RTL Group |
|
|
|
|
|
|
|
|
|
|
RTL Group |
|
|
|
|
|
|
|
|
|
|
RTL Group |
|
|
|
|
|
|
|
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 |
2022 |
2023 |
2024 |
2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Umsatz |
3,54 |
4,04 |
4,05 |
4,36 |
4,45 |
4,88 |
5,12 |
5,64 |
5,71 |
5,77 |
Umsatz |
5,41 |
5,59 |
5,77 |
6,00 |
5,89 |
5,81 |
6,03 |
6,24 |
6,37 |
6,51 |
Umsatz |
6,65 |
6,02 |
6,64 |
7,22 |
|
|
|
C.O.S. |
|
1,72 |
1,87 |
1,75 |
1,84 |
1,84 |
2,01 |
2,19 |
2,26 |
2,26 |
C.O.S. |
2,03 |
1,87 |
1,97 |
2,20 |
2,14 |
2,11 |
2,21 |
2,29 |
2,32 |
2,24 |
C.O.S. |
2,46 |
2,31 |
2,72 |
3,13 |
|
|
|
GM |
|
2,32 |
2,18 |
2,61 |
2,61 |
3,04 |
3,11 |
3,45 |
3,45 |
3,51 |
GM |
3,38 |
3,72 |
3,80 |
3,80 |
3,75 |
3,70 |
3,82 |
3,95 |
4,05 |
4,27 |
GM |
4,19 |
3,71 |
3,92 |
4,09 |
|
|
|
GMR |
|
57% |
54% |
60% |
59% |
62% |
61% |
61% |
60% |
61% |
GMR |
62% |
67% |
66% |
63% |
64% |
64% |
63% |
63% |
64% |
66% |
GMR |
63% |
62% |
59% |
57% |
|
|
|
S.G.A. |
|
1,90 |
2,01 |
2,31 |
2,20 |
2,49 |
2,52 |
2,76 |
2,69 |
2,69 |
S.G.A. |
2,69 |
2,71 |
2,75 |
2,79 |
2,69 |
2,68 |
2,75 |
2,92 |
2,97 |
3,25 |
S.G.A. |
3,11 |
2,95 |
2,97 |
3,17 |
|
|
|
S.G.A./GM |
|
82% |
92% |
89% |
84% |
82% |
81% |
80% |
78% |
77% |
S.G.A./GM |
80% |
73% |
72% |
73% |
72% |
72% |
72% |
74% |
73% |
76% |
S.G.A./GM |
74% |
80% |
76% |
78% |
|
|
|
Oper. Inc. |
|
0,42 |
0,17 |
0,30 |
0,41 |
0,55 |
0,59 |
0,69 |
0,76 |
0,82 |
Oper. Inc. |
0,69 |
1,01 |
1,05 |
1,01 |
1,06 |
1,02 |
1,07 |
1,03 |
1,08 |
1,02 |
Oper. Inc. |
1,08 |
0,76 |
0,95 |
0,92 |
|
|
|
O.I.R. |
|
10% |
4% |
7% |
9% |
11% |
12% |
12% |
13% |
14% |
O.I.R. |
13% |
18% |
18% |
17% |
18% |
18% |
18% |
17% |
17% |
16% |
O.I.R. |
16% |
13% |
14% |
13% |
|
|
|
Zinsen |
|
0,11 |
0,08 |
0,08 |
0,06 |
0,05 |
0,04 |
0,02 |
0,06 |
0,04 |
Zinsen |
0,03 |
0,03 |
0,03 |
0,02 |
0,03 |
0,03 |
0,03 |
0,03 |
0,03 |
0,03 |
Zinsen |
0,04 |
0,03 |
0,05 |
0,07 |
|
|
|
Zinsen/Op.
Inc. |
|
26% |
47% |
27% |
15% |
9% |
7% |
3% |
8% |
5% |
Zinsen/Op. Inc. |
4% |
3% |
3% |
2% |
3% |
3% |
3% |
3% |
3% |
3% |
Zinsen/Op. Inc. |
3% |
4% |
5% |
8% |
|
|
|
Equity+Z.erg. |
|
0,10 |
0,01 |
0,03 |
0,00 |
0,05 |
0,09 |
0,13 |
0,14 |
0,10 |
Equity+Z.erg. |
0,07 |
0,08 |
0,03 |
-0,04 |
0,18 |
0,05 |
0,08 |
0,14 |
0,07 |
0,07 |
Equity+Z.erg. |
0,05 |
0,04 |
0,02 |
0,02 |
|
|
|
EBTv.And |
|
0,41 |
0,10 |
0,25 |
0,35 |
0,55 |
0,64 |
0,80 |
0,84 |
0,88 |
EBTv.And |
0,73 |
1,06 |
1,05 |
0,95 |
1,21 |
1,04 |
1,12 |
1,14 |
1,12 |
1,06 |
EBTv.And |
1,09 |
0,77 |
0,92 |
0,87 |
|
|
|
EBTv.And R |
|
10% |
2% |
6% |
8% |
11% |
13% |
14% |
15% |
15% |
EBTv.And R |
13% |
19% |
18% |
16% |
21% |
18% |
19% |
18% |
18% |
16% |
EBTv.And R |
16% |
13% |
14% |
12% |
|
|
|
Andere |
|
-0,12 |
-2,52 |
-0,21 |
-0,23 |
0,08 |
0,09 |
0,28 |
0,00 |
-0,35 |
Andere |
-0,21 |
-0,06 |
0,05 |
0,02 |
0,04 |
-0,02 |
0,04 |
0,04 |
0,10 |
0,00 |
