P&G |
|
|
|
|
|
|
|
Split 2:1 |
|
|
P&G |
|
|
|
|
Split 2:1 |
|
KE |
KE |
|
|
P&G |
|
|
|
|
|
|
|
|
|
|
P&G |
|
|
|
|
|
|
Mrd. USD |
1990 |
1991 |
1992 |
1993 |
1994 |
1995 |
1996 |
1997 |
1998 |
1999 |
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Umsatz |
24,08 |
27,03 |
29,36 |
30,43 |
30,30 |
33,43 |
35,28 |
35,76 |
37,15 |
38,13 |
Umsatz |
39,95 |
39,24 |
40,24 |
43,38 |
51,41 |
56,74 |
68,22 |
76,48 |
83,50 |
79,03 |
Umsatz |
78,94 |
82,56 |
83,68 |
84,17 |
83,06 |
76,28 |
65,30 |
65,06 |
66,83 |
67,68 |
Umsatz |
70,95 |
76,12 |
80,19 |
82,01 |
|
|
C.O.S. |
|
|
17,32 |
17,68 |
17,36 |
19,62 |
20,76 |
20,51 |
21,06 |
21,21 |
C.O.S. |
21,51 |
22,10 |
20,99 |
22,14 |
25,08 |
27,80 |
33,13 |
36,69 |
40,70 |
38,90 |
C.O.S. |
37,92 |
40,77 |
42,09 |
42,17 |
42,46 |
38,88 |
32,91 |
32,54 |
34,07 |
34,77 |
C.O.S. |
35,25 |
37,11 |
42,16 |
42,76 |
|
|
GM |
|
|
12,04 |
12,75 |
12,94 |
13,81 |
14,52 |
15,25 |
16,09 |
16,92 |
GM |
18,44 |
17,14 |
19,25 |
21,24 |
26,33 |
28,94 |
35,09 |
39,79 |
42,80 |
40,13 |
GM |
41,02 |
41,79 |
41,59 |
42,00 |
40,60 |
37,40 |
32,39 |
32,52 |
32,76 |
32,91 |
GM |
35,70 |
39,01 |
38,03 |
39,25 |
|
|
GMR |
|
|
41% |
42% |
43% |
41% |
41% |
43% |
43% |
44% |
GMR |
46% |
44% |
48% |
49% |
51% |
51% |
51% |
52% |
51% |
51% |
GMR |
52% |
51% |
50% |
50% |
49% |
49% |
50% |
50% |
49% |
49% |
GMR |
50% |
51% |
47% |
48% |
|
|
S.G.A. |
|
|
9,17 |
9,59 |
9,36 |
9,63 |
9,71 |
9,77 |
10,04 |
10,67 |
S.G.A. |
12,48 |
12,41 |
12,57 |
13,38 |
16,50 |
18,01 |
21,85 |
24,34 |
25,73 |
23,47 |
S.G.A. |
24,72 |
25,70 |
25,68 |
26,59 |
25,31 |
23,59 |
18,95 |
18,57 |
18,75 |
19,08 |
S.G.A. |
19,99 |
21,02 |
20,22 |
21,11 |
|
|
S.G.A./GM |
|
|
76% |
75% |
72% |
70% |
67% |
64% |
62% |
63% |
S.G.A./GM |
68% |
72% |
65% |
63% |
63% |
62% |
62% |
61% |
60% |
58% |
S.G.A./GM |
60% |
61% |
62% |
63% |
62% |
63% |
59% |
57% |
57% |
58% |
S.G.A./GM |
56% |
54% |
53% |
54% |
|
|
Oper. Inc. |
|
|
2,87 |
3,16 |
3,58 |
4,18 |
4,81 |
5,49 |
6,05 |
6,25 |
Oper. Inc. |
5,96 |
4,73 |
6,68 |
7,86 |
9,83 |
10,93 |
13,24 |
15,45 |
17,07 |
16,66 |
Oper. Inc. |
16,30 |
16,09 |
15,91 |
15,41 |
15,29 |
13,81 |
13,44 |
13,95 |
14,01 |
13,83 |
Oper. Inc. |
15,71 |
17,99 |
17,81 |
18,14 |
|
|
O.I.R. |
|
|
10% |
10% |
12% |
13% |
14% |
15% |
16% |
16% |
O.I.R. |
15% |
12% |
17% |
18% |
19% |
19% |
19% |
20% |
20% |
21% |
O.I.R. |
21% |
19% |
19% |
18% |
18% |
18% |
21% |
21% |
21% |
20% |
O.I.R. |
22% |
24% |
22% |
22% |
|
|
Zinsen |
|
|
|
|
|
|
|
0,46 |
0,55 |
0,65 |
Zinsen |
0,72 |
0,79 |
0,60 |
0,56 |
0,63 |
0,83 |
1,12 |
1,30 |
1,47 |
1,36 |
Zinsen |
0,95 |
0,83 |
0,77 |
0,67 |
0,71 |
0,89 |
0,84 |
0,71 |
0,85 |
0,77 |
Zinsen |
0,73 |
0,77 |
0,72 |
1,04 |
|
|
Zinsen/op.
Inc. |
|
|
|
|
|
|
|
8% |
9% |
10% |
Zinsen/op. Inc. |
12% |
17% |
9% |
7% |
6% |
8% |
8% |
8% |
9% |
8% |
Zinsen/op. Inc. |
6% |
5% |
5% |
4% |
5% |
6% |
6% |
5% |
6% |
6% |
Zinsen/op. Inc. |
5% |
4% |
4% |
6% |
|
|
Equity+Z.erg. |
|
|
|
|
|
|
|
0,22 |
0,20 |
0,24 |
Equity+Z.erg. |
0,30 |
0,67 |
0,31 |
0,24 |
0,15 |
0,35 |
0,28 |
0,56 |
0,46 |
0,46 |
Equity+Z.erg. |
-0,03 |
-0,03 |
0,26 |
0,09 |
0,18 |
0,28 |
0,21 |
0,17 |
0,28 |
0,74 |
Equity+Z.erg. |
0,59 |
0,13 |
0,62 |
0,98 |
|
|
EBTv.And |
|
|
|
|
|
|
|
5,25 |
5,71 |
5,84 |
EBTv.And |
5,54 |
4,62 |
6,38 |
7,53 |
9,35 |
10,44 |
12,41 |
14,71 |
16,08 |
15,76 |
EBTv.And |
15,32 |
15,23 |
15,40 |
14,83 |
14,76 |
13,20 |
12,81 |
13,41 |
13,44 |
13,80 |
EBTv.And |
15,57 |
17,35 |
17,71 |
18,08 |
|
|
EBTv.And R |
|
|
|
|
|
|
|
15% |
15% |
15% |
EBTv.And R |
14% |
12% |
16% |
17% |
18% |
18% |
18% |
19% |
19% |
20% |
EBTv.And R |
19% |
18% |
18% |
18% |
18% |
17% |
20% |
21% |
20% |
20% |
EBTv.And R |
22% |
23% |
22% |
22% |
|
|
Andere |
|
|
|
|
|
|
|
0 |
0 |
0,00 |
Andere |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1,71 |
Andere |
1,52 |
-0,04 |
-1,03 |
0,01 |
0,25 |
-3,39 |
0,88 |
4,82 |
-0,37 |
-8,00 |
Andere |
0 |
0 |
0 |
0 |
|
|
Andere/U |
|
|
|
|
|
|
|
0% |
0% |
0% |
Andere/U |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
