |
1,44 |
2,06 |
Abschreibungen |
2,56 |
2,67 |
2,77 |
2,97 |
3,76 |
5,21 |
5,96 |
6,62 |
8,78 |
10,26 |
Abschreibungen |
11,68 |
12,80 |
|
Absch./GM |
5% |
6% |
7% |
5% |
5% |
4% |
3% |
2% |
4% |
4% |
Absch./GM |
6% |
5% |
5% |
5% |
7% |
9% |
10% |
13% |
16% |
14% |
Absch./GM |
14% |
13% |
|
R&D |
2,97 |
3,77 |
4,38 |
4,31 |
4,66 |
6,30 |
6,60 |
6,58 |
7,12 |
8,16 |
R&D |
9,01 |
8,71 |
9,04 |
9,81 |
10,41 |
11,38 |
12,05 |
11,99 |
13,04 |
14,73 |
R&D |
16,88 |
19,27 |
|
R&D/GM |
18% |
19% |
20% |
19% |
18% |
21% |
20% |
18% |
18% |
17% |
R&D/GM |
19% |
17% |
17% |
17% |
18% |
19% |
20% |
23% |
23% |
20% |
R&D/GM |
20% |
20% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sonderdiv. |
|
|
|
|
|
|
3,15$ |
|
|
|
Sonderdiv. |
|
|
|
|
|
|
|
|
|
|
Sonderdiv. |
|
|
|
Div/A |
0 |
0 |
0 |
0 |
0,08$ |
0,16$ |
0,25$ |
0,35$ |
0,40$ |
0,44$ |
Div/A |
0,52$ |
0,52$ |
0,64$ |
0,80$ |
0,92$ |
1,12$ |
1,24$ |
1,44$ |
1,56$ |
1,68$ |
Div/A |
1,84$ |
2,04 $ |
|
Divisumme |
0,00 |
0,00 |
0,00 |
0,00 |
0,85 |
1,72 |
36,85 |
3,65 |
3,89 |
4,10 |
Divisumme |
4,65 |
4,58 |
5,43 |
6,71 |
7,70 |
9,29 |
10,13 |
11,41 |
12,08 |
12,93 |
Divisumme |
14,11 |
15,52 |
|
DIV/Op.CF |
|
|
|
|
5% |
12% |
222% |
25% |
22% |
19% |
DIV/Op.CF |
24% |
19% |
23% |
21% |
27% |
29% |
35% |
34% |
31% |
29% |
DIV/Op.CF |
27% |
26% |
|
DIV/N.I. |
|
|
|
|
9% |
21% |
301% |
29% |
28% |
23% |
DIV/N.I. |
32% |
24% |
23% |
40% |
35% |
42% |
83% |
68% |
57% |
78% |
DIV/N.I. |
36% |
35% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Einbehaltene
G. |
7,76 |
9,41 |
7,35 |
7,83 |
9,08 |
9,89 |
24,60 |
8,95 |
10,18 |
13,58 |
Einbehaltene G. |
9,92 |
14,18 |
17,72 |
10,27 |
14,16 |
12,78 |
2,06 |
5,39 |
9,12 |
3,64 |
Einbehaltene G. |
23,13 |
28,76 |
|
Retained
Ear. |
13,61 |
18,17 |
18,90 |
20,53 |
25,68 |
18,43 |
12,30 |
18,90 |
29,46 |
26,56 |
Retained Ear. |
22,82 |
16,68 |
6,33 |
0,57 |
9,90 |
17,71 |
9,10 |
2,28 |
2,65 |
13,68 |
Retained Ear. |
24,15 |
34,57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividynamik/A |
|
0% |
0% |
0% |
### |
100% |
2025% |
90% |
14% |
10% |
Dividynamik/A |
18% |
0% |
23% |
25% |
15% |
22% |
11% |
16% |
8% |
5% |
Dividynamik/A |
10% |
11% |
|
Umsatzdynamik |
|
16% |
10% |
12% |
13% |
14% |
8% |
11% |
15% |
18% |
Umsatzdynamik |
3% |
7% |
12% |
5% |
6% |
11% |
8% |
9% |
5% |
23% |
Umsatzdynamik |
14% |
17% |
|
N.I.-dynamik |
|
21% |
22% |
7% |
28% |
18% |
50% |
3% |
12% |
26% |
N.I.-dynamik |
18% |
29% |
23% |
17% |
29% |
1% |
45% |
38% |
26% |
22% |
N.I.-dynamik |
138% |
13% |
|
EBTv.A.-dyn. |
|
20% |
21% |
3% |
28% |
0% |
13% |
10% |
10% |
19% |
EBTv.A.-dyn. |
15% |
24% |
12% |
1% |
5% |
3% |
10% |
22% |
14% |
58% |
EBTv.A.-dyn. |
20% |
21% |
|
Oper.