Andere |
0,07 |
0,11 |
0,96 |
0,06 |
|
|
|
Andere/U |
|
-3% |
-62% |
-5% |
-5% |
2% |
2% |
5% |
0% |
-6% |
Andere/U |
-4% |
-1% |
1% |
0% |
1% |
0% |
1% |
1% |
2% |
0% |
Andere/U |
1% |
2% |
14% |
1% |
|
|
|
EBT |
|
0,29 |
2,42 |
0,04 |
0,12 |
0,63 |
0,73 |
1,08 |
0,84 |
0,53 |
EBT |
0,52 |
1,00 |
1,10 |
0,97 |
1,25 |
1,02 |
1,16 |
1,18 |
1,22 |
1,06 |
EBT |
1,16 |
0,88 |
1,88 |
0,93 |
|
|
|
Tax |
|
0,21 |
0,07 |
0,09 |
0,10 |
0,20 |
0,12 |
-0,03 |
0,17 |
0,23 |
Tax |
0,22 |
0,27 |
0,30 |
0,28 |
0,31 |
0,29 |
0,30 |
0,36 |
0,39 |
0,29 |
Tax |
0,30 |
0,26 |
0,43 |
0,17 |
|
|
|
Minority
Int. |
|
0,01 |
0,01 |
0,01 |
0,01 |
0,07 |
0,08 |
0,22 |
0,11 |
0,10 |
Minority Int. |
0,09 |
0,12 |
0,10 |
0,09 |
0,08 |
0,08 |
0,07 |
0,10 |
0,10 |
0,12 |
Minority Int. |
0,11 |
0,13 |
0,15 |
0,09 |
|
|
|
N.I. |
|
0,07 |
2,50 |
0,06 |
0,01 |
0,37 |
0,54 |
0,89 |
0,56 |
0,13 |
N.I. |
0,21 |
0,61 |
0,70 |
0,60 |
0,87 |
0,65 |
0,79 |
0,72 |
0,74 |
0,67 |
N.I. |
0,75 |
0,49 |
1,30 |
0,67 |
|
|
|
UR |
|
2% |
61% |
1% |
0% |
9% |
12% |
10% |
12% |
11% |
UR |
10% |
13% |
14% |
12% |
16% |
13% |
14% |
13% |
12% |
12% |
UR |
13% |
9% |
10% |
11% |
|
|
|
N.I. +-
Sondereffekt |
|
0,20 |
0,04 |
0,15 |
0,23 |
|
|
0,52 |
|
0,55 |
N.I. +- Sondereffekt |
0,43 |
|
|
|
|
|
|
|
0,68 |
|
N.I. +- Sondereffekt |
|
0,41 |
0,63 |
|
|
|
|
SD |
|
0,64 |
1,30 |
1,43 |
0,78 |
0,33 |
0,51 |
0,10 |
0,13 |
0,05 |
SD |
0,10 |
0,07 |
0,13 |
0,08 |
0,04 |
0,04 |
0,04 |
0,21 |
0,34 |
0,06 |
SD |
0,28 |
0,30 |
0,16 |
0,15 |
|
|
|
G/A +-
Sondereffekt |
|
1,29 € |
0,26 € |
0,97 € |
1,49 € |
|
|
3,38 € |
|
3,57 € |
G/A +- Sondereffekt |
2,79 € |
|
|
|
|
|
|
|
4,42 € |
|
G/A +- Sondereffekt |
|
2,66 € |
4,06 € |
|
|
|
|
G/A -B- |
|
0,43 € |
16,72 € |
0,37 € |
0,09 € |
2,39 € |
3,50 € |
5,79 € |
3,67 € |
1,26 € |
G/A -B- |
1,33 € |
3,98 € |
4,53 € |
3,88 € |
5,67 € |
4,25 € |
5,14 € |
4,69 € |
4,81 € |
4,35 € |
G/A -B- |
4,91 € |
3,20 € |
8,41 € |
4,35 € |
|
|
|
G/A -D- |
|
|
|
|
|
|
|
|
|
|
G/A -D- |
|
|
|
|
|
|
|
|
|
|
G/A -D- |
|
|
|
|
|
|
|
G/A-B-EBTv.AN. |
|
2,52 € |
0,58 € |
1,43 € |
2,14 € |
3,04 € |
3,62 € |
4,26 € |
4,55 € |
4,83 € |
G/A-B-EBTv.AN. |
4,50 € |
5,75 € |
5,97 € |
5,46 € |
7,20 € |
6,01 € |
6,68 € |
6,48 € |
6,40 € |
5,84 € |
G/A-B-EBTv.AN. |
6,17 € |
3,95 € |
5,32 € |
4,95 € |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Netto KE |
|
0,02 |
-0,01 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
Netto KE |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
-0,001 |
-0,002 |
-0,001 |
0,001 |
-0,001 |
Netto KE |
0,002 |
0,00 |
0,00 |
0,00 |
|
|
|
AA -B- |
|
0,155 M |
0,154 M |
0,154 M |
0,154 M |
0,154 M |
0,154 M |
0,154 M |
0,154 M |
0,154 M |
AA -B- |
0,154 M |
0,154 M |
0,154 M |
0,154 M |
0,154 M |
0,154 M |
0,154 M |
0,154 M |
0,154 M |
0,154 M |
AA -B- |
0,154 M |
0,154 M |
0,155 M |
0,155m |
|
|
|
AA -D- |
|
|
|
|
|
|
|
|
|
|