2% |
Andere/U |
2% |
0% |
-1% |
0% |
0% |
-4% |
1% |
7% |
-1% |
-12% |
Andere/U |
0% |
0% |
0% |
0% |
|
|
EBT |
|
|
|
|
|
|
|
5,25 |
5,71 |
5,84 |
EBT |
5,54 |
4,62 |
6,38 |
7,53 |
9,35 |
10,44 |
12,41 |
14,71 |
16,08 |
17,47 |
EBT |
16,84 |
15,19 |
14,37 |
14,84 |
15,01 |
9,81 |
13,69 |
18,23 |
13,07 |
5,80 |
EBT |
15,57 |
17,35 |
17,71 |
18,08 |
|
|
Tax |
|
|
|
|
|
|
|
1,83 |
1,93 |
2,08 |
Tax |
1,99 |
1,69 |
2,03 |
2,34 |
2,87 |
3,18 |
3,73 |
4,37 |
4,00 |
4,03 |
Tax |
4,10 |
3,39 |
3,47 |
3,44 |
3,23 |
2,92 |
3,34 |
3,06 |
3,47 |
2,10 |
Tax |
2,73 |
3,26 |
3,20 |
3,62 |
|
|
Minority
Int. |
|
|
|
|
|
|
|
|
|
|
Minority Int. |
|
|
|
|
|
|
|
|
|
|
Minority Int. |
|
0,13 |
0,15 |
0,09 |
0,14 |
0,11 |
0,10 |
0,09 |
0,11 |
0,07 |
Minority Int. |
0,08 |
0,05 |
0,05 |
0,09 |
|
|
N.I. |
1,58 |
1,72 |
1,81 |
0,71 |
2,16 |
2,54 |
2,94 |
3,42 |
3,78 |
3,76 |
N.I. |
3,54 |
2,92 |
4,35 |
5,19 |
6,48 |
7,26 |
8,69 |
10,34 |
12,08 |
13,44 |
N.I. |
12,74 |
11,80 |
10,76 |
11,31 |
11,64 |
6,78 |
10,25 |
15,08 |
9,49 |
3,63 |
N.I. |
12,76 |
14,04 |
14,46 |
14,37 |
|
|
UR |
7% |
6% |
6% |
2% |
7% |
8% |
8% |
9% |
10% |
10% |
UR |
9% |
7% |
11% |
12% |
12% |
13% |
13% |
13% |
14% |
17% |
UR |
16% |
14% |
13% |
14% |
14% |
14% |
16% |
16% |
14% |
16% |
UR |
18% |
19% |
18% |
18% |
|
|
N.I. +-
Sondereffekt |
|
|
|
|
|
|
|
|
|
|
N.I. +- Sondereffekt |
|
|
|
|
|
|
|
|
|
11,64 |
N.I. +- Sondereffekt |
11,37 |
|
|
|
|
10,47 |
|
10,18 |
|
10,94 |
N.I. +- Sondereffekt |
|
|
|
|
|
|
SD |
|
|
1,10 |
1,77 |
1,56 |
1,43 |
1,10 |
1,34 |
0,98 |
0,98 |
SD |
2,13 |
2,11 |
1,06 |
3,67 |
1,82 |
2,84 |
14,93 |
19,22 |
13,22 |
6,37 |
SD |
11,31 |
1,05 |
6,73 |
4,42 |
4,81 |
6,98 |
3,47 |
5,64 |
7,16 |
3,95 |
SD |
3,18 |
9,09 |
14,54 |
19,27 |
|
|
G/A +-
Sondereffekt |
|
|
|
|
|
|
|
|
|
|
G/A +- Sondereffekt |
|
|
|
|
|
|
|
|
|
3,94 $ |
G/A +- Sondereffekt |
3,92 $ |
|
|
|
|
3,86 $ |
|
3,92 $ |
|
4,37 $ |
G/A +- Sondereffekt |
|
|
|
|
|
|
G/A -B- |
2,25 $ |
2,46 $ |
2,62 $ |
1,11 $ |
3,09 $ |
3,71 $ |
4,29 $ |
2,43 $ |
2,74 $ |
2,75 $ |
G/A -B- |
2,61 $ |
2,15 $ |
3,26 $ |
3,90 $ |
2,46 $ |
2,83 $ |
2,79 $ |
3,22 $ |
3,86 $ |
4,49 $ |
G/A -B- |
4,32 $ |
4,12 $ |
3,82 $ |
4,04 $ |
4,19 $ |
2,50 $ |
3,80 $ |
5,80 $ |
3,75 $ |
1,45 $ |
G/A -B- |
5,13 $ |
5,69 $ |
6,00 $ |
6,07$ |
|
|
G/A -D- |
2,13 $ |
2,31 $ |
2,45 $ |
0,96 $ |
2,91 $ |
3,48 $ |
4,02 $ |
2,28 $ |
2,56 $ |
2,59 $ |
G/A -D- |
2,47 $ |
2,07 $ |
3,09 $ |
3,69 $ |
2,32 $ |
2,66 $ |
2,64 $ |
3,04 $ |
3,64 $ |
4,26 $ |
G/A -D- |
4,11 $ |
3,93 $ |
3,66 $ |
3,86 $ |
4,01 $ |
2,44 $ |
3,69 $ |
5,50 $ |
3,67 $ |
1,43 $ |
G/A -D- |
4,86 $ |
5,40 $ |
5,81 $ |
5,90$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Netto KE |
|
|
|
|
|
|
|
-1,52 |
-1,77 |
-2,32 |
Netto KE |
-1,43 |
-1,11 |
-0,33 |
-0,97 |
-3,52 |
-4,55 |
-15,51 |
-4,08 |
-8,18 |
-5,69 |
Netto KE |
-5,28 |
-5,74 |
-2,30 |
-2,54 |
-3,91 |
-1,78 |
-3,06 |
-2,73 |
-5,83 |
-1,68 |
Netto KE |
-5,43 |
-9,37 |
-8,00 |
-6,08 |
|
|
AA -B- |
0,692 M |
0,690 M |
0,677 M |
0,680 M |
0,683 M |
0,686 M |
0,686 M |
1,360 M |
1,343 M |
1,328 M |
AA -B- |
1,313 M |
1,300 M |
1,297 M |
1,297 M |
2,580 M |
2,516 M |
3,055 M |
3,159 M |
3,081 M |
2,952 M |
AA -B- |
2,901 M |
2,804 M |
2,751 M |
2,800 M |
2,778 M |
2,712 M |
2,699 M |
2,598 M |
2,529 M |
2,504 M |
AA -B- |
2,487 M |
2,466 M |
2,410 M |
2,368m |
|
|
AA -D- |
0,739 M |
0,745 M |
0,740 M |
0,742 M |
0,743 M |
0,747 M |
0,748 M |
1,487 M |
1,466 M |
1,447 M |
AA -D- |
1,427 M |
1,406 M |
1,405 M |
1,401 M |
2,790 M |
2,726 M |
3,286 M |
3,399 M |
3,317 M |
3,154 M |
AA -D- |
3,099 M |
3,002 M |
2,941 M |
2,931 M |
2,905 M |
2,884 M |
2,844 M |
2,740 M |
2,657 M |
2,540 M |
AA -D- |
2,626 M |
2,601 M |
2,539 M |
2,484m |
|
|
AA -D-
+Eig.A. |
|
|
|
|
|
|
|
|
|
|
AA -D- +Eig.A. |
|
|
|
|
|
|
4,083 M |
4,257 M |
4,286 M |
4,244 M |
AA -D- +Eig.A. |
4,263 M |
4,244 M |
4,199 M |
4,198 M |
4,203 M |
4,179 M |
4,185 M |
4,196 M |
4,168 M |
4,045 M |
AA -D- +Eig.A. |
4,009 M |
4,009 M |
4,009 M |
