Munich Re |
|
|
|
S 1:10 |
KE |
S 1:2 |
|
|
|
|
Munich Re |
KE |
|
|
|
|
|
|
|
|
|
Munich Re |
|
|
|
|
|
|
|
|
|
|
Munich Re |
Mrd. € |
1994 |
1995 |
1996 |
1997 |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
Mrd. € |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
Mrd. € |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Mrd. € |
|
HGB |
HGB |
HGB |
HGB |
HGB |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
|
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
|
|
|
|
|
|
|
|
|
|
|
|
Umsatz |
14,64 |
14,81 |
14,82 |
16,45 |
25,46 |
27,41 |
31,11 |
36,12 |
40,01 |
40,43 |
Umsatz |
38,07 |
38,20 |
37,44 |
37,26 |
37,83 |
41,42 |
45,54 |
49,57 |
51,97 |
51,06 |
Umsatz |
48,85 |
50,37 |
48,85 |
49,12 |
49,06 |
51,46 |
54,89 |
59,57 |
67,13 |
57,88 |
Umsatz |
C.O.S. |
|
|
|
|
|
|
|
|
|
|
C.O.S. |
|
|
|
|
|
|
|
|
|
|
C.O.S. |
|
|
|
|
|
|
|
|
|
41,48 |
C.O.S. |
GM |
|
|
|
|
|
|
|
|
|
|
GM |
|
|
|
|
|
|
|
|
|
|
GM |
|
|
|
|
|
|
|
|
|
16,40 |
GM |
GMR |
|
|
|
|
|
|
|
|
|
|
GMR |
|
|
|
|
|
|
|
|
|
|
GMR |
|
|
|
|
|
|
|
|
|
28% |
GMR |
S.G.A. |
|
|
|
|
|
|
|
|
|
|
S.G.A. |
|
|
|
|
|
|
|
|
|
|
S.G.A. |
|
|
|
|
|
|
|
|
|
10,70 |
S.G.A. |
S.G.A./GM |
|
|
|
|
|
|
|
|
|
|
S.G.A./GM |
|
|
|
|
|
|
|
|
|
|
S.G.A./GM |
|
|
|
|
|
|
|
|
|
65% |
S.G.A./GM |
Oper. Inc. |
|
|
|
|
|
|
|
|
|
|
Oper. Inc. |
|
|
|
|
3,86 |
4,84 |
4,03 |
1,14 |
5,40 |
4,41 |
Oper. Inc. |
3,94 |
4,82 |
4,03 |
1,24 |
3,73 |
4,00 |
1,99 |
3,52 |
3,58 |
5,70 |
Oper. Inc. |
O.I.R. |
|
|
|
|
|
|
|
|
|
|
O.I.R. |
|
|
|
|
10% |
12% |
9% |
2% |
10% |
9% |
O.I.R. |
8% |
10% |
8% |
3% |
8% |
8% |
4% |
6% |
5% |
10% |
O.I.R. |
Zinsen |
|
|
|
|
|
|
|
|
|
|
Zinsen |
|
|
|
|
0,36 |
0,30 |
0,29 |
0,29 |
0,30 |
0,26 |
Zinsen |
0,23 |
0,24 |
0,22 |
0,55 |
0,88 |
0,81 |
0,51 |
0,30 |
0,18 |
0,17 |
Zinsen |
Zinsen/Op.