AA -D- |
|
|
|
|
|
|
|
|
|
|
AA -D- |
|
|
|
|
|
|
|
AA -D-
+Eig.A. |
|
|
|
|
|
|
|
|
|
|
AA -D- +Eig.A. |
|
|
|
|
|
|
|
|
|
|
AA -D- +Eig.A. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BW
(dil.) |
|
46,77 € |
29,81 € |
28,57 € |
27,53 € |
29,35 € |
32,27 € |
36,62 € |
38,18 € |
34,29 € |
BW
(dil.) |
31,82 € |
32,53 € |
29,87 € |
28,38 € |
20,52 € |
18,38 € |
19,16 € |
20,00 € |
19,22 € |
19,81 € |
BW
(dil.) |
21,36 € |
24,09 € |
29,29 € |
28,52 € |
|
|
|
BW(dil.)+EiA |
|
|
|
|
|
|
|
|
|
|
BW(dil.)+EiA |
|
|
|
|
|
|
|
|
|
|
BW(dil.)+EiA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EKR |
|
|
35% |
1% |
0% |
9% |
12% |
10% |
10% |
9% |
EKR |
8% |
12% |
14% |
13% |
20% |
21% |
28% |
24% |
22% |
23% |
EKR |
25% |
12% |
17% |
15% |
|
|
|
CR-MA R |
|
|
24% |
1% |
0% |
5% |
7% |
7% |
7% |
6% |
CR-MA R |
5% |
8% |
8% |
8% |
12% |
9% |
11% |
9% |
9% |
9% |
CR-MA R |
10% |
5% |
7% |
7% |
|
|
|
WC/O.I.R. R |
|
|
|
|
|
|
|
|
46% |
51% |
WC/O.I.R. R |
47% |
64% |
81% |
81% |
85% |
93% |
88% |
81% |
89% |
319% |
WC/O.I.R. R |
150% |
67% |
59% |
34% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
St.Equ. -MA |
|
7,25 |
4,59 |
4,40 |
4,24 |
4,52 |
4,97 |
5,64 |
5,88 |
5,28 |
St.Equ. -MA |
4,90 |
5,01 |
4,60 |
4,37 |
3,16 |
2,83 |
2,95 |
3,08 |
2,96 |
3,05 |
St.Equ. -MA |
3,29 |
3,71 |
4,54 |
4,42 |
|
|
|
St.Equ. |
|
7,27 |
4,60 |
4,43 |
4,27 |
4,88 |
5,35 |
6,16 |
6,43 |
5,86 |
St.Equ. |
5,53 |
5,60 |
5,09 |
4,86 |
3,59 |
3,28 |
3,41 |
3,55 |
3,42 |
3,55 |
St.Equ. |
3,83 |
4,35 |
5,27 |
5,21 |
|
|
|
Eq.-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
Eq.-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
Eq.-MA+EigeneA |
|
|
|
|
|
|
|
C-MA |
|
10,51 |
8,04 |
7,86 |
7,19 |
7,46 |
7,75 |
8,50 |
8,76 |
8,36 |
C-MA |
8,08 |
8,24 |
7,69 |
7,41 |
7,13 |
7,29 |
7,74 |
7,83 |
7,43 |
7,82 |
C-MA |
8,42 |
8,42 |
9,75 |
9,34 |
|
|
|
C-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
C-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
C-MA+EigeneA |
|
|
|
|
|
|
|
C |
|
10,53 |
8,05 |
7,89 |
7,22 |
7,82 |
8,12 |
9,02 |
9,31 |
8,95 |
C |
8,72 |
8,82 |
8,19 |
7,90 |
7,57 |
7,74 |
8,20 |
8,30 |
7,89 |
8,32 |
C |
8,96 |
9,07 |
10,49 |
10,13 |
|
|
|
WorkingCapital |
|
|
|
|
|
|
|
1,66 |
1,61 |
1,46 |
WorkingCapital |
1,57 |
1,29 |
1,25 |
1,24 |
1,10 |
1,21 |
1,27 |
1,22 |
0,32 |
0,72 |
WorkingCapital |
1,14 |
1,61 |
2,67 |
1,84 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kapitalum.
Ges. |
|
|
0,39 |
0,54 |
0,56 |
0,68 |
0,65 |
0,69 |
0,63 |
0,62 |
Kapitalum. Ges. |
0,60 |
0,64 |
0,65 |
0,73 |
0,75 |
0,77 |
0,78 |
0,76 |
0,77 |
0,83 |
Kapitalum. Ges. |
0,80 |
0,67 |
0,73 |
0,67 |
|
|
|
Property P&E |
|
0,38 |
0,35 |
0,33 |
0,30 |
0,38 |
0,33 |
0,35 |
0,34 |
0,35 |
Property P&E |
0,36 |
0,37 |
0,36 |
0,35 |
0,33 |
0,34 |
0,35 |
0,29 |
0,35 |
0,33 |
Property P&E |
0,32 |
0,29 |
0,26 |
0,27 |
|
|
|
Kapitalu.