4,009m |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BW
(dil.) |
|
|
|
10,03 $ |
11,88 $ |
14,18 $ |
15,67 $ |
8,10 $ |
8,35 $ |
8,33 $ |
BW
(dil.) |
8,61 $ |
8,54 $ |
9,76 $ |
11,56 $ |
6,19 $ |
6,41 $ |
19,15 $ |
19,64 $ |
20,95 $ |
20,01 $ |
BW
(dil.) |
19,72 $ |
22,53 $ |
21,59 $ |
23,22 $ |
23,82 $ |
21,64 $ |
20,16 $ |
20,14 $ |
19,68 $ |
18,58 $ |
BW
(dil.) |
17,72 $ |
17,94 $ |
18,35 $ |
19,76$ |
|
|
BW(dil.)+EiA |
|
|
|
|
|
|
|
|
|
|
BW(dil.)+EiA |
|
|
|
|
|
|
23,79 $ |
24,79 $ |
27,32 $ |
28,05 $ |
BW(dil.)+EiA |
27,72 $ |
31,79 $ |
31,83 $ |
33,36 $ |
52,54 $ |
51,90 $ |
52,99 $ |
35,49 $ |
36,35 $ |
36,49 $ |
BW(dil.)+EiA |
37,94 $ |
40,25 $ |
42,40 $ |
44,04$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EKR |
|
|
|
|
29% |
29% |
28% |
28% |
31% |
30% |
EKR |
28% |
23% |
35% |
37% |
39% |
41% |
49% |
11% |
11% |
11% |
EKR |
11% |
10% |
8% |
8% |
8% |
5% |
5% |
5% |
6% |
7% |
EKR |
9% |
9% |
9% |
8% |
|
|
CR-MA R |
|
9% |
9% |
3% |
9% |
10% |
10% |
12% |
13% |
12% |
CR-MA R |
11% |
8% |
12% |
12% |
15% |
12% |
14% |
6% |
7% |
7% |
CR-MA R |
7% |
6% |
5% |
6% |
6% |
3% |
4% |
4% |
4% |
5% |
CR-MA R |
6% |
6% |
6% |
6% |
|
|
WC/O.I.R. R |
|
|
|
|
|
|
|
|
|
35% |
WC/O.I.R. R |
33% |
24% |
35% |
41% |
53% |
50% |
61% |
54% |
56% |
51% |
WC/O.I.R. R |
55% |
60% |
51% |
53% |
51% |
45% |
53% |
64% |
65% |
70% |
WC/O.I.R. R |
120% |
98% |
95% |
99% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
St.Equ. -MA |
|
|
|
|
|
|
|
|
|
|
St.Equ. -MA |
|
|
|
|
|
|
|
|
|
|
St.Equ. -MA |
61,12 |
67,64 |
63,44 |
68,06 |
69,21 |
62,42 |
57,34 |
55,18 |
52,29 |
47,19 |
St.Equ. -MA |
46,52 |
46,37 |
46,59 |
46,78 |
|
|
St.Equ. |
|
|
|
7,44 |
8,83 |
10,59 |
11,72 |
12,05 |
12,24 |
12,06 |
St.Equ. |
12,29 |
12,01 |
13,71 |
16,19 |
17,28 |
17,48 |
62,91 |
66,76 |
69,49 |
63,10 |
St.Equ. |
61,44 |
68,00 |
64,04 |
68,71 |
69,98 |
63,05 |
57,98 |
55,78 |
52,88 |
47,58 |
St.Equ. |
46,88 |
46,65 |
46,85 |
47,07 |
|
|
Eq.-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
Eq.-MA+EigeneA |
|
|
|
|
|
|
97,15 |
105,53 |
117,08 |
119,06 |
Eq.-MA+EigeneA |
122,43 |
134,92 |
133,64 |
140,03 |
220,82 |
216,87 |
221,78 |
148,90 |
151,51 |
147,60 |
Eq.-MA+EigeneA |
152,09 |
161,35 |
169,97 |
176,51 |
|
|
C-MA |
|
|
|
|
|
|
|
|
|
|
C-MA |
|
|
|
|
|
|
|
|
|
|
C-MA |
127,20 |
137,99 |
131,65 |
138,62 |
143,50 |
128,87 |
126,50 |
119,81 |
117,72 |
114,71 |
C-MA |
120,34 |
119,03 |
116,94 |
120,54 |
|
|
C-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
C-MA+EigeneA |
|
|
|
|
|
|
169,93 |
176,79 |
191,58 |
190,79 |
C-MA+EigeneA |
188,51 |
205,27 |
201,25 |
210,59 |
295,11 |
283,32 |
290,85 |
213,53 |
216,94 |
215,12 |
C-MA+EigeneA |
225,92 |
234,00 |
240,33 |
250,28 |
|
|
C |
18,49 |
20,47 |
24,03 |
24,94 |
25,54 |
28,13 |
27,73 |
27,54 |
30,97 |
32,11 |
C |
34,19 |
34,39 |
40,78 |
43,71 |
57,05 |
61,53 |
135,70 |
138,01 |
143,99 |
134,83 |
C |
128,17 |
138,35 |
132,24 |
139,26 |
144,27 |
129,50 |
127,14 |
120,41 |
118,31 |
115,10 |
C |
120,70 |
119,31 |
117,21 |
120,83 |
|
|
WorkingCapital |
|
|
|
|
|
|
|
|
17,71 |
18,31 |
WorkingCapital |
19,64 |
18,99 |
19,17 |
18,47 |
20,75 |
21,65 |
28,76 |
30,58 |
32,83 |
29,40 |
WorkingCapital |
26,90 |
31,34 |
28,92 |
29,99 |
30,84 |
25,17 |
21,80 |
21,61 |
19,68 |
13,14 |
WorkingCapital |
18,30 |
18,67 |
18,38 |
19,86 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kapitalum.
Ges. |
|
1,46 |
1,43 |
1,27 |
1,21 |
1,31 |
1,25 |
1,29 |
1,35 |
1,23 |
Kapitalum. Ges. |
1,24 |
1,15 |
1,17 |
1,06 |
1,18 |
0,99 |
1,11 |
0,56 |
0,61 |
0,55 |
Kapitalum. Ges. |
0,59 |
0,64 |
0,60 |
0,64 |
0,60 |
0,53 |
0,50 |
0,51 |
0,55 |
0,57 |
Kapitalum. Ges. |
0,62 |
0,63 |
0,67 |
0,70 |
|
|
Property P&E |
|
|
|
9,49 |
10,02 |
11,03 |
11,12 |
11,38 |
12,18 |
12,63 |
Property P&E |
13,69 |
13,10 |
13,35 |
13,10 |
14,11 |
14,33 |
18,77 |
19,54 |
20,64 |
19,46 |
Property P&E |
19,24 |
21,29 |
20,38 |
21,67 |
22,30 |
20,27 |
19,39 |
19,89 |
20,60 |
21,27 |
Property P&E |
20,69 |
21,69 |
21,20 |
21,91 |
|
|
Kapitalu.