Inc. |
|
|
|
|
|
|
|
|
|
|
Zinsen/Op. Inc. |
|
|
|
|
9% |
6% |
7% |
25% |
6% |
6% |
Zinsen/Op. Inc. |
6% |
5% |
5% |
44% |
24% |
20% |
26% |
9% |
5% |
3% |
Zinsen/Op. Inc. |
Equity+Z.erg. |
|
|
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
0,03 |
-0,12 |
0,05 |
0,10 |
0,08 |
0,07 |
Equity |
0,08 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,26 |
0,60 |
0,00 |
Equity+Z.erg. |
EBTv.And |
|
|
|
|
|
|
|
|
|
|
EBTv.And |
|
|
|
|
3,53 |
4,42 |
3,79 |
0,95 |
5,18 |
4,22 |
EBTv.And |
3,79 |
4,48 |
3,81 |
0,69 |
2,85 |
3,19 |
1,48 |
3,48 |
4,00 |
5,53 |
EBTv.And |
EBTv.And R |
|
|
|
|
|
|
|
|
|
|
EBTv.And R |
|
|
|
|
9% |
11% |
8% |
2% |
10% |
8% |
EBTv.And R |
8% |
9% |
8% |
1% |
6% |
6% |
3% |
6% |
6% |
10% |
EBTv.And R |
|
|
|
|
|
|
|
|
|
|
|
Andere |
|
|
|
|
-0,58 |
-0,59 |
-0,67 |
-0,79 |
-1,10 |
-0,77 |
Andere |
-0,31 |
-0,87 |
-0,47 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,02 |
0,01 |
Andere |
|
|
|
|
|
|
|
|
|
|
|
Andere/U |
|
|
|
|
-2% |
-1% |
-1% |
-2% |
-2% |
-2% |
Andere/U |
-1% |
-2% |
-1% |
0% |
0% |
0% |
0% |
0% |
0% |
0,00 |
Andere/U |
EBT |
|
|
|
|
|
|
|
|
|
|
EBT |
|
|
|
|
2,95 |
3,83 |
3,12 |
0,16 |
4,08 |
3,45 |
EBT |
3,48 |
3,61 |
3,34 |
0,69 |
2,85 |
3,19 |
1,48 |
3,48 |
4,02 |
5,54 |
EBT |
Tax |
|
|
|
|
|
|
|
|
|
|
Tax |
|
|
|
|
1,37 |
1,27 |
0,69 |
-0,55 |
0,87 |
0,11 |
Tax |
0,31 |
0,48 |
0,76 |
0,30 |
0,58 |
0,48 |
0,27 |
0,55 |
0,58 |
0,94 |
Tax |
Minority
Int. |
|
|
|
|
|
|
|
|
|
|
Minority Int. |
|
|
|
|
0,02 |
0,04 |
0,01 |
0,01 |
0,01 |
0,03 |
Minority Int. |
0,02 |
0,02 |
0,00 |
0,02 |
-0,03 |
-0,01 |
0,00 |
0,00 |
-0,01 |
-0,01 |
Minority Int. |
N.I. |
0,15 |
0,17 |
0,30 |
0,30 |
0,61 |
1,13 |
1,75 |
0,25 |
1,08 |
0,43 |
N.I. |
1,83 |
2,67 |
3,43 |
3,85 |
1,56 |
2,52 |
2,42 |
0,70 |
3,20 |
3,31 |
N.I. |
3,15 |
3,11 |
2,58 |
0,37 |
2,31 |
2,72 |
1,21 |
2,93 |
3,43 |
4,61 |
N.I. |
UR |
1% |
1% |
2% |
2% |
2% |
4% |
6% |
1% |
3% |
1% |
UR |
5% |
7% |
9% |
10% |
4% |
6% |
5% |
1% |
6% |
7% |
UR |
6% |
6% |
5% |
1% |
5% |
5% |
2% |
5% |
5% |
8% |
UR |
|
|
|
|
|
|
|
|
|
|
|
N.I. +- Sondereffekt |
|
|
|
|
|
|
|
|
|
|
N.I. +- Sondereffekt |
|
|
|
|
|
|
|
|
|
|
N.I. +- Sondereffekt |
|
|
|
|
|
|
|
|
|
|
|
G/A +- Sondereffekt |
|
|
|
|
|
|
|
|
|
|
G/A +- Sondereffekt |
|
|
|
|
|
|
|
|
|
|
G/A +- Sondereffekt |
G/A -B- |
18,75 € |
21,25 € |
37,50 € |
3,61 € |
7,09 € |
6,45 € |
9,89 € |
1,41 € |
6,08 € |
2,25 € |
G/A -B- |
8,01 € |
11,70 € |
15,05 € |
17,90 € |