P.P&E |
|
|
10,66 |
12,56 |
13,48 |
16,27 |
13,47 |
17,09 |
16,31 |
16,97 |
Kapitalu. P.P&E |
15,46 |
15,53 |
15,59 |
16,67 |
16,83 |
17,61 |
17,74 |
17,82 |
21,97 |
18,60 |
Kapitalu. P.P&E |
20,15 |
18,81 |
22,90 |
27,77 |
|
|
|
Pr.&Sport
rights |
|
1,50 |
1,43 |
1,40 |
1,33 |
1,38 |
1,47 |
1,48 |
1,37 |
1,25 |
Pr.&Sport rights |
1,26 |
1,04 |
1,05 |
1,03 |
1,08 |
1,12 |
1,18 |
1,26 |
1,25 |
1,33 |
Pr.&Sport rights |
1,32 |
1,27 |
1,66 |
1,55 |
|
|
|
P&S.Umsch. |
|
|
2,70 |
3,05 |
3,18 |
3,67 |
3,71 |
3,84 |
3,86 |
4,21 |
P&S.Umsch. |
4,33 |
4,44 |
5,55 |
5,71 |
5,72 |
5,38 |
5,38 |
5,29 |
5,06 |
5,21 |
P&S.Umsch. |
5,00 |
4,56 |
5,23 |
4,34 |
|
|
|
Forderungen |
|
1,21 |
1,34 |
1,23 |
1,20 |
1,34 |
1,15 |
1,74 |
1,83 |
2,15 |
Forderungen |
2,49 |
2,51 |
2,13 |
2,01 |
1,73 |
1,70 |
2,01 |
2,03 |
1,84 |
2,13 |
Forderungen |
2,28 |
2,25 |
3,50 |
1,30 |
|
|
|
Ford.Umsch. |
|
|
3,35 |
3,25 |
3,62 |
4,07 |
3,82 |
4,90 |
3,28 |
3,15 |
Ford.Umsch. |
2,52 |
2,24 |
2,30 |
2,82 |
2,93 |
3,36 |
3,55 |
3,10 |
3,14 |
3,54 |
Ford.Umsch. |
3,12 |
2,64 |
2,95 |
2,06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EQ + Eigene
A. |
|
|
|
|
|
|
|
|
|
|
EQ + Eigene A. |
|
|
|
|
|
|
|
|
|
|
EQ + Eigene A. |
|
|
|
|
|
|
|
EQ |
|
73% |
57% |
56% |
59% |
62% |
66% |
68% |
69% |
65% |
EQ |
63% |
63% |
62% |
62% |
47% |
45% |
42% |
43% |
43% |
43% |
EQ |
43% |
48% |
50% |
51% |
|
|
|
Schulden
ges. |
|
3,26 |
3,45 |
3,46 |
2,95 |
2,94 |
2,77 |
2,86 |
2,88 |
3,09 |
Schulden ges. |
3,19 |
3,22 |
3,10 |
3,04 |
3,98 |
4,46 |
4,79 |
4,75 |
4,47 |
4,77 |
Schulden ges. |
5,13 |
4,72 |
5,22 |
4,92 |
|
|
|
Schulden
Kurz |
|
2,44 |
2,69 |
2,52 |
2,02 |
2,18 |
2,36 |
2,38 |
2,29 |
2,49 |
Schulden Kurz |
2,58 |
2,66 |
2,60 |
2,47 |
2,89 |
3,24 |
3,52 |
3,53 |
3,16 |
3,42 |
Schulden Kurz |
3,46 |
3,12 |
3,60 |
3,68 |
|
|
|
Schulden
Lang |
|
0,83 |
0,76 |
0,94 |
0,92 |
0,76 |
0,40 |
0,48 |
0,59 |
0,59 |
Schulden Lang |
0,60 |
0,56 |
0,50 |
0,57 |
1,09 |
1,22 |
1,26 |
1,22 |
1,31 |
1,35 |
Schulden Lang |
1,68 |
1,60 |
1,62 |
1,24 |
|
|
|
SK:SL |
|
2,94 |
3,54 |
2,68 |
2,20 |
2,87 |
5,90 |
4,96 |
3,88 |
4,22 |
SK:SL |
4,30 |
4,75 |
5,20 |
4,33 |
2,65 |
2,66 |
2,79 |
2,89 |
2,41 |
2,53 |
SK:SL |
2,06 |
1,95 |
2,22 |
2,97 |
|
|
|
SL:N.I. |
|
4,15 |
19,00 |
6,27 |
4,00 |
1,73 |
0,65 |
0,86 |
0,88 |
0,91 |
SL:N.I. |
1,36 |
0,77 |
0,63 |
0,73 |
1,15 |
1,67 |
1,47 |
1,49 |
1,70 |
1,71 |
SL:N.I. |
1,95 |
2,58 |
2,35 |
1,63 |
|
|
|
S:N.I. |
|
|
|
|
|
|
|
|
|
|
S:N.I. |
|
|
|
|
|
|
|
|
5,81 |
6,04 |
S:N.I. |
5,97 |
7,61 |
7,57 |
6,47 |
|
|
|
Vermög. Kurz |
|
2,78 |
3,07 |
3,19 |
2,88 |
3,23 |
3,33 |
3,66 |
3,84 |
3,81 |
Vermög. Kurz |
4,13 |
4,36 |
3,88 |
3,68 |
3,35 |
3,28 |
3,61 |
3,74 |
3,33 |
3,91 |
Vermög. Kurz |
4,01 |
4,36 |
5,58 |
4,74 |
|
|
|
Vermög. Lang |
|
7,75 |
4,98 |
4,70 |
4,33 |
4,59 |
4,78 |
5,37 |
5,48 |
5,13 |
Vermög. Lang |
4,59 |
4,47 |
4,31 |
4,22 |
4,22 |
4,46 |
4,59 |
4,57 |
4,57 |
4,41 |
Vermög. Lang |
4,95 |
4,71 |
4,91 |
5,39 |
|
|
|
WCV |
|
-0,48 |
-0,38 |
-0,27 |
-0,07 |
0,29 |
0,56 |
0,80 |
0,96 |
0,72 |
WCV |
0,94 |
1,14 |
0,78 |
0,64 |
-0,63 |
-1,18 |
-1,18 |
-1,01 |
-1,14 |
-0,86 |
WCV |
-1,12 |
-0,36 |
0,36 |
-0,18 |
|
|
|
Current R. |
|
1,14 |
1,14 |
1,27 |
1,43 |
1,48 |
1,41 |
1,54 |
1,68 |
1,53 |
Current R. |
1,60 |
1,64 |
1,49 |
1,49 |
1,16 |
1,01 |
1,03 |
1,06 |
1,05 |
1,14 |
Current R. |
1,16 |
1,40 |
1,55 |
1,29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Im. + Good. |
|
6,17 |
3,92 |
3,83 |
3,45 |
3,50 |
3,45 |
3,57 |
3,21 |
3,25 |
Im. + Good. |
3,08 |
3,05 |
2,98 |
3,01 |
3,02 |
3,15 |
3,26 |
3,25 |
3,37 |
3,13 |
Im. + Good. |
3,33 |
3,18 |
3,48 |
3,97 |
|
|
|
St.Equ.-MA
-I.+G. |
|
1,08 |
0,67 |
0,57 |
0,79 |
1,02 |
1,52 |
2,07 |
2,67 |
2,03 |
St.Equ.-MA -I.+G. |
1,82 |
1,96 |
1,62 |
1,36 |
0,14 |
-0,32 |
-0,31 |
-0,17 |
-0,41 |
-0,08 |
St.Equ.-MA -I.+G. |
-0,04 |
0,53 |
1,06 |
0,45 |
|
|
|
BW - I.+G. |
|
6,70 € |
4,35 € |
3,70 € |
5,13 € |
6,62 € |
9,87 € |
13,44 € |
17,34 € |
13,18 € |
BW - I.+G. |
11,82 € |
12,73 € |
10,52 € |
8,83 € |
0,91 € |
NEG |
NEG |
NEG |
NEG |
NEG |
BW - I.+G. |
NEG |
3,44 € |
6,84 € |
2,90 € |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
0,41 |
0,57 |
0,47 |
0,82 |
0,74 |
0,99 |
0,86 |
0,86 |
1,07 |
Op. CF |
0,76 |
1,13 |
1,04 |
0,93 |
1,12 |
0,93 |
0,98 |
1,11 |
1,02 |
0,87 |
Op. CF |
1,09 |
0,93 |
0,93 |
0,46 |
|
|
|
I.