P.P&E |
|
|
|
|
3,19 |
3,34 |
3,20 |
3,22 |
3,26 |
3,13 |
Kapitalu. P.P&E |
3,16 |
2,87 |
3,07 |
3,25 |
3,92 |
4,02 |
4,76 |
4,07 |
4,27 |
3,82 |
Kapitalu. P.P&E |
4,06 |
4,29 |
3,93 |
4,13 |
3,83 |
3,42 |
3,22 |
3,36 |
3,36 |
3,29 |
Kapitalu. P.P&E |
3,34 |
3,68 |
3,70 |
3,87 |
|
|
Lager |
|
|
|
|
|
|
|
|
|
|
Lager |
|
|
|
|
|
|
|
|
|
|
Lager |
6,38 |
7,38 |
6,72 |
6,91 |
6,76 |
5,45 |
4,72 |
4,62 |
4,74 |
5,02 |
Lager |
5,50 |
5,98 |
6,92 |
7,07 |
|
|
Lagerumsch. |
|
|
|
|
|
|
|
|
|
|
Lagerumsch. |
|
|
|
|
|
|
|
|
|
|
Lagerumsch. |
|
12,94 |
11,34 |
12,53 |
12,02 |
11,28 |
11,98 |
13,78 |
14,47 |
14,28 |
Lagerumsch. |
14,13 |
13,84 |
13,41 |
11,85 |
|
|
Forderungen |
|
|
|
|
|
|
|
|
|
|
Forderungen |
|
|
|
|
|
|
|
|
|
|
Forderungen |
5,34 |
6,28 |
6,07 |
6,51 |
6,39 |
4,86 |
4,37 |
4,59 |
4,69 |
4,95 |
Forderungen |
4,18 |
4,73 |
5,14 |
5,47 |
|
|
Ford.Ums. |
|
|
|
|
|
|
|
|
|
|
Ford.Ums. |
|
|
|
|
|
|
|
|
|
|
Ford.Ums. |
|
15,46 |
13,32 |
13,86 |
12,76 |
11,94 |
13,44 |
14,89 |
14,56 |
14,43 |
Ford.Ums. |
14,33 |
18,21 |
16,95 |
15,96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EQ + Eigene
A. |
|
|
|
|
|
|
|
|
|
|
EQ + Eigene A. |
|
|
|
|
|
|
57% |
60% |
61% |
62% |
EQ + Eigene A. |
65% |
66% |
66% |
66% |
75% |
77% |
76% |
70% |
70% |
69% |
EQ + Eigene A. |
67% |
69% |
71% |
70% |
|
|
EQ |
|
|
|
30% |
35% |
38% |
42% |
44% |
40% |
38% |
EQ |
36% |
35% |
34% |
37% |
30% |
28% |
46% |
48% |
48% |
47% |
EQ |
48% |
49% |
48% |
49% |
49% |
49% |
46% |
46% |
45% |
41% |
EQ |
39% |
39% |
40% |
39% |
|
|
Schulden
ges. |
|
|
|
17,49 |
16,70 |
17,54 |
16,01 |
15,50 |
18,73 |
20,06 |
Schulden ges. |
21,91 |
22,38 |
27,07 |
27,52 |
39,77 |
44,05 |
72,79 |
71,25 |
74,50 |
71,73 |
Schulden ges. |
66,73 |
70,35 |
68,21 |
70,55 |
74,29 |
66,45 |
69,16 |
64,63 |
65,43 |
67,52 |
Schulden ges. |
73,82 |
72,66 |
70,36 |
73,76 |
|
|
Schulden
Kurz |
|
|
|
8,29 |
8,04 |
8,65 |
7,83 |
7,80 |
9,25 |
10,76 |
Schulden Kurz |
10,07 |
9,85 |
12,70 |
12,36 |
22,15 |
25,04 |
19,99 |
30,72 |
30,96 |
30,90 |
Schulden Kurz |
24,28 |
27,29 |
24,91 |
30,04 |
33,73 |
29,79 |
30,77 |
30,21 |
28,24 |
30,01 |
Schulden Kurz |
32,98 |
33,13 |
33,08 |
35,76 |
|
|
Schulden
Lang |
|
|
|
9,20 |
8,66 |
8,89 |
8,18 |
7,70 |
9,48 |
9,30 |
Schulden Lang |
11,84 |
12,53 |
14,37 |
15,16 |
17,62 |
19,01 |
52,80 |
40,53 |
43,54 |
40,83 |
Schulden Lang |
42,45 |
43,06 |
43,30 |
40,51 |
40,56 |
36,66 |
38,39 |
34,42 |
37,19 |
37,51 |
Schulden Lang |
40,84 |
39,53 |
37,28 |
38,00 |
|
|
SK:SL |
|
|
|
0,90 |
0,93 |
0,97 |
0,96 |
1,01 |
0,98 |
1,16 |
SK:SL |
0,85 |
0,79 |
0,88 |
0,82 |
1,26 |
1,32 |
0,38 |
0,75 |
0,71 |
0,76 |
SK:SL |
0,57 |
0,63 |
0,58 |
0,74 |
0,83 |
0,81 |
0,80 |
0,88 |
0,76 |
0,80 |
SK:SL |
0,81 |
0,84 |
0,89 |
0,94 |
|
|
SL:N.I. |
|
|
|
###### |
4,01 |
3,50 |
2,78 |
2,25 |
2,51 |
2,47 |
SL:N.I. |
3,34 |
4,29 |
3,30 |
2,92 |
2,72 |
2,62 |
6,08 |
3,92 |
3,60 |
3,04 |
SL:N.I. |
3,33 |
3,65 |
4,02 |
3,55 |
3,44 |
3,47 |
3,71 |
3,38 |
3,87 |
3,41 |
SL:N.I. |
3,18 |
2,81 |
2,57 |
2,63 |
|
|
S:N.I. |
|
|
|
|
|
|
|
|
|
|
S:N.I. |
|
|
|
|
|
|
|
|
|
|
S:N.I. |
|
|
|
|
|
|
|
|
6,82 |
6,13 |
S:N.I. |
5,75 |
5,16 |
4,85 |
5,10 |
|
|
Vermög. Kurz |
|
|
|
9,98 |
9,99 |
10,84 |
10,81 |
10,79 |
10,58 |
11,36 |
Vermög. Kurz |
10,07 |
10,89 |
12,17 |
15,22 |
17,12 |
20,33 |
24,33 |
24,03 |
24,52 |
21,91 |
Vermög. Kurz |
18,78 |
21,97 |
21,91 |
23,99 |
31,62 |
29,65 |
33,78 |
26,49 |
23,32 |
22,47 |
Vermög. Kurz |
27,99 |
23,09 |
21,65 |
22,65 |
|
|
Vermög. Lang |
|
|
|
14,96 |
15,55 |
17,28 |
16,61 |
16,75 |
20,39 |
20,75 |
Vermög. Lang |
24,12 |
23,50 |
28,61 |
28,49 |
39,93 |
41,08 |
111,37 |
113,98 |
119,47 |
112,92 |
Vermög. Lang |
109,39 |
116,38 |
110,33 |
115,27 |
112,65 |
99,85 |
93,35 |
93,92 |
94,99 |
92,63 |
Vermög. Lang |
92,71 |
96,22 |
95,56 |
98,18 |
|
|
WCV |
|
|
|
-7,51 |
-6,71 |
-6,70 |
-5,20 |
-4,71 |
-8,15 |
-8,70 |
WCV |
-11,84 |
-11,49 |
-14,90 |
-12,30 |
-22,65 |
-23,72 |
-48,46 |
-47,22 |
-49,98 |
-49,82 |
WCV |
-47,95 |
-48,38 |
-46,30 |
-46,56 |
-42,67 |
-36,80 |
-35,38 |
-38,14 |
-42,11 |
-45,05 |
WCV |
-45,83 |
-49,57 |
-48,71 |
-51,11 |
|
|
V. 3.Gr. |
|
|
|
1,20 |
1,24 |
1,25 |
1,38 |
1,38 |
1,14 |
1,06 |
V. 3.Gr. |
1,00 |
1,11 |
0,96 |
1,23 |
0,77 |
0,81 |
1,22 |
0,78 |
0,79 |
0,71 |
V. 3.Gr. |
0,77 |
0,81 |
0,88 |
0,80 |
0,94 |
1,00 |
1,10 |
0,88 |
0,83 |
0,75 |
V. 3.Gr. |
0,85 |
0,70 |
0,65 |
0,63 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Im. + Good. |
|
|
|
3,76 |
3,75 |
4,57 |
4,28 |
5,00 |
7,01 |
6,82 |
Im. + Good. |
8,79 |
8,30 |
13,43 |
13,51 |
23,90 |
24,16 |
89,03 |
90,18 |
94,00 |
89,12 |
Im. + Good. |
85,65 |
90,18 |
84,76 |
86,76 |
84,55 |
74,15 |
68,88 |
68,89 |
69,08 |
64,49 |
Im. + Good. |
63,69 |
64,57 |
63,38 |
64,44 |
|
|
St.Equ.-MA
-I.+G. |
|
|
|
3,68 |
5,08 |
6,02 |
7,44 |
7,05 |
5,23 |
5,24 |
St.Equ.-MA -I.+G. |
3,50 |
3,71 |
0,28 |
2,68 |
-6,62 |
-6,68 |
-26,12 |
-23,42 |
-24,51 |
-26,02 |
St.Equ.-MA -I.+G. |
-24,53 |
-22,54 |
-21,32 |
-18,70 |
-15,34 |
-11,73 |
-11,54 |
-13,71 |
-16,79 |
-17,30 |
St.Equ.-MA -I.+G. |
-17,32 |
-18,20 |
-16,79 |
-17,66 |
|
|
BW - I.+G. |
|
|
|
4,96 $ |
6,84 $ |
8,06 $ |
9,95 $ |
4,74 $ |
3,57 $ |
3,62 $ |
BW - I.+G. |
2,45 $ |
2,64 $ |
0,20 $ |
1,91 $ |
neg. |
neg. |
neg. |
neg. |
neg. |
neg. |
BW - I.+G. |
neg. |
neg. |
neg. |
NEG |
NEG |
NEG |
NEG |
NEG |
NEG |
NEG |
BW - I.+G. |
NEG |
NEG |
NEG |
NEG |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
|
3,03 |
3,34 |
3,65 |
3,57 |
4,16 |
5,88 |
4,89 |
5,54 |
Op. CF |
4,68 |
5,80 |
7,74 |
8,70 |
9,36 |
8,72 |
11,38 |
13,44 |
15,81 |
14,92 |
Op. CF |
16,07 |
13,23 |
13,28 |
14,87 |
13,96 |
14,61 |
15,44 |
12,75 |
14,87 |
14,98 |
Op. CF |
17,40 |
18,37 |
16,72 |
16,85 |
|
|
I.