7,48 € |
12,95 € |
13,06 € |
3,94 € |
17,98 € |
18,50 € |
G/A -B- |
18,31 € |
18,73 € |
16,13 € |
2,44 € |
15,53 € |
18,97 € |
8,63 € |
20,93 € |
24,63 € |
33,88 € |
G/A -B- |
G/A -D- |
|
|
|
|
|
6,44 € |
9,84 € |
1,41 € |
|
|
G/A -D- |
|
|
|
|
|
|
|
|
|
|
G/A -D- |
|
|
|
|
|
|
|
|
|
|
G/A -D- |
G/A 3JD -B- |
|
|
|
|
|
|
|
|
|
|
G/A 3JD -B- |
|
|
|
|
|
|
|
|
|
13,43 € |
G/A 3JD -B- |
18,72 € |
19,22 € |
18,42 € |
13,12 € |
11,77 € |
12,50 € |
14,86 € |
16,33 € |
18,15 € |
26,89 € |
G/A 3JD -B- |
FCF/A 3JD
-B- |
|
|
|
|
|
|
|
|
|
|
FCF/A 3JD -B- |
|
|
|
|
|
|
|
|
|
|
FCF/A 3JD -B- |
|
|
|
|
|
|
|
|
|
21,73 € |
FCF/A 3JD -B- |
|
|
|
|
S 1:10 |
KE |
S 1:2 |
|
|
|
|
|
KE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jahre |
1994 |
1995 |
1996 |
1997 |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
Jahre |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
Jahre |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Jahre |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1,02 |
-0,96 |
-0,36 |
0 |
-0,61 |
-1,04 |
|
AA -B- |
0,008 M |
0,008 M |
0,008 M |
0,083 M |
0,086 M |
0,175 M |
0,177 M |
0,177 M |
0,178 M |
0,193 M |
AA -B- |
0,229 M |
0,228 M |
0,228 M |
0,215 M |
0,201 M |
0,195 M |
0,186 M |
0,178 M |
0,178 M |
0,179 M |
AA -B- |
0,172 M |
0,166 M |
0,160 M |
0,154 M |
0,149 M |
0,144 M |
0,140 M |
0,140 M |
0,139m |
0,136m |
AA -B- |
AA -D- |
|
|
|
|
|
0,176 M |
0,178 M |
0,177 M |
|
|
AA -D- |
|
|
|
|
|
|
|
|
|
|
AA -D- |
|
|
|
|
|
|
|
|
|
|
AA -D- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BW
(dil.) |
273,75 € |
283,75 € |
343,75 € |
35,18 € |
58,26 € |
104,83 € |
132,58 € |
109,38 € |
78,37 € |
87,93 |
BW
(dil.) |
88,21 € |
106,10 € |
113,33 € |
116,09 € |
104,33 € |
113,08 € |
122,47 € |
129,56 € |
152,70 € |
145,14 € |
BW
(dil.) |
174,61 € |
184,76 € |
197,00 € |
181,88 € |
176,98 € |
211,53 € |
213,50 € |
220,21 € |
151,51 € |
218,01 € |
BW
(dil.) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EKR |
|
8% |
13% |
11% |
21% |
23% |
9% |
1% |
6% |
3% |
EKR |
10% |
13% |
14% |
15% |
6% |
12% |
11% |
3% |
14% |
12% |
EKR |
12% |
10% |
8% |
1% |
8% |
10% |
4% |
10% |
11% |
22% |
EKR |
C-MA R |
|
|
0% |
0% |
1% |
1% |
1% |
0% |
1% |
0% |
C-MA R |
1% |
1% |
2% |
2% |
1% |
1% |
1% |
0% |
1% |
1% |
C-MA R |
1% |
1% |
1% |
0% |
1% |
1% |
0% |
1% |
1% |
2% |
C-MA R |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
St.Equ. -MA |
2,19 |
2,27 |
2,75 |
2,92 |
5,01 |
18,45 |