CF |
|
-0,97 |
-0,37 |
-0,42 |
-0,17 |
-0,26 |
-0,49 |
-0,63 |
-0,03 |
-0,31 |
I. CF |
-0,10 |
0,03 |
-0,10 |
-0,02 |
0,46 |
-0,45 |
-0,27 |
-0,35 |
-0,13 |
-0,07 |
I. CF |
-0,36 |
-0,61 |
-0,11 |
0,66 |
|
|
|
F.
CF |
|
-0,34 |
-0,11 |
-0,08 |
-0,64 |
-0,41 |
-0,51 |
-0,22 |
-0,63 |
-0,89 |
F. CF |
-0,66 |
-0,72 |
-1,08 |
-0,97 |
-1,64 |
-0,55 |
-0,76 |
-0,83 |
-1,06 |
-0,64 |
F. CF |
-0,77 |
-0,17 |
-0,76 |
-1,09 |
|
|
|
CASH |
1,11 |
0,22 |
0,30 |
0,27 |
0,27 |
0,35 |
0,33 |
0,35 |
0,54 |
0,38 |
CASH |
0,40 |
0,84 |
0,70 |
0,65 |
0,57 |
0,48 |
0,44 |
0,43 |
0,26 |
0,42 |
CASH |
0,38 |
0,44 |
0,55 |
0,59 |
|
|
|
Other CASH |
|
|
|
|
|
|
|
|
|
|
Other CASH |
|
|
|
|
|
|
|
|
0,40 |
0,56 |
Other CASH |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owners
Earnings |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
Owners Earnings |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
Owners Earnings |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
0,41 |
0,57 |
0,47 |
0,82 |
0,74 |
0,99 |
0,86 |
0,86 |
1,07 |
Op. CF |
0,76 |
1,13 |
1,04 |
0,93 |
1,12 |
0,93 |
0,98 |
1,11 |
1,02 |
0,87 |
Op. CF |
1,09 |
0,93 |
0,93 |
0,46 |
|
|
|
Capital exp. |
|
0,46 |
0,35 |
0,19 |
0,15 |
0,19 |
0,17 |
0,16 |
0,19 |
0,18 |
Capital exp. |
0,21 |
0,23 |
0,20 |
0,19 |
0,17 |
0,18 |
0,23 |
0,26 |
0,07 |
0,18 |
Capital exp. |
0,22 |
0,18 |
0,19 |
0,20 |
|
|
|
Free CF |
|
0,05 |
0,22 |
0,28 |
0,67 |
0,55 |
0,72 |
0,70 |
0,67 |
0,89 |
Free CF |
0,55 |
0,90 |
0,84 |
0,74 |
0,95 |
0,75 |
0,75 |
0,85 |
0,95 |
0,69 |
Free CF |
0,87 |
0,75 |
0,74 |
0,26 |
|
|
|
Free CF-MA |
|
0,06 |
0,21 |
0,27 |
0,66 |
0,48 |
0,64 |
0,48 |
0,56 |
0,79 |
Free CF-MA |
0,46 |
0,78 |
0,74 |
0,65 |
0,87 |
0,67 |
0,68 |
0,75 |
0,85 |
0,57 |
Free CF-MA |
0,76 |
0,62 |
0,59 |
0,17 |
|
|
|
FCF-R |
|
|
|
|
|
|
|
|
|
|
FCF-R |
|
|
|
|
|
|
12% |
14% |
15% |
11% |
FCF-R |
13% |
12% |
11% |
4% |
|
|
|
Free CF/A
-B- |
|
0,39 € |
1,36 € |
1,75 € |
4,29 € |
3,12 € |
4,16 € |
3,12 € |
3,64 € |
5,13 € |
Free CF/A -B- |
2,99 € |
5,06 € |
4,81 € |
4,22 € |
5,65 € |
4,35 € |
4,42 € |
4,87 € |
5,52 € |
3,70 € |
Free CF/A -B- |
4,94 € |
4,03 € |
3,81 € |
1,10 € |
|
|
|
Tilgung |
|
|
0,23 |
0,24 |
0,24 |
0,21 |
0,21 |
0,19 |
0,20 |
0,20 |
Tilgung |
0,22 |
0,22 |
0,23 |
0,22 |
0,21 |
0,28 |
0,31 |
0,33 |
0,33 |
0,31 |
Tilgung |
0,33 |
0,36 |
0,33 |
0,37 |
|
|
|
Liqu.Über. |
|
|
0,02 |
0,03 |
0,42 |
0,27 |
0,43 |
0,29 |
0,36 |
0,59 |
Liqu.Über. |
0,24 |
0,56 |
0,51 |
0,43 |
0,66 |
0,39 |
0,37 |
0,42 |
0,52 |
0,26 |
Liqu.Über. |
0,43 |
0,26 |
0,26 |
0,20 |
|
|
|
Liqu.Über./A
-B- |
|
|
0,13 € |
0,19 € |
2,73 € |
1,75 € |
2,79 € |
1,88 € |
2,34 € |
3,83 € |
Liqu.Über./A -B- |
1,56 € |
3,64 € |
3,31 € |
2,79 € |
4,29 € |
2,53 € |
2,40 € |
2,72 € |
3,38 € |
1,69 € |
Liqu.Über./A -B- |
2,79 € |
1,67 € |
1,68 € |
1,29 € |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
EX:N.I. |
|
657% |
# |
# |
750% |
43% |
27% |
14% |
28% |
78% |
Capital EX:N.I. |
70% |
32% |
25% |
24% |
18% |
25% |
