Coca Cola |
|
|
|
|
Coca Cola |
|
|
|
|
|
|
|
|
Split 2:1 |
|
Coca Cola |
|
|
|
|
|
|
|
|
|
|
Coca Cola |
|
|
|
|
|
Split 2:1 |
|
|
|
|
Coca Cola |
|
|
|
|
|
|
Mrd. USD |
1983 |
1984 |
1985 |
1986 |
Mrd. USD |
1987 |
1988 |
1989 |
1990 |
1991 |
1992 |
1993 |
1994 |
1995 |
1996 |
Mrd. USD |
1997 |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
Mrd. USD |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
Mrd. USD |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Umsatz |
5,06 |
5,44 |
5,88 |
6,98 |
Umsatz |
7,66 |
8,07 |
8,62 |
10,24 |
11,57 |
13,07 |
13,96 |
16,17 |
18,02 |
18,55 |
Umsatz |
18,87 |
18,81 |
19,81 |
20,46 |
20,09 |
19,56 |
21,04 |
21,96 |
23,10 |
24,09 |
Umsatz |
28,86 |
31,94 |
30,99 |
35,12 |
46,54 |
48,02 |
46,85 |
46,00 |
44,29 |
41,86 |
Umsatz |
35,41 |
31,86 |
37,27 |
33,04 |
|
|
C.O.S. |
2,58 |
2,74 |
2,91 |
3,45 |
C.O.S. |
3,63 |
3,43 |
3,55 |
4,21 |
4,65 |
5,06 |
5,16 |
6,17 |
6,94 |
6,74 |
C.O.S. |
6,02 |
5,56 |
6,01 |
6,20 |
6,04 |
7,11 |
7,76 |
7,64 |
8,20 |
8,16 |
C.O.S. |
10,41 |
11,37 |
11,09 |
12,69 |
18,22 |
19,05 |
18,42 |
17,89 |
17,48 |
16,47 |
C.O.S. |
13,26 |
11,77 |
14,62 |
13,43 |
|
|
GM |
2,48 |
2,70 |
2,97 |
3,52 |
GM |
4,03 |
4,64 |
5,07 |
6,03 |
6,92 |
8,02 |
8,80 |
10,01 |
11,08 |
11,81 |
GM |
12,85 |
13,25 |
13,80 |
14,25 |
14,05 |
12,46 |
13,28 |
14,32 |
14,91 |
15,92 |
GM |
18,45 |
20,57 |
19,90 |
22,43 |
28,33 |
28,97 |
28,43 |
28,11 |
26,81 |
25,39 |
GM |
22,15 |
20,09 |
22,65 |
19,58 |
|
|
GMR |
49% |
50% |
51% |
50% |
GMR |
53% |
57% |
59% |
59% |
60% |
61% |
63% |
62% |
61% |
64% |
GMR |
68% |
70% |
70% |
70% |
70% |
64% |
63% |
65% |
65% |
66% |
GMR |
64% |
64% |
64% |
64% |
61% |
60% |
61% |
61% |
61% |
61% |
GMR |
63% |
63% |
61% |
59% |
|
|
S.G.A. |
1,65 |
1,86 |
2,16 |
2,63 |
S.G.A. |
2,70 |
3,04 |
3,35 |
4,08 |
4,61 |
5,25 |
5,71 |
6,30 |
6,99 |
7,89 |
S.G.A. |
7,85 |
8,28 |
9,00 |
9,12 |
8,70 |
7,00 |
7,49 |
8,15 |
8,74 |
9,43 |
S.G.A. |
10,95 |
11,77 |
11,36 |
13,16 |
17,44 |
17,74 |
17,31 |
18,05 |
18,08 |
16,47 |
S.G.A. |
13,00 |
11,39 |
12,56 |
10,58 |
|
|
S.G.A./GM |
67% |
69% |
73% |
75% |
S.G.A./GM |
67% |
66% |
66% |
68% |
67% |
66% |
65% |
63% |
63% |
67% |
S.G.A./GM |
61% |
62% |
65% |
64% |
62% |
56% |
56% |
57% |
59% |
59% |
S.G.A./GM |
59% |
57% |
57% |
59% |
62% |
61% |
61% |
64% |
67% |
65% |
S.G.A./GM |
59% |
57% |
55% |
54% |
|
|