23,60 |
19,36 |
13,95 |
18,90 |
St.Equ. -MA |
20,20 |
24,19 |
25,84 |
24,96 |
20,97 |
22,05 |
22,78 |
23,06 |
27,18 |
25,98 |
St.Equ. -MA |
30,03 |
30,67 |
31,52 |
28,01 |
26,37 |
30,46 |
29,89 |
30,83 |
21,06 |
29,65 |
St.Equ. -MA |
St.Equ. |
|
|
|
3,38 |
6,27 |
20,58 |
25,96 |
20,35 |
14,48 |
19,38 |
St.Equ. |
20,74 |
24,65 |
26,32 |
25,46 |
21,56 |
22,28 |
23,03 |
23,31 |
27,42 |
26,23 |
St.Equ. |
30,30 |
30,97 |
31,79 |
28,20 |
26,50 |
30,58 |
29,99 |
30,95 |
21,20 |
29,77 |
St.Equ. |
C-MA |
|
|
|
82,56 |
119,30 |
177,76 |
191,21 |
201,06 |
195,91 |
208,90 |
C-MA |
214,25 |
218,18 |
215,37 |
213,75 |
215,13 |
223,18 |
236,11 |
247,33 |
258,12 |
254,05 |
C-MA |
272,71 |
276,22 |
267,54 |
265,54 |
270,04 |
287,43 |
297,85 |
312,29 |
298,41 |
273,67 |
C-MA |
C |
|
60,01 |
64,86 |
83,01 |
120,56 |
179,88 |
193,57 |
202,05 |
196,44 |
209,38 |
C |
214,79 |
218,64 |
215,85 |
214,25 |
215,42 |
223,41 |
236,36 |
247,58 |
258,36 |
254,29 |
C |
272,98 |
276,52 |
267,81 |
265,72 |
270,17 |
287,55 |
297,95 |
312,41 |
298,57 |
273,79 |
C |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kapitalum.
Ges. |
|
|
0,25 |
0,25 |
0,31 |
0,23 |
0,17 |
0,19 |
0,20 |
0,21 |
Kapitalum. Ges. |
0,18 |
0,18 |
0,17 |
0,17 |
0,18 |
0,19 |
0,20 |
0,21 |
0,21 |
0,20 |
Kapitalum. Ges. |
0,19 |
0,18 |
0,18 |
0,18 |
0,18 |
0,19 |
0,19 |
0,20 |
0,22 |
0,19 |
Kapitalum. Ges. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EQ |
|
4% |
4% |
4% |
5% |
11% |
13% |
10% |
7% |
9% |
EQ |
10% |
11% |
12% |
12% |
10% |
10% |
10% |
9% |
11% |
10% |
EQ |
11% |
11% |
12% |
11% |
10% |
11% |
10% |
10% |
7% |
11% |
EQ |
Schulden
ges. |
|
|
|
|
|
|
|
|
|
|
Schulden ges. |
194,05 |
193,99 |
189,53 |
188,79 |
193,86 |
201,13 |
213,33 |
224,27 |
230,94 |
228,06 |
Schulden ges. |
242,68 |
245,55 |
236,02 |
237,52 |
243,67 |
256,97 |
267,96 |
281,46 |
277,37 |
244,02 |
Schulden ges. |
|
|
|
|
S 1:10 |
KE |
S 1:2 |
|
|
|
|
|
KE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jahre |
1994 |
1995 |
1996 |
1997 |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
Jahre |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
Jahre |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Jahre |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
|
|
|
|
10,35 |
4,36 |
8,69 |
3,26 |
3,15 |
Op. CF |
5,31 |
6,12 |
6,89 |
6,63 |
8,43 |
8,65 |
8,84 |
6,08 |
5,54 |
2,19 |
Op. CF |
7,53 |
4,33 |
3,13 |
1,83 |
3,00 |
9,49 |
7,22 |
5,23 |
3,97 |
2,54 |
Op. CF |
I.