27% |
32% |
8% |
23% |
Capital EX:N.I. |
26% |
29% |
13% |
26% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Abschreibungen |
|
0,61 |
0,62 |
0,48 |
0,49 |
0,21 |
0,19 |
0,18 |
0,17 |
0,16 |
Abschreibungen |
0,20 |
0,20 |
0,18 |
0,19 |
0,20 |
0,21 |
0,20 |
0,22 |
0,23 |
0,38 |
Abschreibungen |
0,30 |
0,26 |
0,23 |
0,32 |
|
|
|
Absch./GM |
|
26% |
28% |
18% |
19% |
7% |
6% |
5% |
5% |
5% |
Absch./GM |
6% |
5% |
5% |
5% |
5% |
6% |
5% |
6% |
6% |
9% |
Absch./GM |
7% |
7% |
6% |
8% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sonderdiv. |
|
0,45 € |
|
|
|
|
|
1,80 € |
3,70 € |
2,10 € |
Sonderdiv. |
|
|
|
5,40 € |
2,50 € |
2,00 € |
1,00 € |
|
|
|
Sonderdiv. |
|
0,50 € |
1,50 € |
0,50 € |
|
|
|
Div/A |
0,80 € |
0,75 € |
0,50 € |
0,70 € |
0,80 € |
0,95 € |
1,05 € |
1,20 € |
1,30 € |
1,40 € |
Div/A |
3,50 € |
5,00 € |
5,10 € |
5,10 € |
4,50 € |
3,50 € |
3,00 € |
4,00 € |
4,00 € |
4,00 € |
Div/A |
0,00 € |
2,50 € |
3,50 € |
3,50 € |
|
|
|
Divisumme |
|
0,19 |
0,08 |
0,11 |
0,12 |
0,15 |
0,16 |
0,62 |
0,77 |
0,54 |
Divisumme |
0,54 |
0,77 |
0,79 |
1,62 |
1,08 |
0,85 |
0,62 |
0,62 |
0,62 |
0,62 |
Divisumme |
0,00 |
0,46 |
0,78 |
0,62 |
|
|
|
DIV/Op.CF |
|
45% |
14% |
23% |
15% |
20% |
16% |
72% |
90% |
50% |
DIV/Op.CF |
71% |
68% |
76% |
174% |
96% |
91% |
63% |
56% |
60% |
71% |
DIV/FCF |
0% |
87% |
131% |
364% |
|
|
|
DIV/N.I. |
|
279% |
# |
# |
889% |
40% |
30% |
69% |
136% |
278% |
DIV/N.I. |
263% |
126% |
113% |
271% |
123% |
129% |
78% |
85% |
83% |
92% |
DIV/N.I. |
0% |
94% |
59% |
92% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Einbehaltene
G. |
|
0,12 |
2,58 |
0,17 |
0,03 |
0,22 |
0,38 |
0,43 |
0,21 |
0,33 |
Einbehaltene G. |
0,33 |
0,16 |
0,09 |
0,93 |
0,21 |
0,20 |
0,17 |
0,10 |
0,12 |
0,05 |
Einbehaltene G. |
0,75 |
0,03 |
0,67 |
0,05 |
|
|
|
Retained
Ear. |
|
|
|
|
|
|
|
|
|
|
Retained Ear. |
|
|
|
|
|
|
|
|
|
|
Retained Ear. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividynamik/A |
|
|
58% |
40% |
14% |
19% |
11% |
186% |
67% |
30% |
Dividynamik/A |
0% |
43% |
2% |
106% |
33% |
21% |
27% |
0% |
0% |
0% |
Dividynamik/A |
100% |
### |
67% |
20% |
|
|
|
Umsatzdynamik |
|
|
0% |
8% |
2% |
10% |
5% |
10% |
1% |
1% |
Umsatzdynamik |
6% |
3% |
2% |
4% |
2% |
1% |
4% |
3% |
2% |
2% |
Umsatzdynamik |
2% |
10% |
10% |
9% |
|
|
|
N.I.-dynamik |
|
|
# |
# |
# |
3600% |
46% |
4% |
8% |
77% |
N.I.-dynamik |
62% |
190% |
15% |
1% |
45% |
34% |
22% |
9% |
3% |
9% |
N.I.-dynamik |
10% |
35% |
54% |
48% |
|
|
|
EBTv.A.-dyn. |
|
|
76% |
150% |
40% |
57% |
16% |
20% |
5% |
5% |
EBTv.A.-dyn. |
16% |
45% |
1% |
10% |
28% |
14% |
8% |
2% |
2% |
5% |
EBTv.A.-dyn. |
3% |
29% |
19% |
5% |
|
|
|
Oper.
Inc.-dyn. |
|
|
|
|
|
|
|
|
|
|
Oper. Inc.-dyn. |
|
|
|
|
|
|
|
|
5% |
6% |
Oper. Inc.-dyn. |
6% |
30% |
25% |
3% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
60,86 |
61,29 |
62,16 |
63,38 |
|
|
|
O.I.R. 10J |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J |
10,43 |
10,18 |
10,08 |
9,99 |
|
|
|
N.I. unang.