CF |
|
|
-2,86 |
-1,63 |
-2,01 |
-2,36 |
-2,47 |
-2,07 |
-5,21 |
-2,18 |
I. CF |
-5,35 |
-1,84 |
-6,84 |
-1,51 |
-9,39 |
-2,34 |
-0,73 |
-2,48 |
-2,55 |
-2,35 |
I. CF |
-0,60 |
-3,48 |
-1,09 |
-6,30 |
-4,11 |
-2,89 |
-5,58 |
-5,69 |
-3,51 |
-3,49 |
I. CF |
3,05 |
-2,83 |
-4,42 |
-3,50 |
|
|
F.
CF |
|
|
0,25 |
-1,04 |
-1,59 |
-1,60 |
-1,58 |
-3,51 |
-0,38 |
-2,61 |
F. CF |
-0,20 |
-3,01 |
0,20 |
-5,10 |
-0,37 |
-4,17 |
-10,58 |
-12,48 |
-15,65 |
-10,81 |
F. CF |
-17,26 |
-10,02 |
-10,41 |
-7,07 |
-7,28 |
-13,02 |
-9,21 |
-8,57 |
-14,38 |
-9,73 |
F. CF |
-8,37 |
-21,53 |
-14,88 |
-12,15 |
|
|
CASH |
|
|
1,78 |
2,32 |
2,37 |
2,03 |
2,07 |
2,35 |
1,55 |
2,29 |
CASH |
1,42 |
2,31 |
3,43 |
5,91 |
5,47 |
6,39 |
6,69 |
5,35 |
3,31 |
4,78 |
CASH |
2,88 |
2,77 |
4,44 |
5,95 |
8,56 |
6,85 |
7,10 |
5,57 |
2,57 |
4,24 |
CASH |
16,18 |
10,29 |
7,21 |
8,25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Cash |
|
|
|
|
|
|
|
15,14 |
11,85 |
10,29 |
Other Cash |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Split 2:1 |
|
|
|
|
|
|
|
Split 2:1 |
|
KE |
KE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owners
Earnings |
|
|
1992 |
1993 |
1994 |
1995 |
1996 |
1997 |
1998 |
1999 |
Owners Earnings |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
Owners Earnings |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
Owners Earnings |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
|
|
|
3,65 |
3,57 |
4,16 |
5,88 |
4,89 |
5,54 |
Op. CF |
4,68 |
5,80 |
7,74 |
8,70 |
9,36 |
8,72 |
11,38 |
13,44 |
15,81 |
14,92 |
Op. CF |
16,07 |
13,23 |
13,28 |
14,87 |
13,96 |
14,61 |
15,44 |
12,75 |
14,87 |
14,98 |
Op. CF |
17,40 |
18,37 |
16,72 |
16,85 |
|
|
Capital exp. |
|
|
|
|
1,84 |
2,15 |
2,18 |
2,13 |
2,56 |
2,83 |
Capital exp. |
3,02 |
2,47 |
1,68 |
1,48 |
2,02 |
2,18 |
2,67 |
2,95 |
3,05 |
3,24 |
Capital exp. |
3,07 |
3,31 |
3,96 |
4,01 |
3,85 |
3,74 |
3,31 |
3,38 |
3,72 |
2,95 |
Capital exp. |
3,04 |
2,75 |
3,05 |
3,02 |
|
|
Free CF |
|
|
|
|
1,81 |
1,42 |
1,98 |
3,76 |
2,33 |
2,71 |
Free CF |
1,65 |
3,33 |
6,06 |
7,22 |
7,34 |
6,55 |
8,70 |
10,49 |
12,77 |
11,68 |
Free CF |
13,01 |
9,92 |
9,32 |
10,86 |
10,11 |
10,87 |
12,13 |
9,37 |
11,15 |
12,03 |
Free CF |
14,36 |
15,62 |
13,67 |
13,83 |
|
|
Free CF-MA |
|
|
|
|
|
|
|
|
|
|
Free CF-MA |
|
|
|
|
|
|
|
|
|
|
Free CF-MA |
|
|
9,17 |
10,77 |
9,97 |
10,76 |
12,03 |
9,28 |
11,04 |
11,96 |
Free CF-MA |
14,28 |
15,57 |
13,62 |
13,46 |
|
|
FCF-R |
|
|
|
|
|
|
|
|
|
|
FCF-R |
|
|
|
|
|
|
|
|
|
|
FCF-R |
|
|
|
|
|
|
19% |
14% |
17% |
18% |
FCF-R |
20% |
21% |
17% |
17% |
|
|
Free CF/A
-B- |
|
|
|
|
2,64 $ |
2,07 $ |
2,89 $ |
2,76 $ |
1,73 $ |
2,04 $ |
Free CF/A -B- |
1,26 $ |
2,56 $ |
4,67 $ |
5,57 $ |
2,84 $ |
2,60 $ |
2,85 $ |
3,32 $ |
4,14 $ |
3,96 $ |
Free CF/A -B- |
4,48 $ |
3,54 $ |
3,26 $ |
3,85 $ |
3,59 $ |
3,97 $ |
4,46 $ |
3,57 $ |
4,37 $ |
4,78 $ |
Free CF/A -B- |
5,74 $ |
6,31 $ |
5,65 $ |
5,68$ |
|
|
Tilgung ges.