Inc.-dyn. |
|
11% |
6% |
2% |
11% |
13% |
26% |
13% |
12% |
21% |
Oper. Inc.-dyn. |
8% |
16% |
13% |
3% |
4% |
4% |
8% |
19% |
7% |
57% |
Oper. Inc.-dyn. |
23% |
23% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
875,87 |
956,41 |
|
O.I.R. 10J |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J |
266,20 |
309,36 |
|
N.I. unang.
10J |
|
|
|
|
|
|
|
|
|
|
N.I. unang. 10J |
|
|
|
|
|
|
|
|
|
|
N.I. unang. 10J |
208,82 |
234,34 |
|
FCF 10J |
|
|
|
|
|
|
|
|
|
|
FCF 10J |
|
|
|
|
|
|
|
|
|
|
FCF 10J |
284,32 |
300,50 |
|
Capex 10J |
|
|
|
|
|
|
|
|
|
|
Capex 10J |
|
|
|
|
|
|
|
|
|
|
Capex 10J |
57,42 |
77,83 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
30% |
32% |
|
UR 10J D
unan. |
|
|
|
|
|
|
|
|
|
|
UR 10J D unan. |
|
|
|
|
|
|
|
|
|
|
UR 10J D unan. |
24% |
25% |
|
FCF-R 10J D |
|
|
|
|
|
|
|
|
|
|
FCF-R 10J D |
|
|
|
|
|
|
|
|
|
|
FCF-R 10J D |
32% |
31% |
|
Capital
EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. 10J D |
27% |
33% |
|
|
|
|
|
|
Split 2:1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jahre |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
Mrd. $ |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
Mrd. $ |
2019 |
2020 |
2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I.W. |
36 $ |
42 $ |
32 $ |
34 $ |
22 $ |
21 $ |
27 $ |
28 $ |
34 $ |
45 $ |
I.W. |
38 $ |
50 $ |
64 $ |
65 $ |
61 $ |
63 $ |
55 $ |
50 $ |
64 $ |
51 $ |
I.W. |
120 $ |
137 $ |
|
(Ben;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuell) |
|
|
|
I.W. |
|
|
36 $ |
36 $ |
18 $ |
20 $ |
23 $ |
26 $ |
31 $ |
37 $ |
I.W. |
41 $ |
45 $ |
52 $ |
61 $ |
64 $ |
63 $ |
60 $ |
57 $ |
58 $ |
56 $ |
I.W. |
79 $ |
103 $ |
|
(Ben;3JD;KGV23,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV23,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV23,5) |
|
|
|
I.W. |
44 $ |
59 $ |
54 $ |
60 $ |
33 $ |
29 $ |
34 $ |
29 $ |
37 $ |
46 $ |
I.W. |
42 $ |
59 $ |
68 $ |
82 $ |
90 $ |
76 $ |
66 $ |
74 $ |
95 $ |
98 $ |
I.W. |
117 $ |
140 $ |
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
I.W. |
|
|
51 $ |
57 $ |
30 $ |
31 $ |
32 $ |
32 $ |
36 $ |
39 $ |
I.W. |
44 $ |
50 $ |
58 $ |
71 $ |
73 $ |
76 $ |
71 $ |
74 $ |
80 $ |
90 $ |
I.W. |
104 $ |
119 $ |
|
(Ben;3JD;FCF23,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF23,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF23,5) |
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
(Buff;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Buff;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Buff;aktuell) |
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
(Buff;3JD) |
|
|
|
|
|
|
|
|
|
|
(Buff;3JD) |
|
|
|
|
|
|
|
|
|
|
(Buff;3JD) |
|
|
|
I.W. |
|
|
|
|
27 $ |
28 $ |
28 $ |
28 $ |
28 $ |
26 $ |
I.W. |
38 $ |
49 $ |
54 $ |
57 $ |
62 $ |
68 $ |
79 $ |
98 $ |
125 $ |
|
I.W. |
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
Split 2:1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kennzahlen
var. |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
Kennzahlen var. |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
Kennzahlen var. |
2019 |
2020 |
2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kurs |
70 $ |
110 $ |
60 $ |
55 $ |
25 $ |
27 $ |
27 $ |
25 $ |
28 $ |
30 $ |
Kurs |
18 $ |
26 $ |
25 $ |
27 $ |
30 $ |
36 $ |
45 $ |
51 $ |
61 $ |
85 $ |
Kurs |
110 $ |
145 $ |
|
Marktwert |
384 |
609 |
334 |
305 |
272 |
294 |
294 |
263 |
277 |
284 |
Marktwert |
162 |
232 |
215 |
230 |