10J |
|
|
|
|
|
|
|
|
|
|
N.I. unang. 10J |
|
|
|
|
|
|
|
|
|
|
N.I. unang. 10J |
8,07 |
7,96 |
8,61 |
8,68 |
|
|
|
FCF 10J |
|
|
|
|
|
|
|
|
|
|
FCF 10J |
|
|
|
|
|
|
|
|
|
|
FCF 10J |
8,29 |
8,14 |
8,04 |
7,56 |
|
|
|
Capex 10J |
|
|
|
|
|
|
|
|
|
|
Capex 10J |
|
|
|
|
|
|
|
|
|
|
Capex 10J |
1,93 |
1,88 |
1,87 |
1,88 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
17% |
17% |
O.I.R. 10J D |
17% |
17% |
16% |
16% |
|
|
|
UR 10J D
unan. |
|
|
|
|
|
|
|
|
|
|
UR 10J D unan. |
|
|
|
|
|
|
|
12% |
12% |
12% |
UR 10J D unan. |
13% |
13% |
14% |
14% |
|
|
|
FCF-R 10J D |
|
|
|
|
|
|
|
|
|
|
FCF-R 10J D |
|
|
|
|
|
|
|
14% |
14% |
13% |
FCF-R 10J D |
14% |
13% |
13% |
12% |
|
|
|
Capital
EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. 10J D |
|
|
|
|
|
|
|
30% |
28% |
26% |
Capital EX:N.I. 10J D |
24% |
24% |
22% |
22% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
64 € |
63 € |
I.W. |
71 € |
39 € |
59 € |
63 € |
|
|
|
(Ben;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuell) |
|
|
|
|
|
|
|
I.W. |
|
|
13 € |
14 € |
15 € |
27 € |
41 € |
51 € |
58 € |
58 € |
I.W. |
55 € |
57 € |
62 € |
68 € |
77 € |
76 € |
83 € |
77 € |
69 € |
65 € |
I.W. |
66 € |
57 € |
56 € |
53 € |
|
|
|
(Ben;3JD
16,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD 16,5 14,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD 14,5) |
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
80 € |
54 € |
I.W. |
72 € |
58 € |
55 € |
16 € |
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
I.W. |
|
|
9 € |
15 € |
41 € |
50 € |
64 € |
57 € |
60 € |
65 € |
I.W. |
65 € |
72 € |
71 € |
77 € |
81 € |
78 € |
79 € |
75 € |
72 € |
68 € |
I.W. |
68 € |
61 € |
61 € |
43 € |
|
|
|
(Ben;3JD;FCF
16,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF 14,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF 14,5) |
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
1 060 € |
3 195 € |
I.W. |
409 € |
|
76 $ |
|
|
|
|
(Buff;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Buff;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Buff;aktuell ) |
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
1 082 € |
3 257 € |
I.W. |
409 € |
|
74 $ |
|
|
|
|
(Buff;3JD) |
|
|
|
|
|
|
|
|
|
|
(Buff;3JD) |
|
|
|
|
|
|
|
|
|
|
(Buff;3JD) |
|
|
|
|
|
|
|
I.W. |
|
|
33 € |
36 € |
40 € |
49 € |
57 € |
49 € |
51 € |
50 € |
I.W. |
49 € |
39 € |
36 € |
30 € |
24 € |
25 € |
21 € |
26 € |
3 € |
7 € |
I.W. |
|
|
|
|
|
|
|
(Ben;3JD;Real ) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real ) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
2022 |
2023 |
2024 |
2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kurs |
|
|
40 € |
31 € |
39 € |
50 € |
60 € |
75 € |
82 € |
62 € |
Kurs |
35 € |
62 € |
72 € |
74 € |
65 € |
82 € |
80 € |
74 € |
67 € |
60 € |
Kurs |
44 € |
33 € |
46 € |
39 € |
|
|
|
Marktwert |
|
|
6,16 |
4,77 |
6,01 |
7,70 |
9,24 |
11,55 |
12,63 |
9,55 |
Marktwert |
5,39 |
9,55 |
11,09 |
11,40 |
10,01 |
12,63 |
12,32 |
11,40 |
10,32 |
9,24 |
Marktwert |
6,78 |
5,08 |
7,13 |
6,05 |
|
|
|
MOper.Inc.V |
|
|
36 |
16 |
15 |
14 |
16 |
17 |
17 |
12 |
MOper.Inc.V |
8 |
9 |
11 |
11 |
9 |
12 |
12 |
11 |
10 |
9 |
MOper.Inc.V |
6 |
7 |
8 |
7 |
|
|
|
Untern.Wert |
|
|
|
|
|
|
|
11,31 |
12,39 |
9,28 |
Untern.Wert |
5,15 |
8,90 |
10,44 |
10,78 |
10,01 |
12,63 |
13,00 |
11,98 |
10,73 |
9,58 |
Untern.Wert |
7,19 |
5,41 |
7,27 |
6,15 |
|
|
|
UWOper.Inc.V |
|
|
|
|
|
|
|
16 |
16 |
11 |
UWOper.Inc.V |
7 |
9 |
10 |
11 |
9 |
12 |
12 |
12 |
10 |
9 |
UWOper.Inc.V |
7 |
7 |
8 |
7 |
|
|
|
KGV |
|
|
154 |
32 |
26 |
21 |
17 |
22 |
22 |
17 |
KGV |
13 |
16 |
16 |
19 |
11 |
19 |
16 |
16 |
15 |
14 |
FCV 3JD |
9 |
12 |
11 |
13 |
|
|
|
Rendite |
|
|
0,65% |
3,13% |
3,92% |
4,78% |
5,83% |
4,51% |
4,48% |
5,75% |
Rendite |
7,97% |
6,42% |
6,29% |
5,24% |
8,72% |
5,18% |
6,43% |
6,34% |
6,60% |
7,25% |
Rendite FCF 3J |
11.16% |
8,06% |
8,83% |
7,62% |
|
|
|
MU |
|
|
1,5 |
1,1 |
1,4 |
1,6 |
1,8 |
2,0 |
2,2 |
1,7 |
MU |
1,0 |
1,7 |
1,9 |
1,9 |
1,7 |
2,2 |
2,0 |
1,8 |
1,6 |
1,4 |
MU |
1,0 |
0,8 |
1,1 |
0,8 |
|
|
|
Kurs/BW V. |
|
|
1,3 |
1,1 |
1,4 |
1,7 |
1,9 |
2,0 |
2,1 |
1,8 |
Kurs/BW V. |
1,1 |
1,9 |
2,4 |
2,6 |
3,2 |
4,5 |
4,2 |
3,7 |
3,5 |
3,0 |
Kurs/BW V. |
2,1 |
1,4 |
1,6 |
1,4 |
|
|
|
Dividendenre. |
|
|
1,25% |
2,26% |
2,05% |
1,90% |
1,75% |
4,00% |
6,10% |
5,65% |
Dividendenre. |
10,00% |
8,06% |
7,08% |
14,19% |
10,77% |
6,71% |
5,00% |
5,41% |
5,97% |
6,67% |
Dividendenre. |
0,00% |
9,09% |
10,87% |
10,26% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Durch. Didy.