7% |
|
|
|
|
1,22 |
1,17 |
1,23 |
1,12 |
1,09 |
1,31 |
Tilgung ges. 7% |
1,40 |
1,53 |
1,57 |
1,89 |
1,93 |
2,78 |
3,08 |
5,10 |
4,99 |
5,22 |
Tilgung ges. 7% |
5,02 |
4,67 |
4,92 |
4,77 |
4,94 |
5,20 |
4,65 |
4,84 |
4,52 |
4,58 |
Tilgung ges. 7% |
4,73 |
5,17 |
5,09 |
4,93 |
|
|
Liqui.Über. |
|
|
|
|
0,59 |
0,25 |
0,75 |
2,64 |
1,24 |
1,40 |
Liqui.Über. |
0,25 |
1,80 |
4,49 |
5,33 |
5,41 |
3,77 |
5,62 |
5,39 |
7,78 |
6,46 |
Liqui.Über. |
7,99 |
5,25 |
4,25 |
6,00 |
5,03 |
5,56 |
7,38 |
4,44 |
6,52 |
7,38 |
Liqui.Über. |
9,55 |
10,40 |
8,53 |
8,53 |
|
|
Liqui.Über./A -B- |
|
|
|
|
0,86 $ |
0,36 $ |
1,09 $ |
1,94 $ |
0,92 $ |
1,05 $ |
Liqui.Über./A -B- |
0,19 $ |
1,38 $ |
3,46 $ |
4,11 $ |
2,10 $ |
1,50 $ |
1,84 $ |
1,71 $ |
2,53 $ |
2,19 $ |
Liqui.Über./A -B- |
2,75 $ |
1,87 $ |
1,51 $ |
2,14 $ |
1,81 $ |
2,05 $ |
2,73 $ |
1,71 $ |
2,58 $ |
2,95 $ |
Liqui.Über./A -B- |
3,84 $ |
4,22 $ |
3,54 $ |
3,60$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
EX:N.I. |
|
|
|
|
85% |
85% |
74% |
62% |
68% |
75% |
Capital EX:N.I. |
85% |
85% |
39% |
29% |
31% |
30% |
31% |
29% |
25% |
24% |
Capital EX:N.I. |
24% |
28% |
37% |
35% |
33% |
54% |
32% |
22% |
39% |
80% |
Capital EX:N.I. |
24% |
20% |
21% |
21% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Abschreibungen |
|
|
|
|
|
|
|
|
|
|
Abschreibungen |
|
|
|
|
|
|
2,63 |
3,13 |
3,17 |
3,08 |
Abschreibungen |
3,11 |
2,84 |
3,20 |
2,98 |
3,14 |
3,13 |
3,08 |
2,82 |
2,83 |
2,82 |
Abschreibungen |
3,01 |
2,74 |
2,81 |
2,71 |
|
|
Absch./GM |
|
|
|
|
|
|
|
|
|
|
Absch./GM |
|
|
|
|
|
|
7% |
8% |
7% |
8% |
Absch./GM |
8% |
7% |
8% |
7% |
8% |
8% |
10% |
9% |
9% |
9% |
Absch./GM |
8% |
7% |
7% |
7% |
|
|
Adv. |
|
|
|
|
|
|
|
|
|
|
Adv. |
|
|
|
|
|
|
6,77 |
7,94 |
8,67 |
7,58 |
Adv. |
8,58 |
9,32 |
9,35 |
9,73 |
9,20 |
8,29 |
7,24 |
7,12 |
7,10 |
6,75 |
Adv. |
7,30 |
8,20 |
7,90 |
8,00 |
|
|
Adv./GM |
|
|
|
|
|
|
|
|
|
|
Adv./GM |
|
|
|
|
|
|
19% |
20% |
20% |
19% |
Adv./GM |
21% |
22% |
22% |
23% |
23% |
22% |
22% |
22% |
22% |
21% |
Adv./GM |
20% |
21% |
21% |
20% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Div/A |
0,875 $ |
0,975 $ |
1,025 $ |
1,10 $ |
1,24 $ |
1,40 $ |
1,60 $ |
0,90 $ |
1,01 $ |
1,14 $ |
Div/A |
1,28 $ |
1,40 $ |
1,52 $ |
1,64 $ |
0,93 $ |
1,03 $ |
1,15 $ |
1,28 $ |
1,45 $ |
1,64 $ |
Div/A |
1,80 $ |
1,97 $ |
2,14 $ |
2,29 $ |
2,448 $ |
2,59 $ |
2,66 $ |
2,70 $ |
2,79 $ |
2,90 $ |
Div/A |
3,03 $ |
3,24 $ |
3,52 $ |
3,68$ |
|
|
Divisumme |
0,61 |
0,67 |
0,69 |
0,75 |
0,85 |
0,96 |
1,10 |
1,22 |
1,36 |
1,51 |
Divisumme |
1,68 |
1,82 |
1,97 |
2,13 |
2,40 |
2,59 |
3,51 |
4,04 |
4,47 |
4,84 |
Divisumme |
5,22 |
5,52 |
6,02 |
6,41 |
6,91 |
7,02 |
7,17 |
7,01 |
7,06 |
7,26 |
Divisumme |
7,54 |
7,99 |
8,48 |
8,71 |
|
|
Divi. V.
Op.F |
|
|
|
22% |
23% |
27% |
26% |
21% |
28% |
27% |
Divi. V. Op.F |
36% |
31% |
25% |
24% |
26% |
30% |
31% |
30% |
28% |
32% |
Div. V. Op.F |
32% |
42% |
45% |
43% |
49% |
48% |
46% |
55% |
47% |
48% |
Div. V.FCF |
53% |
51% |
62% |
65% |
|
|
Div/N.I. |
39% |
40% |
39% |
###### |
40% |
38% |
37% |
37% |
37% |
41% |
DIV/N.I. |
49% |
65% |
47% |
42% |
38% |
36% |
41% |
40% |
38% |
37% |
Div/N.I. |
42% |
48% |
56% |
57% |
58% |
104% |
70% |
47% |
74% |
200% |
Div/N.I. |
59% |
57% |
59% |
61% |
|
|
|
|
|
|
|
|
|
|
Split 2:1 |
|
|
|
|
|
|
|
Split 2:1 |
|
KE |
KE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1990 |
1991 |
1992 |
1993 |
1994 |
1995 |
1996 |
1997 |
1998 |
1999 |
|
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
|
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividynamik/A |
|
11% |
5% |
7% |
13% |
13% |
14% |
13% |
12% |
13% |
Dividynamik/A |
12% |
9% |
9% |
8% |
7% |
11% |
10% |
11% |
13% |
13% |
Dividynamik/A |
10% |
9% |
8% |
7% |
7% |
6% |
3% |
2% |
3% |
4% |
Dividynamik/A |
4% |
7% |
9% |
5% |
|
|
Umsatzdynamik |
|
12% |
9% |
4% |
0% |
10% |
6% |
1% |
4% |
3% |
Umsatzdynamik |
5% |
2% |
3% |
8% |
19% |
10% |
20% |
12% |
9% |
5% |
Umsatzdynamik |
0% |
5% |
1% |
1% |
1% |
8% |
14% |
0% |
3% |
1% |
Umsatzdynamik |
5% |
7% |
5% |
2% |
|
|
N.I.-dynamik |
|
9% |
5% |
139% |
404% |
18% |
16% |
13% |
11% |
1% |
N.I.-dynamik |
6% |
18% |
51% |
20% |
25% |
12% |
20% |
19% |
17% |
11% |
N.I.-dynamik |
5% |
6% |
9% |
5% |
3% |
42% |
51% |
47% |
37% |
62% |
N.I.-dynamik |
252% |
9% |
3% |
1% |
|
|
FCF-dynamik |
|
|
|
|
|
22% |
39% |
90% |
38% |
16% |
FCF-dynamik |
39% |
102% |
82% |
19% |
2% |
11% |
33% |
21% |
22% |
9% |
FCF-dynamik |
11% |
24% |
6% |
17% |
7% |
8% |
12% |
23% |
19% |
8% |
FCF-dynamik |
19% |
9% |
13% |
1% |
|
|
EBTv.A.-dyn. |
|
|
|
|
|
|
|
|
9% |
2% |
EBTv.A.-dyn. |
5% |
17% |
38% |
18% |
24% |
12% |
19% |
19% |
9% |
2% |
EBTv.A.-dyn. |
3% |
1% |
1% |
4% |
0% |
11% |
3% |
5% |
0% |
3% |
EBTv.A.-dyn. |
13% |
11% |
2% |
2% |
|
|
Oper.
Inc.-dyn. |
|
|
|
|
|
|
|
|
|
|
Oper. Inc.-dyn. |
|
|
|
|
|
|
|
|
|
|
Oper. Inc.-dyn. |
|
|
|
|
|
|
|
4% |
0% |
1% |
Oper. Inc.-dyn. |
14% |
15% |
1% |
2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
|
|
|
|
|
|
|
753,56 |
Umsatz 10J |
745,57 |
739,13 |
735,64 |
733,48 |
|
|
O.I.R. 10J |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J |
|
|
|
|
|
|
|
|
|
148,04 |
O.I.R. 10J |
147,45 |
149,35 |
151,25 |
153,98 |
|
|
N.I. unang.