Oper. Inc. |
0,83 |
0,85 |
0,81 |
0,90 |
Oper. Inc. |
1,32 |
1,60 |
1,73 |
1,95 |
2,32 |
2,77 |
3,10 |
3,71 |
4,09 |
3,92 |
Oper. Inc. |
5,00 |
4,97 |
4,80 |
5,13 |
5,35 |
5,46 |
5,79 |
6,17 |
6,17 |
6,49 |
Oper. Inc. |
7,51 |
8,80 |
8,54 |
9,37 |
10,89 |
11,23 |
11,12 |
10,06 |
8,73 |
8,92 |
Oper. Inc. |
9,15 |
8,70 |
10,09 |
9,00 |
|
|
O.I.R. |
16% |
16% |
14% |
13% |
O.I.R. |
17% |
20% |
20% |
19% |
20% |
20% |
21% |
22% |
23% |
22% |
O.I.R. |
27% |
26% |
24% |
25% |
27% |
28% |
28% |
28% |
27% |
27% |
O.I.R. |
26% |
28% |
28% |
27% |
23% |
23% |
24% |
22% |
20% |
21% |
O.I.R. |
26% |
27% |
27% |
27% |
|
|
Zinsen |
0,08 |
0,13 |
0,20 |
0,21 |
Zinsen |
0,30 |
0,23 |
0,31 |
0,23 |
0,19 |
0,17 |
0,17 |
0,20 |
0,27 |
0,29 |
Zinsen |
0,26 |
0,28 |
0,34 |
0,45 |
0,29 |
0,20 |
0,18 |
0,20 |
0,24 |
0,22 |
Zinsen |
0,46 |
0,44 |
0,36 |
0,73 |
0,42 |
0,40 |
0,46 |
0,48 |
0,54 |
0,73 |
Zinsen |
0,84 |
0,92 |
0,95 |
1,44 |
|
|
Zinsen/op.
Inc. |
10% |
15% |
25% |
23% |
Zinsen/op. Inc. |
23% |
14% |
18% |
12% |
8% |
6% |
5% |
5% |
7% |
7% |
Zinsen/op. Inc. |
5% |
6% |
7% |
9% |
5% |
4% |
3% |
3% |
4% |
3% |
Zinsen/op. Inc. |
6% |
5% |
4% |
8% |
4% |
4% |
4% |
5% |
6% |
8% |
Zinsen/op. Inc. |
9% |
11% |
9% |
16% |
|
|
Equity+Z.erg. |
0,13 |
0,18 |
0,20 |
0,20 |
Equity+Z.erg. |
0,30 |
0,28 |
0,28 |
0,28 |
0,22 |
0,23 |
0,24 |
0,32 |
0,41 |
0,45 |
Equity+Z.erg. |
0,37 |
0,25 |
0,08 |
0,06 |
0,48 |
0,59 |
0,58 |
0,78 |
0,92 |
0,30 |
Equity+Z.erg. |
0,90 |
-0,54 |
1,03 |
1,34 |
1,17 |
1,29 |
1,14 |
1,36 |
1,41 |
1,48 |
Equity+Z.erg. |
1,75 |
0,57 |
1,65 |
2,19 |
|
|
EBTv.And |
0,88 |
0,90 |
0,81 |
0,89 |
EBTv.And |
1,32 |
1,65 |
1,70 |
2,00 |
2,35 |
2,83 |
3,17 |
3,83 |
4,23 |
4,08 |
EBTv.And |
5,11 |
4,94 |
4,54 |
4,74 |
5,54 |
5,85 |
6,19 |
6,75 |
6,85 |
6,57 |
EBTv.And |
7,95 |
7,82 |
9,21 |
9,98 |
11,64 |
12,12 |
11,80 |
10,94 |
9,60 |
9,67 |
EBTv.And |
10,06 |
8,35 |
10,79 |
9,75 |
|
|
EBTv.And R |
17% |
17% |
14% |
13% |
EBTv.And R |
17% |
20% |
20% |
20% |
20% |
22% |
23% |
24% |
23% |
22% |
EBTv.And R |
27% |
26% |
23% |
23% |
28% |
30% |
29% |
31% |
30% |
27% |
EBTv.And R |
28% |
24% |
30% |
28% |
25% |
25% |
25% |
24% |
22% |
23% |
EBTv.And R |
28% |
26% |
29% |
30% |
|
|
Andere |
0 |
-0,01 |
0,07 |
0,41 |
Andere |
0,04 |
-0,02 |
0,06 |
0,01 |
0,03 |
-0,08 |
0,02 |
0,10 |
0,10 |
0,52 |
Andere |
0,95 |
0,26 |
-0,72 |
-1,34 |
0,13 |