254 |
302 |
371 |
409 |
478 |
662 |
Marktwert |
853 |
1.114 |
|
MOper.Inc.V |
39 |
55 |
28 |
26 |
21 |
25 |
20 |
16 |
15 |
13 |
MOper.Inc.V |
8 |
10 |
8 |
8 |
9 |
11 |
14 |
20 |
21 |
19 |
MOper.Inc.V |
20 |
21 |
|
Untern.Wert |
367 |
585 |
302 |
266 |
223 |
233 |
261 |
229 |
254 |
260 |
Untern.Wert |
136 |
201 |
174 |
179 |
193 |
248 |
310 |
349 |
431 |
604 |
Untern.Wert |
791 |
1.041 |
|
UWOper.Inc.V |
37 |
53 |
26 |
22 |
17 |
20 |
18 |
14 |
14 |
12 |
UWOper.Inc.V |
7 |
8 |
6 |
6 |
7 |
9 |
12 |
17 |
19 |
17 |
UWOper.Inc.V |
18 |
20 |
|
KGV |
45 |
61 |
43 |
38 |
27 |
30 |
24 |
21 |
19 |
16 |
KGV |
11 |
12 |
9 |
10 |
11 |
14 |
19 |
24 |
22 |
40 |
KGV |
22 |
25 |
|
Rendite |
2,20% |
1,65% |
2,30% |
2,64% |
3,72% |
3,37% |
4,19% |
4,84% |
5,14% |
6,33% |
Rendite |
9,06% |
8,19% |
10,92% |
10,19% |
8,70% |
7,39% |
5,22% |
4,16% |
4,49% |
2,53% |
Rendite |
4,65% |
4,01% |
|
MU |
19,4 |
26,5 |
13,2 |
10,8 |
8,4 |
8,0 |
7,4 |
5,9 |
5,4 |
4,7 |
MU |
2,8 |
3,7 |
3,1 |
3,1 |
3,3 |
3,5 |
4,0 |
4,8 |
5,3 |
6,0 |
MU |
6,8 |
7,8 |
|
Kurs/BW V. |
13,5 |
14,7 |
7,1 |
5,9 |
4,2 |
3,9 |
6,1 |
6,6 |
8,9 |
7,8 |
Kurs/BW V. |
4,1 |
5,0 |
3,8 |
3,5 |
3,2 |
3,4 |
4,6 |
5,7 |
6,6 |
8,0 |
Kurs/BW V. |
8,3 |
9,4 |
|
Dividendenre. |
0,00% |
0,00% |
0,00% |
0,00% |
0,32% |
0,59% |
12,59% |
1,40% |
1,43% |
1,47% |
Dividendenre. |
2,89% |
2,00% |
2,56% |
2,96% |
3,07% |
3,03% |
2,76% |
2,82% |
2,56% |
1,98% |
Dividendenre. |
1,67% |
1,41% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Durch. Didy.
S.05 |
|
|
|
|
|
|
|
|
|
|
Durch. Didy. S.05 |
|
|
|
|
|
|
|
|
|
|
Durch. Didy. S.05 |
|
1% |
|
Durch.
U.Dy.S.01 |
|
|
|
|
|
|
|
|
|
|
Durch. U.Dy.S.01 |
|
|
|
|
|
|
|
|
|
|
Durch. U.Dy.S.01 |
|
9% |
|
Dr. FCF-dy.
S.01 |
|
|
|
|
|
|
|
|
|
|
Dr. FCF-dy. S.01 |
|
|
|
|
|
|
|
|
|
|
Dr. FCF-dy. S.01 |
|
7% |
|
Durch.G.D.S.01 |
|
|
|
|
|
|
|
|
|
|
Durch.G.D.S.01 |
|
|
|
|
|
|
|
|
|
|
Durch.G.D.S.01 |
|
8% |
|
D.EBTv.A.
S.01 |
|
|
|
|
|
|
|
|
|
|
D.EBTv.A. S.01 |
|
|
|
|
|
|
|
|
|
|
D.EBTv.A. S.01 |
|
7% |
|
D. O.Inc.
S.01 |
|
|
|
|
|
|
|
|
|
|
D. O.Inc.
S.01 |
|
|
|
|
|
|
|
|
|
|
D. O.Inc.
S.01 |
|
8% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Roll.
Dr.Didy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Didy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Didy. 10J |
|
12% |
|
Roll.
Dr.Udy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 10J |
|
8% |
|
Roll. dFCF
d. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 10J |
|
7% |
|
Roll.
Dr.Gdy.10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy.10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy.10J |
|
7% |
|
Roll.EBT.va
10J |
|
|
|
|
|
|
|
|
|
|
Roll.EBT.va 10J |
|
|
|
|
|
|
|
|
|
|
Roll.EBT.va 10J |
|
7% |
|
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
10J |
|
7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Roll. Dr.
Didy 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr. Didy 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr. Didy 5J |
|
9% |
|
Roll.
Dr.Udy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 5J |
|
8% |
|
Roll. dFCF
d. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 5J |
|
9% |
|
Roll.
Dr.Gdy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy. 5J |
|
10% |
|
Roll. EBT.va
5J |
|
|
|
|
|
|
|
|
|
|
Roll. EBT.va 5J |
|
|
|
|
|
|
|
|
|
|
Roll. EBT.va 5J |
|
10% |
|
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
5J |
|
10% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|