CF |
|
|
|
|
|
-10,93 |
-4,09 |
-10,75 |
-2,61 |
-11,21 |
I. CF |
-4,22 |
-2,93 |
-4,50 |
-5,36 |
-5,59 |
-5,46 |
-7,70 |
-3,53 |
-4,73 |
0,29 |
I. CF |
-4,94 |
-1,03 |
-1,28 |
2,33 |
-0,10 |
-6,92 |
-6,14 |
-3,82 |
-0,27 |
-0,33 |
I. CF |
F.
CF |
|
|
|
|
|
0,48 |
1,42 |
1,67 |
0,23 |
7,24 |
F. CF |
-0,93 |
-2,90 |
-2,50 |
-0,91 |
-2,98 |
-2,48 |
-1,38 |
-2,97 |
-0,47 |
-2,56 |
F. CF |
-2,69 |
-2,33 |
-2,53 |
-3,75 |
-1,34 |
-2,50 |
-0,32 |
-1,68 |
-2,70 |
-2,98 |
F. CF |
CASH |
|
|
|
|
|
0,49 |
2,27 |
1,87 |
2,74 |
1,88 |
CASH |
2,03 |
2,34 |
2,17 |
2,51 |
2,35 |
3,08 |
2,90 |
2,49 |
2,86 |
2,82 |
CASH |
2,91 |
4,04 |
3,35 |
3,63 |
5,15 |
5,01 |
5,62 |
5,49 |
6,45 |
5,62 |
CASH |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owners
Earnings |
1994 |
1995 |
1996 |
1997 |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
Owners Earnings |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
Owners Earnings |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Owners Earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
|
|
|
|
|
|
|
3,97 |
2,54 |
Op. CF |
Capital exp. |
|
|
|
|
|
|
|
|
|
|
Capital exp. |
|
|
|
|
|
|
|
|
|
|
Capital exp. |
|
|
|
|
|
|
|
|
0,30 |
0,31 |
Capital exp. |
Free CF |
|
|
|
|
|
|
|
|
|
|
Free CF |
|
|
|
|
|
|
|
|
|
|
Free CF |
|
|
|
|
|
|
|
|
3,67 |
2,23 |
Free CF |
Free CF-MA |
|
|
|
|
|
|
|
|
|
|
Free CF-MA |
|
|
|
|
|
|
|
|
|
|
Free CF-MA |
|
|
|
|
|
|
|
|
3,67 |
2,24 |
Free CF-MA |
FCF-R |
|
|
|
|
|
|
|
|
|
|
FCF-R |
|
|
|
|
|
|
|
|
|
|
FCF-R |
|
|
|
|
|
|
|
|
5% |
4% |
FCF-R |
Free CF/A
-B- |
|
|
|
|
|
|
|
|
|
|
Free CF/A -B- |
|
|
|
|
|
|
|
|
|
|
Free CF/A -B- |
|
|
|
|
|
|
|
|
26,40 € |
16,47 € |
Free CF/A -B- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
EX:N.I. |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. |
|
|
|
|
|
|
|
|
9% |
7% |
Capital EX:N.I. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Div/A |
6,14 € |
6,90 € |
8,18 € |
0,87 € |
0,92 € |
0,95 € |
1,25 € |
1,25 € |
1,25 € |
1,25 € |
Div/A |
2,00 € |
3,10 € |
4,50 € |
5,50 € |
5,50 € |
5,75 € |
6,25 € |
6,25 € |
7,00 € |
7,25 € |
Div/A |
7,75 € |
8,25 € |
8,60 € |
8,60 € |
9,25 € |
9,80 € |
9,80 € |
11,00 € |
11,60 € |
15,00 € |
Div/A |
|
|
|
|
|
|
|
|
|
|
|
Divisumme |
0,46 |
0,71 |
1,03 |
1,18 |
1,11 |
1,12 |
1,16 |
1,11 |
1,25 |
1,30 |
Divisumme |
1,33 |
1,37 |
1,38 |
1,32 |
1,38 |