-0,35 |
-0,69 |
-0,53 |
-0,16 |
0,01 |
Andere |
-0,07 |
-0,38 |
-0,26 |
4,26 |
-0,20 |
-0,31 |
-0,32 |
-1,61 |
0,01 |
-1,53 |
Andere |
-3,22 |
-0,26 |
0 |
0 |
|
|
Andere/U |
0% |
0% |
1% |
6% |
Andere/U |
1% |
0% |
1% |
0% |
0% |
-1% |
0% |
1% |
1% |
3% |
Andere/U |
5% |
1% |
-4% |
-7% |
1% |
-2% |
-3% |
-2% |
-1% |
0% |
Andere/U |
0% |
-1% |
-1% |
12% |
0% |
-1% |
-1% |
-4% |
0% |
-4% |
Andere/U |
-9% |
-1% |
0% |
0% |
|
|
EBT |
0,88 |
0,91 |
0,88 |
1,30 |
EBT |
1,36 |
1,63 |
1,76 |
2,01 |
2,38 |
2,75 |
3,19 |
3,73 |
4,33 |
4,60 |
EBT |
6,06 |
5,20 |
3,82 |
3,40 |
5,67 |
5,50 |
5,50 |
6,22 |
6,69 |
6,58 |
EBT |
7,87 |
7,44 |
8,95 |
14,24 |
11,44 |
11,81 |
11,48 |
9,33 |
9,61 |
8,14 |
EBT |
6,84 |
8,09 |
10,79 |
9,75 |
|
|
Tax |
0,32 |
0,28 |
0,16 |
0,37 |
Tax |
0,44 |
0,58 |
0,24 |
0,65 |
0,76 |
1,09 |
1,01 |
1,17 |
1,34 |
1,11 |
Tax |
1,93 |
1,67 |
1,39 |
1,22 |
1,70 |
2,45 |
1,15 |
1,38 |
1,82 |
1,50 |
Tax |
1,89 |
1,63 |
2,04 |
2,38 |
2,81 |
2,72 |
2,85 |
2,20 |
2,24 |
1,59 |
Tax |
5,55 |
1,62 |
1,80 |
1,98 |
|
|
Minority
Int. |
|
|
|
|
Minority Int. |
|
|
|
|
|
|
|
|
|
|
Minority Int. |
|
|
|
|
|
|
|
|
|
|
Minority Int. |
|
|
0,08 |
0,05 |
0,06 |
0,07 |
0,04 |
0,03 |
0,02 |
0,02 |
Minority Int. |
0,04 |
0,04 |
0,07 |
0,02 |
|
|
N.I. |
0,56 |
0,63 |
0,72 |
0,93 |
N.I. |
0,92 |
1,05 |
1,52 |
1,36 |
1,62 |
1,66 |
2,18 |
2,55 |
2,99 |
3,49 |
N.I. |
4,13 |
3,53 |
2,43 |
2,18 |
3,97 |
3,05 |
4,35 |
4,85 |
4,87 |
5,08 |
N.I. |
5,98 |
5,81 |
6,82 |
11,81 |
8,57 |
9,02 |
8,58 |
7,10 |
7,35 |
6,53 |
N.I. |
1,25 |
6,43 |
8,92 |
7,75 |
|
|
UR |
11% |
12% |
12% |
13% |
UR |
12% |
13% |
18% |
13% |
14% |
13% |
16% |
16% |
17% |
19% |
UR |
22% |
19% |
12% |
11% |
20% |
16% |
21% |
22% |
21% |
21% |
UR |
21% |
18% |
22% |
23% |
19% |
19% |
18% |
18% |
17% |
18% |
UR |
22% |
20% |
24% |
24% |
|
|
N.I. +-
Sonder. |
|
|
|
|
N.I. +- Sonder. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N.I. +- Sonder. |
|
|
|
8,15 |
|
|
|
8,31 |
|
7,40 |
N.I. +- Sonder. |
7,77 |
|
|
|
|
|
SD |
|
|
|
|
SD |
|
|
|
|
1,44 |
0,60 |
0,74 |
0,35 |
0,48 |
0,87 |
SD |
1,01 |
0,67 |
2,79 |
4,70 |
4,23 |
2,58 |
1,30 |
1,51 |
2,70 |
2,24 |
SD |
6,09 |
4,75 |
12,68 |
14,13 |
22,95 |
38,97 |
38,25 |
37,44 |
38,60 |
26,35 |
SD |
29,61 |
31,49 |
25,80 |
30,24 |
|
|
G/A-B- -
Sond.ef. |
|
|
|
|
G/A-B- - Sond.ef. |
|
|
|
|
|
|
|
|
|
|
EBITDA/SD |
|
|
|
|
|
|