10J |
|
|
|
|
|
|
|
|
|
|
N.I. unang. 10J |
|
|
|
|
|
|
|
|
|
|
N.I. unang. 10J |
|
|
|
|
|
|
|
|
|
104,47 |
N.I. unang. 10J |
104,57 |
106,73 |
110,33 |
113,39 |
|
|
FCF 10J |
|
|
|
|
|
|
|
|
|
|
FCF 10J |
|
|
|
|
|
|
|
|
|
|
FCF 10J |
|
|
|
|
|
|
|
|
|
108,77 |
FCF 10J |
110,12 |
115,82 |
120,17 |
123,14 |
|
|
Capex 10J |
|
|
|
|
|
|
|
|
|
|
Capex 10J |
|
|
|
|
|
|
|
|
|
|
Capex 10J |
|
|
|
|
|
|
|
|
|
35,30 |
Capex 10J |
35,27 |
34,71 |
33,80 |
32,81 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
20% |
20% |
O.I.R. 10J D |
20% |
20% |
21% |
21% |
|
|
UR 10J D
unan. |
|
|
|
|
|
|
|
|
|
|
UR 10J D unan. |
|
|
|
|
|
|
|
|
|
|
UR 10J D unan. |
|
|
|
|
|
|
|
15% |
15% |
14% |
UR 10J D unan. |
14% |
14% |
15% |
15% |
|
|
FCF-R 10J D |
|
|
|
|
|
|
|
|
|
|
FCF-R 10J D |
|
|
|
|
|
|
|
|
|
|
FCF-R 10J D |
|
|
|
|
|
|
|
14% |
14% |
14% |
FCF-R 10J D |
15% |
16% |
16% |
17% |
|
|
Capital
EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. 10J D |
|
|
|
|
|
|
|
|
31% |
34% |
Capital EX:N.I. 10J D |
34% |
33% |
31% |
29% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jahre |
|
|
|
|
|
|
|
|
|
|
Jahre |
|
|
|
|
|
|
|
|
|
|
Jahre |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
Jahre |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Eingehaltene
G. |
0,95 |
1,02 |
1,08 |
1,43 |
1,26 |
1,58 |
1,85 |
2,08 |
2,32 |
2,14 |
Eingehaltene G. |
1,75 |
0,98 |
2,26 |
2,93 |
3,95 |
4,53 |
5,01 |
6,13 |
7,43 |
8,41 |
Eingehaltene G. |
7,31 |
6,03 |
4,74 |
4,90 |
4,73 |
0,24 |
3,08 |
8,07 |
2,43 |
3,63 |
Eingehaltene G. |
5,22 |
6,05 |
5,98 |
5,66 |
|
|
Retained
Ear. |
|
|
|
|
|
|
|
|
|
|
Retained Ear. |
|
|
|
|
13,61 |
13,20 |
35,67 |
41,80 |
48,99 |
57,31 |
Retained Ear. |
64,61 |
70,68 |
75,35 |
80,20 |
84,99 |
84,81 |
87,95 |
96,12 |
98,64 |
94,92 |
Retained Ear. |
100,24 |
106,37 |
112,43 |
118,17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I.W. |
45 $ |
49 $ |
52 $ |
##### |
62 $ |
74 $ |
86 $ |
49 $ |
55 $ |
55 $ |
I.W. |
52 $ |
43 $ |
65 $ |
78 $ |
49 $ |
57 $ |
56 $ |
64 $ |
77 $ |
90 $ |
I.W. |
86 $ |
82 $ |
76 $ |
81 $ |
84 $ |
77 $ |
76 $ |
78 $ |
75 $ |
76 $ |
I.W. |
87 $ |
97 $ |
78 $ |
109$ |
|
|
(Ben;aktuel) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuel) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuel) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuel) |
|
|
|
|
|
|
I.W. |
|
|
50 $ |
27 $ |
32 $ |
39 $ |
74 $ |
44 $ |
50 $ |
55 $ |
I.W. |
56 $ |
52 $ |
56 $ |
64 $ |
41 $ |
50 $ |
49 $ |
55 $ |
67 $ |
77 $ |
I.W. |
81 $ |
83 $ |
82 $ |
81 $ |
81 $ |
82 $ |
80 $ |
79 $ |
79 $ |
71 $ |
I.W. |
76 $ |
87 $ |
74 $ |
109$ |
|
|
(Ben;3JD;KGV20) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV20) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV20) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV18) |
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
89 $ |
71 $ |
87 $ |
84 $ |
I.W. |
98 $ |
107 $ |
73 $ |
102$ |
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
86 $ |
82 $ |
78 $ |
71 $ |
72 $ |
77 $ |
81 $ |
82 $ |
85 $ |
75 $ |
I.W. |
85 $ |
96 $ |
78 $ |
108$ |
|
|
(Ben;3JD;FCF20) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF20) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF20) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF18) |
|
|
|
|
|
|
I.W. |
|
|
63 $ |
59 $ |
70 $ |
86 $ |
107 $ |
61 $ |
73 $ |
83 $ |
I.W. |
86 $ |
86 $ |
88 $ |
89 $ |
46 $ |
47 $ |
45 $ |
43 $ |
39 $ |
38 $ |
I.W. |
50 $ |
62 $ |
68 $ |
68$ |
68$ |
72$ |
75$ |
81$ |
86$ |
96$ |
I.W. |
89$ |
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Split 2:1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kennzahlen
var. |
1990 |
1991 |
1992 |
1993 |
1994 |
1995 |
1996 |
1997 |
1998 |
1999 |
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kurs |
36 $ |
40 $ |
48 $ |
48 $ |
55 $ |
66 $ |
82 $ |
70 $ |
84 $ |
116 $ |
Kurs |
60 $ |
65 $ |
90 $ |
85 $ |
50 $ |
54 $ |
58 $ |
62 $ |
74 $ |
48 $ |
Kurs |
60 $ |
65 $ |
63 $ |
71 $ |
81 $ |
86 $ |
77 $ |
86 $ |
81 $ |
100 $ |
Kurs |
116 $ |
130 $ |
150 $ |
141$ |
|
|
Marktwert |
26,6 |
29,8 |
35,5 |
35,6 |
40,9 |
49,3 |
61,3 |
104,1 |
123,1 |
167,9 |
Marktwert |
85,6 |
91,4 |
126,5 |
119,1 |
139,5 |
147,2 |
190,6 |
210,7 |
245,5 |
151,4 |
Marktwert |
174,10 |
195,10 |
185,30 |
208,10 |
235,30 |
248,00 |
219,00 |
235,60 |
215,22 |
254,00 |
Marktwert |
304,62 |
338,13 |
380,85 |
350,24 |
|
|
MOper.Inc.V |
|
|
12 |
11 |
11 |
12 |
13 |
19 |
20 |
27 |
MOper.Inc.V |
14 |
19 |
19 |
15 |
14 |
13 |
14 |
14 |
14 |
9 |
MOper.Inc.V |
11 |
12 |
12 |
14 |
15 |
18 |
16 |
17 |
15 |
18 |
MOper.Inc.V |
19 |
19 |
21 |
19 |
|
|
Untern.Wert |
|
|
|
|
|
|
|
|
128,74 |
174,48 |
Untern.Wert |
96,11 |
100,90 |
137,80 |
126,54 |
154,45 |
163,40 |
220,89 |
240,57 |
278,62 |
183,59 |
Untern.Wert |
201,05 |
224,34 |
210,64 |
233,69 |
262,16 |
271,50 |
243,50 |
252,05 |
234,66 |
273,81 |
Untern.Wert |
328,75 |
363,81 |
408,94 |
376,60 |
|
|
UWOper.Inc.V |
|
|
|
|
|
|
|
|
21 |
28 |
UWOper.Inc.V |
16 |
21 |
21 |
16 |
16 |
15 |
17 |
16 |
16 |
11 |
UWOper.Inc.V |
12 |
14 |
13 |
15 |
17 |
20 |
18 |
18 |
17 |
20 |
UWOper.Inc.V |
15 |
20 |
23 |
21 |
|
|
KGV |
16 |
16 |
18 |
VERLUST |
18 |
18 |
19 |
29 |
31 |
42 |
KGV |
23 |
30 |
28 |
22 |
20 |
19 |
21 |
19 |
19 |
11 |
KGV |
14 |
16 |
16 |
18 |
19 |
22 |
20 |
22 |
22 |
23 |
FCV 3JD |
23 |
23 |
25 |
24 |
|
|
Rendite |
6,25% |
6,15% |
5,46% |
2,31% |
5,62% |
5,62% |
5,23% |
3,47% |
3,26% |
2,37% |
Rendite |
4,35% |
3,31% |
3,62% |
4,59% |
4,92% |
5,24% |
4,81% |
5,19% |
5,22% |
9,35% |
Rendite |
7,20% |
6,34% |
6,06% |
5,69% |
5,17% |
4,49% |
4,94% |
4,56% |
4,62% |
4,37% |
Rendite FCF 3J |
4,42% |
4,38% |
4,00% |
4,26% |
|
|
MU |
1,1 |
1,1 |
1,2 |
1,2 |
1,3 |
1,5 |
1,7 |
2,9 |
3,3 |
4,4 |
MU |
2,1 |
2,3 |
3,1 |
2,7 |
2,7 |
2,6 |
2,8 |
2,8 |
2,9 |
1,9 |
MU |
2,2 |
2,4 |
2,2 |
2,5 |
2,8 |
3,3 |
3,4 |
3,6 |
3,2 |
3,8 |
MU |
4,3 |
4,4 |
4,7 |
4,3 |
|
|
Kurs/BW V. |
|
|
|
4,8 |
4,6 |
4,7 |
5,2 |
8,6 |
10,1 |
13,9 |
Kurs/BW V. |
6,7 |
7,6 |
9,2 |
7,4 |
8,1 |
8,4 |
3,0 |
3,2 |
3,5 |
2,4 |
Kurs/BW V. |
3,0 |
2,9 |
2,9 |
3,1 |
3,4 |
4,0 |
3,8 |
2,4 |
2,2 |
2,7 |
Kurs/BW V. |
3,1 |
3,2 |
3,5 |
3,2 |
|
|
Dividendenre. |
2,43% |
2,43% |
2,14% |
2,29% |
2,25% |
2,12% |
1,95% |
1,29% |
1,20% |
0,98% |
Dividendenre. |
2,13% |
2,15% |
1,69% |
1,93% |
1,86% |
1,91% |
1,98% |
2,06% |
1,96% |
3,42% |
Dividendenre. |
3,00% |
3,03% |
3,39% |
3,23% |
3,02% |
3,01% |
3,45% |
3,14% |
3,44% |
2,90% |
Dividendenre. |
2,61% |
2,49% |
2,35% |
2,61% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Durch. Didy.