S.02 |
|
|
|
|
|
|
4% |
19% |
30% |
28% |
Durch. Didy. S.02 |
25% |
21% |
21% |
24% |
22% |
20% |
16% |
15% |
11% |
10% |
Durch. Didy. S.02 |
7% |
6% |
6% |
8% |
|
|
|
Durch.
U.Dy.S.02 |
|
|
|
|
|
6% |
6% |
6% |
6% |
6% |
Durch. U.Dy.S.02 |
5% |
4% |
4% |
4% |
4% |
3% |
3% |
3% |
3% |
3% |
Durch. U.Dy.S.02 |
3% |
2% |
2% |
2% |
|
|
|
Dr. FCF-dy.
S.02 |
|
|
|
|
|
|
61% |
40% |
32% |
28% |
Dr. FCF-dy. S.02 |
23% |
22% |
19% |
18% |
17% |
15% |
14% |
14% |
11% |
11% |
Dr. FCF-dy. S.02 |
10% |
9% |
9% |
7% |
|
|
|
Durch.G.D.S.02 |
|
|
|
|
|
|
43% |
38% |
33% |
27% |
Durch.G.D.S.02 |
22% |
19% |
18% |
17% |
17% |
15% |
15% |
15% |
12% |
11% |
Durch.G.D.S.02 |
10% |
9% |
8% |
8% |
|
|
|
D.EBTv.A.
S.02 |
|
|
|
|
|
|
27% |
27% |
25% |
22% |
D.EBTv.A. S.02 |
18% |
17% |
16% |
15% |
14% |
13% |
12% |
11% |
10% |
10% |
D.EBTv.A. S.02 |
9% |
8% |
7% |
6% |
|
|
|
D. O.Inc.
S.02 |
|
|
|
|
|
|
|
|
|
|
D. O.Inc.
S.02 |
|
|
|
|
|
|
|
|
9% |
8% |
D. O.Inc.
S.02 |
8% |
7% |
6% |
6% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Roll.
Dr.Didy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Didy. 10J |
|
|
|
24% |
27% |
25% |
20% |
11% |
3% |
0% |
Roll. Dr.Didy. 10J |
4% |
6% |
5% |
6% |
|
|
|
Roll.
Dr.Udy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 10J |
|
|
4% |
3% |
3% |
3% |
2% |
1% |
1% |
1% |
Roll. Dr.Udy. 10J |
1% |
1% |
1% |
1% |
|
|
|
Roll. dFCF
d. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 10J |
|
|
|
18% |
7% |
5% |
2% |
3% |
2% |
2% |
Roll. dFCF d. 10J |
2% |
0% |
0% |
4% |
|
|
|
Roll.
Dr.Gdy.10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy.10J |
|
|
|
17% |
18% |
11% |
7% |
4% |
3% |
3% |
Roll. Dr.Gdy.10J |
3% |
1% |
0% |
1% |
|
|
|
Roll.EBT.va
10J |
|
|
|
|
|
|
|
|
|
|
Roll.EBT.va 10J |
|
|
|
15% |
16% |
11% |
8% |
5% |
4% |
3% |
Roll.EBT.va 10J |
3% |
1% |
0% |
2% |
|
|
|
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
5% |
4% |
Roll.O.Inc.
10J |
3% |
1% |
0% |
2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Roll. Dr.
Didy 5J |
|
|
|
|
|
|
|
|
30% |
40% |
Roll. Dr. Didy 5J |
36% |
33% |
22% |
18% |
16% |
15% |
8% |
0% |
11% |
13% |
Roll. Dr. Didy 5J |
23% |
19% |
11% |
0% |
|
|
|
Roll.
Dr.Udy. 5J |
|
|
|
|
|
|
|
6% |
6% |
6% |
Roll. Dr.Udy. 5J |
4% |
3% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
2% |
Roll. Dr.Udy. 5J |
2% |
2% |
1% |
1% |
|
|
|
Roll. dFCF
d. 5J |
|
|
|
|
|
|
|
|
32% |
10% |
Roll. dFCF d. 5J |
5% |
3% |
4% |
5% |
4% |
4% |
2% |
1% |
1% |
1% |
Roll. dFCF d. 5J |
0% |
3% |
0% |
8% |
|
|
|
Roll.
Dr.Gdy. 5J |
|
|
|
|
|
|
|
|
33% |
31% |
Roll. Dr.Gdy. 5J |
16% |
7% |
4% |
3% |
6% |
7% |
7% |
4% |
3% |
0% |
Roll. Dr.Gdy. 5J |
0% |
5% |
4% |
5% |
|
|
|
Roll. EBT.va
5J |
|
|
|
|
|
|
|
|
25% |
29% |
Roll. EBT.va 5J |
16% |
12% |
7% |
6% |
5% |
6% |
5% |
3% |
2% |
1% |
Roll. EBT.va 5J |
1% |
3% |
4% |
6% |
|
|
|
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
1% |
1% |
Roll.O.Inc.
5J |
1% |
2% |
2% |
4% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|