|
|
|
|
G/A-B- - Sond.ef. |
|
|
|
3,53 $ |
|
|
|
1,89 $ |
|
1,71 $ |
G/A-B- - Sond.ef. |
1,82 $ |
|
|
|
|
|
G/A -B- |
0,34 $ |
0,40 $ |
0,46 $ |
0,60 $ |
G/A -B- |
0,61 $ |
0,71 $ |
1,10 $ |
1,02 $ |
1,21 $ |
1,26 $ |
1,67 $ |
1,98 $ |
1,18 $ |
1,40 $ |
G/A -B- |
1,67 $ |
1,43 $ |
0,98 $ |
0,88 $ |
1,60 $ |
1,23 $ |
1,77 $ |
2,00 $ |
2,04 $ |
2,16 $ |
G/A -B- |
2,59 $ |
2,51 $ |
2,95 $ |
5,12 $ |
3,75 $ |
2,00 $ |
1,94 $ |
1,62 $ |
1,69 $ |
1,51 $ |
G/A -B- |
0,29 $ |
1,51 $ |
2,09 $ |
1,80 $ |
|
|
G/A -D- |
|
|
|
|
G/A -D- |
|
|
|
|
|
|
|
|
|
|
G/A -D- |
1,64 $ |
1,42 $ |
0,98 $ |
0,88 $ |
1,60 $ |
1,23 $ |
1,77 $ |
2,00 $ |
2,04 $ |
2,16 $ |
G/A -D- |
2,57 $ |
2,49 $ |
2,93 $ |
5,06 $ |
3,69 $ |
1,97 $ |
1,90 $ |
1,60 $ |
1,67 $ |
1,49 $ |
G/A -D- |
0,29 $ |
1,50 $ |
2,07 $ |
1,79 $ |
|
|
G/A-B-EBTv.AN. |
0,54 $ |
0,57 $ |
0,51 $ |
0,58 $ |
G/A-B-EBTv.AN. |
0,87 $ |
1,13 $ |
1,23 $ |
1,49 $ |
1,77 $ |
2,14 $ |
2,44 $ |
2,97 $ |
1,67 $ |
1,64 $ |
G/A-B-EBTv.AN. |
2,06 $ |
2,00 $ |
1,84 $ |
1,91 $ |
2,22 $ |
2,36 $ |
2,52 $ |
2,78 $ |
2,87 $ |
2,80 $ |
G/A-B-EBTv.AN. |
3,44 $ |
3,21 $ |
3,94 $ |
4,29 $ |
5,06 $ |
2,68 $ |
2,65 $ |
2,48 $ |
2,20 $ |
2,23 $ |
G/A-B-EBTv.AN. |
2,35 $ |
1,95 $ |
2,50 $ |
2,26 $ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Netto KE |
|
|
|
|
Netto KE |
|
|
|
|
-0,36 |
-1,13 |
-0,54 |
-1,12 |
-1,71 |
-1,40 |
Netto KE |
-1,10 |
-1,26 |
0,15 |
0,20 |
-0,11 |
-0,58 |
-0,67 |
-1,55 |
-1,83 |
-2,27 |
Netto KE |
-0,22 |
-0,49 |
-0,86 |
-1,30 |
-2,94 |
-3,07 |
-3,50 |
-2,63 |
-2,32 |
-2,25 |
Netto KE |
-2,09 |
-0,44 |
-0,09 |
0,53 |
|
|
AA -B- |
1,635 Mrd. |
1,587 Mrd. |
1,573 Mrd. |
1,547 Mrd. |
AA -B- |
1,51 Mrd. |
1,46 Mrd. |
1,38 Mrd. |
1,34 Mrd. |
1,33 Mrd. |
1,32 Mrd. |
1,30 Mrd. |
1,29 Mrd. |
2,53 Mrd. |
2,49 Mrd. |
AA -B- |
2,48 Mrd. |
2,47 Mrd. |
2,47 Mrd. |
2,48 Mrd. |
2,49 Mrd. |
2,48 Mrd. |
2,46 Mrd. |
2,43 Mrd. |
2,39 Mrd. |
2,35 Mrd. |
AA -B- |
2,31 Mrd. |
2,32 Mrd. |
2,31 Mrd. |
2,308 M |
2,284 M |
4,504 M |
4,434 M |
4,387 M |
4,352 M |
4,317 M |
AA -B- |
4,272 M |
4,259 M |
4,276 M |
4,295 M |
|
|
AA -D- |
|
|
|
|
AA -D- |
|
1,46 Mrd. |
1,38 Mrd. |
1,34 Mrd. |
1,33 Mrd. |
1,32 Mrd. |
1,30 Mrd. |
1,29 Mrd. |
2,53 Mrd. |
2,49 Mrd. |
AA -D- |
2,52 Mrd. |
2,50 Mrd. |
2,49 Mrd. |
2,49 Mrd. |
2,49 Mrd. |
2,48 Mrd. |
2,46 Mrd. |
2,43 Mrd. |
2,39 Mrd. |
2,35 Mrd. |
AA -D- |
2,33 Mrd. |