S.90 |
|
11% |
6% |
7% |
9% |
9% |
10% |
10% |
11% |
11% |
Durch. Didy. S.90 |
11% |
10% |
10% |
10% |
10% |
10% |
12% |
12% |
12% |
12% |
Durch. Didy. S.92 |
11% |
11% |
11% |
11% |
10% |
11% |
10% |
10% |
10% |
9% |
Durch. Didy. S.96 |
9% |
9% |
9% |
8% |
|
|
Durch.
U.Dy.S.90 |
|
12% |
10% |
8% |
6% |
7% |
7% |
6% |
6% |
5% |
Durch. U.Dy.S.90 |
5% |
5% |
4% |
5% |
6% |
6% |
7% |
7% |
7% |
6% |
Durch. U.Dy.S.92 |
6% |
6% |
6% |
6% |
5% |
5% |
4% |
4% |
4% |
3% |
Durch. U.Dy.S.96 |
3% |
3% |
4% |
3% |
|
|
Durch.
G.Dy.S.90 |
|
9% |
7% |
###### |
8% |
10% |
11% |
11% |
11% |
10% |
Durch. G.Dy.S.90 |
8% |
5% |
9% |
9% |
10% |
11% |
11% |
12% |
12% |
12% |
Durch. G.Dy.S.92 |
11% |
10% |
9% |
9% |
9% |
9% |
8% |
7% |
7% |
7% |
Durch. G.Dy.S.96 |
7% |
7% |
7% |
7% |
|
|
Dr. FCF-dy.
S.94 |
|
|
|
|
|
22% |
5% |
28% |
7% |
8% |
Dr. FCF-dy. S.96 |
###### |
9% |
16% |
17% |
15% |
12% |
14% |
14% |
15% |
13% |
Dr. FCF-dy. S.96 |
13% |
11% |
10% |
10% |
9% |
10% |
10% |
9% |
9% |
8% |
Dr. FCF-dy. S.96 |
9% |
9% |
9% |
8% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Durc.EBTva.S.99 |
|
|
|
|
|
6% |
5% |
5% |
5% |
5% |
Durc.EBTva.S.96 |
5% |
5% |
5% |
5% |
|
|
D. O.Inc.
S.94 |
|
|
|
|
|
|
|
|
|
|
D. O.Inc.
S.94 |
|
|
|
|
|
|
|
|
|
|
D. O.Inc.
S.94 |
|
|
|
|
|
|
|
7% |
6% |
6% |
D. O.Inc.
S.96 |
6% |
6% |
6% |
6% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Roll. Dr. Didy 10J |
|
|
|
12% |
12% |
11% |
10% |
8% |
6% |
5% |
Roll. Dr. Didy 10J |
4% |
4% |
4% |
4% |
|
|
Roll.
Dr.Udy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 10J |
5% |
4% |
3% |
4% |
5% |
5% |
7% |
8% |
8% |
8% |
Roll. Dr.Udy. 10J |
7% |
8% |
8% |
7% |
6% |
5% |
2% |
0% |
1% |
2% |
Roll. Dr.Udy. 10J |
2% |
1% |
1% |
0% |
|
|
Roll.
Dr.Gdy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy. 10J |
8% |
8% |
9% |
###### |
11% |
11% |
11% |
12% |
12% |
12% |
Roll. Dr.Gdy. 10J |
12% |
13% |
12% |
8% |
8% |
6% |
4% |
2% |
1% |
1% |
Roll. Dr.Gdy. 10J |
0% |
1% |
2% |
3% |
|
|
Roll. dFCF
d. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 10J |
|
|
|
|
15% |
17% |
16% |
11% |
19% |
16% |
Roll. dFCF d. 10J |
23% |
12% |
4% |
4% |
4% |
4% |
4% |
2% |
0% |
1% |
Roll. dFCF d. 10J |
0% |
2% |
3% |
4% |
|
|
Roll.dEBT.vd
10J |
|
|
|
|
|
|
|
|
|
|
Roll.dEBT.vd 10J |
|
|
|
|
|
|
|
|
|
11% |
Roll.dEBT.vd 10J |
11% |
11% |
11% |
7% |
7% |
5% |
2% |
0% |
1% |
1% |
Roll.dEBT.vd 10J |
1% |
0% |
0% |
2% |
|
|
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
0% |
1% |
2% |
Roll.O.Inc.
10J |
1% |
0% |
1% |
1% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Roll. Dr.
Didy 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr. Didy 5J |
|
|
|
|
|
|
|
13% |
15% |
15% |
Roll. Dr. Didy 5J |
15% |
13% |
12% |
7% |
8% |
7% |
6% |
5% |
3% |
2% |
Roll. Dr. Didy 5J |
1% |
2% |
3% |
3% |
|
|
Roll.
Dr.Udy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 5J |
|
|
|
|
|
|
|
11% |
13% |
12% |
Roll. Dr.Udy. 5J |
10% |
6% |
5% |
0% |
1% |
0% |
1% |
3% |
5% |
5% |
Roll. Dr.Udy. 5J |
2% |
1% |
2% |
4% |
|
|
Roll.
Dr.Gdy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy. 5J |
|
|
|
|
|
|
|
19% |
20% |
16% |
Roll. Dr.Gdy. 5J |
13% |
9% |
6% |
2% |
0% |
1% |
1% |
2% |
3% |
2% |
Roll. Dr.Gdy. 5J |
0% |
3% |
6% |
7% |
|
|
Roll. dFCF
d. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 5J |
|
|
|
|
|
|
|
18% |
14% |
11% |
Roll. dFCF d. 5J |
12% |
9% |
5% |
3% |
3% |
4% |
1% |
0% |
2% |
1% |
Roll. dFCF d. 5J |
3% |
5% |
6% |
6% |
|
|
Roll.dEBT.vd
5J |
|
|
|
|
|
|
|
|
|
|
Roll.dEBT.vd 5J |
|
|
|
|
|
|
|
18% |
18% |
15% |
Roll.dEBT.vd 5J |
12% |
8% |
5% |
2% |
0% |
2% |
3% |
3% |
3% |
2% |
Roll.dEBT.vd 5J |
0% |
3% |
5% |
6% |
|
|
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
3% |
3% |
2% |
Roll.O.Inc.
5J |
0% |
2% |
5% |
5% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|