1,41 |
1,37 |
1,54 |
1,61 |
2,04 |
Divisumme |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Div/G/A |
26% |
20% |
11% |
11% |
13% |
15% |
13% |
87% |
21% |
###### |
Div/G/A |
25% |
26% |
30% |
31% |
74% |
44% |
48% |
159% |
39% |
39% |
DIV/FCF |
42% |
44% |
53% |
352% |
60% |
52% |
114% |
53% |
47% |
91% |
DIV/FCF |
Dividyn. |
|
12% |
19% |
6% |
14% |
113% |
32% |
0% |
0% |
0% |
Dividyn. |
60% |
55% |
45% |
22% |
0% |
5% |
9% |
0% |
12% |
4% |
DIV/N.I. |
7% |
6% |
4% |
0% |
8% |
6% |
0% |
12% |
5% |
44% |
DIV/N.I. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Einbehaltene
G. |
0,10 |
0,11 |
0,23 |
0,23 |
0,53 |
0,96 |
1,53 |
0,03 |
0,86 |
0,68 |
Einbehaltene G. |
1,38 |
1,96 |
2,41 |
2,67 |
0,40 |
1,40 |
1,27 |
0,41 |
1,95 |
2,01 |
Einbehaltene G. |
1,82 |
1,74 |
1,20 |
0,95 |
0,93 |
1,31 |
0,16 |
1,39 |
1,82 |
2,56 |
Einbehaltene G. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ret. Ear. |
13,01 |
14,11 |
14,89 |
15,04 |
13,20 |
12,80 |
13,57 |
13,82 |
15,41 |
18,22 |
Ret. Ear. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
|
|
|
495,85 |
505,20 |
515,20 |
530,36 |
537,18 |
Umsatz 10J |
O.I.R. 10J |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J |
|
|
|
|
|
36,74 |
34,70 |
37,08 |
35,26 |
36,55 |
O.I.R. 10J |
N.I. unang.
10J |
|
|
|
|
|
|
|
|
|
|
N.I. unang. 10J |
|
|
|
|
|
|
|
|
|
|
N.I. unang. 10J |
|
|
|
|
|
23,95 |
22,73 |
24,95 |
25,12 |
26,42 |
N.I. unang. 10J |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
7% |
7% |
7% |
7% |
7% |
O.I.R. 10J D |
UR 10J D
unan. |
|
|
|
|
|
|
|
|
|
|
UR 10J D unan. |
|
|
|
|
|
|
|
|
|
|
UR 10J D unan. |
|
|
|
|
|
5% |
4% |
5% |
5% |
5% |
UR 10J D unan. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mrd. € |
1994 |
1995 |
1996 |
1997 |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
Mrd. € |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
Mrd. € |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Mrd. € |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I.W. |
274 € |
284 € |
344 € |
35 € |
58 € |
105 € |
133 € |
109 € |
78 € |
88 € |
I.W. |
88 € |
106 € |
113 € |
116 € |
104 € |
113 € |
122 € |
130 € |
153 € |
145 € |
I.W. |
175 € |
185 € |
197 € |
182 € |
177 € |
212 € |
214 € |
220 € |
152 € |
218 € |
I.W. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(BW) |
|
|
|
|
|
|
|
|
|
|
(BW) |
I.W. |
|
|
|
|
|
137 € |