2,34 Mrd. |
2,33 Mrd. |
2,333 M |
2,323 M |
4,584 M |
4,509 M |
4,450 M |
4,405 M |
4,367 M |
AA -D- |
4,324 M |
4,299 M |
4,314 M |
4,323 M |
|
|
AA -D-
+Eig.A. |
|
|
|
|
AA -D- +Eig.A. |
|
|
|
|
|
|
|
|
|
|
AA -D- +Eig.A. |
|
|
|
|
|
3,49 Mrd. |
3,51 Mrd. |
3,52 Mrd. |
3,53 Mrd. |
3,54 Mrd. |
AA -D- +Eig.A. |
3,53 Mrd. |
3,55 Mrd. |
3,55 Mrd. |
3,561 M |
3,593 M |
7,155 M |
7,147 M |
7,124 M |
7,121 M |
7,119 M |
AA -D- +Eig.A. |
7,105 M |
7,071 M |
7,074 M |
7,040 M |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BW |
|
|
|
|
BW |
2,11 $ |
2,29 $ |
2,38 $ |
2,74 $ |
3,18 $ |
2,95 $ |
3,52 $ |
4,06 $ |
2,13 $ |
2,47 $ |
BW |
2,89 $ |
3,36 $ |
3,82 $ |
3,74 $ |
4,56 $ |
4,76 $ |
5,73 $ |
6,56 $ |
6,85 $ |
7,20 $ |
BW |
9,33 $ |
8,75 $ |
10,74 $ |
13,29 $ |
13,62 $ |
7,15 $ |
7,36 $ |
6,81 $ |
5,87 $ |
5,34 $ |
BW |
3,95 $ |
3,95 $ |
4,40 $ |
4,46 $ |
|
|
BW(dil.)+EiA |
|
|
|
|
BW(dil.)+EiA |
|
|
|
|
|
|
|
|
|
|
BW(dil.)+EiA |
|
|
|
|
|
7,50 $ |
8,54 $ |
9,54 $ |
10,20 $ |
11,03 $ |
BW(dil.)+EiA |
12,78 $ |
12,59 $ |
14,14 $ |
16,50 $ |
17,52 $ |
9,48 $ |
10,11 $ |
10,18 $ |
9,92 $ |
9,98 $ |
BW(dil.)+EiA |
9,54 $ |
9,72 $ |
10,07 $ |
10,13 $ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EKR |
|
|
|
|
EKR |
|
|
|
|
|
|
|
|
|
|
EKR |
|
|
|
|
|
|
17% |
16% |
15% |
14% |
EKR |
15% |
13% |
15% |
16% |
15% |
14% |
13% |
11% |
10% |
10% |
EKR |
11% |
9% |
13% |
11% |
|
|
CR-MA R |
|
|
|
|
CR-MA R |
|
|
|
|
|
|
|
|
|
|
CR-MA R |
|
|
|
|
|
|
11% |
11% |
10% |
10% |
CR-MA R |
11% |
9% |
11% |
11% |
9% |
8% |
7% |
6% |
5% |
5% |
CR-MA R |
6% |
5% |
7% |
6% |
|
|
WC/O.I.R. R |
|
|
|
|
WC/O.I.R. R |
|
|
|
|
|
|
|
|
|
|
WC/O.I.R. R |
|
|
|
|
|
91% |
80% |
89% |
86% |
96% |
WC/O.I.R. R |
98% |
94% |
92% |
83% |
68% |
65% |
67% |
61% |
54% |
71% |
WC/O.I.R. R |
90% |
112% |
185% |
131% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
St.Equ. -MA |
|
|
|
|
St.Equ. -MA |
3,19 |
3,35 |
3,29 |
3,66 |
4,24 |
3,89 |
4,58 |
5,24 |
5,39 |
6,16 |
St.Equ. -MA |
7,27 |
8,40 |
9,51 |
9,32 |
11,37 |
11,80 |
14,09 |
15,94 |
16,36 |
16,92 |
St.Equ. -MA |
21,74 |
20,47 |
24,80 |
31,00 |
31,64 |
32,79 |
33,17 |
30,32 |
25,55 |
23,06 |
St.Equ. -MA |
17,07 |
16,98 |
18,98 |
19,30 |
|
|
St.Equ. |
|
|
|
|
St.Equ. |
3,19 |
3,35 |
3,29 |
3,66 |
4,24 |
3,89 |
4,58 |
5,24 |
5,39 |
6,16 |
St.Equ. |
7,27 |
8,40 |
9,51 |
9,32 |
11,37 |
11,80 |
14,09 |
15,94 |
16,36 |
16,92 |
St.Equ. |
21,74 |
20,47 |
25,35 |
31,32 |
31,92 |
33,17 |
33,44 |
30,56 |
25,76 |
23,22 |
St.Equ. |
18,98 |
19,06 |
21,10 |
21,28 |
|
|
Eq.-MA+EigeneA |
|
|
|
|
Eq.-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
Eq.-MA+EigeneA |
|
|
|
|
|
26,19 |
29,96 |
33,57 |
36,00 |
39,04 |
Eq.-MA+EigeneA |
45,12 |
44,68 |
50,20 |
58,76 |
62,94 |
67,80 |
72,27 |
72,55 |
70,62 |
71,05 |
Eq.-MA+EigeneA |
67,75 |
68,70 |
71,23 |
71,32 |
|
|
C-MA |
|
|
|
|
C-MA |
8,61 |
7,45 |
8,25 |
9,25 |
10,19 |
11,05 |
12,02 |
13,87 |
15,04 |
16,16 |
C-MA |
16,88 |
19,15 |
21,62 |
20,83 |
22,42 |
24,41 |
27,34 |
31,44 |
29,43 |
29,96 |
C-MA |
43,27 |
40,52 |
48,12 |
72,60 |
79,67 |
85,80 |
89,79 |
91,78 |
89,88 |
87,11 |
C-MA |
85,99 |
81,14 |
84,26 |
85,31 |
|
|
C-MA+EigeneA |
|
|
|
|
C-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
C-MA+EigeneA |
|
|
|
|
|
38,80 |
43,21 |
49,07 |
49,07 |
52,08 |
C-MA+EigeneA |
66,65 |
64,73 |
73,52 |
100,36 |
110,97 |
120,81 |
128,89 |
134,01 |
134,95 |
135,10 |
C-MA+EigeneA |
136,67 |
132,86 |
136,80 |
137,33 |
|
|
C |
|
|
|
|
C |
8,61 |
7,45 |
8,25 |
9,25 |
10,19 |
11,05 |
12,02 |
13,87 |
15,04 |
16,16 |
C |
16,88 |
19,15 |
21,62 |
20,83 |
22,42 |
24,41 |
27,34 |
31,44 |
29,43 |
29,96 |
C |
43,27 |
40,52 |
48,67 |
72,92 |
79,97 |
86,17 |
90,06 |
92,02 |
90,09 |
87,27 |
C |
87,90 |
83,22 |
86,38 |
87,30 |
|
|
WorkingCapital |
|
|
|
|
WorkingCapital |
|
|
|
|
|
|
|
|
|
|
WorkingCapital |
|
|
|
|
6,01 |
7,23 |
6,95 |
7,14 |
6,78 |
7,69 |
WorkingCapital |
9,37 |
9,32 |
11,24 |
16,11 |
17,39 |
16,60 |
16,43 |
16,04 |
12,50 |
10,17 |
WorkingCapital |
7,77 |
5,46 |
6,88 |
6,04 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kapitalums.
Ges. |
|
|
|
|
Kapitalums. Ges. |
|
0,94 |
1,16 |
1,24 |
1,25 |
1,28 |
1,26 |
1,35 |
1,30 |
1,23 |
Kapitalum. Ges. |
1,17 |
1,11 |
1,03 |
0,92 |
0,96 |
0,87 |
0,86 |
0,80 |
0,73 |
0,82 |
Kapitalum. Ges. |
0,96 |
0,74 |
0,76 |
0,72 |
0,64 |
0,60 |
0,54 |
0,51 |
0,48 |
0,46 |
Kapitalum. Ges. |
0,40 |
0,36 |
0,44 |
0,38 |
|
|
Property P&E |
|
|
|
|
Property P&E |
|
|
|
|
|
3,53 |
3,73 |
4,08 |
4,34 |
3,55 |
Property P&E |
3,74 |
3,67 |
4,27 |
4,17 |
4,45 |
5,91 |
6,10 |
6,09 |
5,83 |
6,90 |
Property P&E |
8,49 |
8,33 |
9,56 |
14,73 |
14,94 |
14,48 |
14,97 |
14,63 |
12,57 |
10,64 |
Property P&E |
8,20 |
8,23 |
10,84 |
10,78 |
|
|
Kapitalu.