133 € |
121 € |
135 € |
88 € |
I.W. |
160 € |
199 € |
209 € |
80 € |
60 € |
93 € |
157 € |
184 € |
204 € |
307 € |
I.W. |
313 € |
328 € |
359 € |
445 € |
523 € |
634 € |
924 € |
|
|
|
I.W. |
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
S 1:10 |
KE |
S 1:2 |
|
|
|
|
|
KE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kennzahlen
var. |
|
|
|
|
|
1999 |
2000 |
2001 |
2002 |
2003 |
Kennzahlen var. |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
Kennzahlen var. |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Kennzahlen var. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kurs |
|
|
|
|
|
175 € |
390 € |
300 € |
130 € |
55 € |
Kurs |
80 € |
100 € |
120 € |
125 € |
85 € |
95 € |
105 € |
88 € |
115 € |
145 € |
Kurs |
155 € |
175 € |
160 € |
180 € |
185 € |
230 € |
215 € |
238 € |
250 € |
350 € |
Kurs |
Marktwert |
|
|
|
|
|
31 |
69 |
53 |
23 |
11 |
Marktwert |
18 |
23 |
27 |
27 |
17 |
19 |
20 |
16 |
20 |
26 |
Marktwert |
27 |
29 |
26 |
27,72 |
27,57 |
33,12 |
30,10 |
33,32 |
34,75 |
47,60 |
Marktwert |
MOper.Inc.V |
|
|
|
|
|
|
|
|
|
|
MOper.Inc.V |
|
|
|
|
4 |
4 |
5 |
14 |
4 |
6 |
MOper.Inc.V |
7 |
6 |
6 |
22 |
7 |
8 |
15 |
9 |
10 |
8 |
MOper.Inc.V |
KGV |
|
|
|
|
|
27 |
39 |
213 |
21 |
VERLUST |
KGV |
10 |
9 |
8 |
7 |
11 |
7 |
8 |
22 |
6 |
8 |
FCV 3JD |
8 |
9 |
10 |
74 |
12 |
12 |
25 |
11 |
10 |
16 |
FCV 3JD |
Rendite |
|
|
|
|
|
3,69% |
2,54% |
0,47% |
4,68% |
4,09% |
Rendite |
10,01% |
11,70% |
12,54% |
14,32% |
8,80% |
13,63% |
12,44% |
4,47% |
15,63% |
12,76% |
Rendite FCF 3J |
11,81% |
10,70% |
10,08% |
1,36% |
8,39% |
8,25% |
4,01% |
8,79% |
9,85% |
6,21% |
Rendite FCF 3J |
MU |
|
|
|
|
|
1,1 |
2,2 |
1,5 |
0,6 |
0,3 |
MU |
0,5 |
0,6 |
0,7 |
0,7 |
0,4 |
0,5 |
0,4 |
0,3 |
0,4 |
0,5 |
MU |
0,6 |
0,6 |
0,5 |
0,6 |
0,6 |
0,6 |
0,5 |
0,6 |
0,6 |
0,8 |
MU |
Kurs/BW V. |
|
|
|
|
|
1,7 |
2,9 |
2,7 |
1,7 |
0,6 |
Kurs/BW V. |
0,9 |
0,9 |
1,1 |
1,1 |
0,8 |
0,8 |
0,9 |
0,7 |
0,8 |
1,0 |
Kurs/BW V. |
0,9 |
0,9 |
0,8 |
1,0 |
1,0 |
1,1 |
1,0 |
1,1 |
1,7 |
1,6 |
Kurs/BW V. |
Dividendenre. |
|
|
|
|
|
0,54% |
0,32% |
0,42% |
0,96% |
2,27% |
Dividendenre. |
2,50% |
3,10% |
3,75% |
4,40% |
6,88% |
6,05% |
5,95% |
7,10% |
6,09% |
5,00% |
Dividendenre. |
5,00% |
4,71% |
5,38% |
4,78% |
5,00% |
4,26% |
4,56% |
4,62% |
4,64% |
4,29% |
Dividendenre. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|