P.P&E |
|
|
|
|
Kapitalu. P.P&E |
|
|
|
|
|
|
3,95 |
4,34 |
4,42 |
4,27 |
Kapitalu. P.P&E |
5,32 |
5,03 |
5,40 |
4,66 |
4,82 |
4,40 |
3,56 |
3,56 |
3,79 |
4,13 |
Kapitalu. P.P&E |
4,18 |
3,76 |
3,72 |
3,67 |
3,16 |
3,21 |
3,24 |
3,07 |
3,03 |
3,33 |
Kapitalu. P.P&E |
3,33 |
3,89 |
4,53 |
3,05 |
|
|
Lager |
|
|
|
|
Lager |
|
|
|
|
|
1,02 |
1,05 |
1,05 |
1,12 |
0,95 |
Lager |
0,96 |
0,89 |
1,08 |
1,07 |
1,06 |
1,29 |
1,25 |
1,42 |
1,42 |
1,64 |
Lager |
2,22 |
2,19 |
2,35 |
2,65 |
3,09 |
3,26 |
3,28 |
3,10 |
2,90 |
2,68 |
Lager |
2,66 |
2,77 |
3,38 |
3,27 |
|
|
Lagerumsch. |
|
|
|
|
Lagerumsch. |
|
|
|
|
|
|
13,69 |
15,40 |
17,16 |
16,56 |
Lagerumsch. |
19,86 |
19,59 |
22,26 |
18,94 |
18,78 |
18,45 |
16,31 |
17,57 |
16,27 |
16,96 |
Lagerumsch. |
17,60 |
14,39 |
14,15 |
14,94 |
17,56 |
15,54 |
14,37 |
14,02 |
14,29 |
14,43 |
Lagerumsch. |
13,21 |
11,98 |
13,45 |
9,77 |
|
|
Forderungen |
|
|
|
|
Forderungen |
|
|
|
|
|
|
|
1,05 |
1,12 |
1,64 |
Forderungen |
1,64 |
1,81 |
1,80 |
1,76 |
1,88 |
2,10 |
2,09 |
2,17 |
2,28 |
2,59 |
Forderungen |
3,32 |
3,09 |
3,76 |
4,43 |
4,92 |
4,76 |
4,87 |
4,47 |
3,94 |
3,86 |
Forderungen |
3,67 |
3,40 |
3,97 |
3,14 |
|
|
Ford.Ums. |
|
|
|
|
Ford.Ums. |
|
|
|
|
|
|
|
|
17,16 |
15,20 |
Ford.Ums. |
11,51 |
11,47 |
10,94 |
11,37 |
11,41 |
10,40 |
10,02 |
10,51 |
10,65 |
10,57 |
Ford.Ums. |
11,14 |
9,62 |
10,02 |
9,34 |
10,51 |
9,76 |
9,84 |
9,45 |
9,91 |
10,62 |
Ford.Ums. |
9,17 |
8,68 |
10,96 |
8,31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EQ + Eigene
A. |
|
|
|
|
EQ + Eigene A. |
|
|
|
|
|
|
|
|
|
|
EQ + Eigene A. |
|
|
|
|
|
68% |
69% |
68% |
73% |
75% |
EQ + Eigene A. |
68% |
69% |
68% |
59% |
57% |
56% |
56% |
54% |
52% |
53% |
EQ + Eigene A. |
50% |
52% |
52% |
52% |
|
|
EQ |
|
|
|
|
EQ |
37% |
45% |
40% |
40% |
42% |
35% |
38% |
38% |
36% |
38% |
EQ |
43% |
44% |
44% |
45% |
51% |
48% |
52% |
51% |
56% |
56% |
EQ |
50% |
51% |
52% |
43% |
40% |
38% |
37% |
33% |
29% |
27% |
EQ |
22% |
23% |
24% |
24% |
|
|
Schulden
ges. |
|
|
|
|
Schulden ges. |
|
|
|
|
|
7,16 |
7,44 |
8,63 |
9,65 |
10,00 |
Schulden ges. |
9,61 |
10,75 |
12,11 |
11,51 |
11,05 |
12,61 |
13,25 |
15,39 |
13,07 |
13,04 |
Schulden ges. |
21,53 |
20,05 |
23,33 |
41,60 |
48,05 |
53,00 |
56,62 |
61,46 |
64,33 |
64,05 |
Schulden ges. |
68,92 |
64,16 |
65,28 |
66,02 |
|
|
Schulden
Kurz |
|
|
|
|
Schulden Kurz |
|
|
|
|
|
5,30 |
5,17 |
6,18 |
7,35 |
7,41 |
Schulden Kurz |
7,37 |
8,64 |
9,82 |
9,31 |
8,45 |
7,59 |
7,89 |
10,97 |
9,84 |
8,89 |
Schulden Kurz |
13,23 |
13,00 |
13,72 |
18,51 |
24,28 |
27,82 |
27,81 |
32,37 |
26,93 |
26,53 |
Schulden Kurz |
27,19 |
29,22 |
26,97 |
14,60 |
|
|
Schulden
Lang |
|
|
|
|
Schulden Lang |
|
|
|
|
|
1,86 |
2,27 |
2,45 |
2,30 |
2,59 |
Schulden Lang |
2,24 |
2,11 |
4,40 |
2,20 |
2,60 |
5,02 |
5,36 |
4,42 |
3,23 |
4,15 |
Schulden Lang |
8,30 |
7,05 |
9,61 |
23,09 |
23,77 |
25,18 |
28,81 |
29,09 |
37,40 |
37,52 |
Schulden Lang |
41,73 |
34,94 |
38,31 |
51,42 |
|
|
SK:SL |
|
|
|
|
SK:SL |
|
|
|
|
|
2,85 |
2,28 |
2,52 |
3,20 |
2,86 |
SK:SL |
3,29 |
4,09 |
2,23 |
4,23 |
3,25 |
1,51 |
1,47 |
2,48 |
3,05 |
2,14 |
SK:SL |
1,59 |
1,84 |
1,43 |
0,80 |
1,02 |
1,10 |
0,97 |
1,11 |
0,72 |
0,71 |
SK:SL |
0,65 |
0,84 |
0,70 |
0,28 |
|
|
SL:N.I. |
|
|
|
|
SL:N.I. |
|
|
|
|
|
1,12 |
1,04 |
0,96 |
0,77 |
0,74 |
SL:N.I. |
0,54 |
0,60 |
1,81 |
1,01 |
0,65 |
1,65 |
1,23 |
0,91 |
0,66 |
0,82 |
SL:N.I. |
1,39 |
1,21 |
1,41 |
1,96 |
2,77 |
2,79 |
3,34 |
4,10 |
5,07 |
5,06 |
SL:N.I. |
5,11 |
5,40 |
4,26 |
6,62 |
|
|
S:N.I. |
|
|
|
|
S:N.I. |
|
|
|
|
|
|
|
|
|
|
S:N.I. |
|
|
|
|
|
|
|
|
|
|
S:N.I. |
|
|
|
|
|
|
|
|
|
|
S:N.I. |
8,44 |
9,92 |
7,26 |
8,50 |
|
|
Vermögen
Kurz |
|
|
|
|
Vermögen Kurz |
|
|
|
|
|
4,25 |
4,43 |
5,21 |
5,45 |
5,91 |
Vermögen Kurz |
5,97 |
6,39 |
6,48 |
6,61 |
7,18 |
7,59 |
8,40 |
12,09 |
10,21 |
8,44 |
Vermögen Kurz |
12,11 |
12,18 |
17,55 |
21,59 |
25,50 |
30,33 |
31,30 |
32,99 |
33,40 |
34,01 |
Vermögen Kurz |
36,55 |
30,64 |
20,41 |
19,24 |
|
|
Vermögen
Lang |
|
|
|
|
Vermögen Lang |
|
|
|
|
|
6,80 |
7,59 |
8,66 |
9,59 |
10,25 |
Vermögen Lang |
10,91 |
12,76 |
15,14 |
14,22 |
15,24 |
16,82 |
18,95 |
19,23 |
19,22 |
21,52 |
Vermögen Lang |
31,16 |
28,34 |
31,12 |
51,33 |
54,48 |
55,85 |
56,75 |
59,03 |
56,39 |
53,26 |
Vermögen Lang |
51,35 |
52,58 |
65,97 |
68,06 |
|
|
WCV |
|
|
|
|
WCV |
|
|
|
|
|
-2,73 |
-3,19 |
-3,42 |
-4,20 |
-4,09 |
WCV |
-3,64 |
-4,36 |
-5,63 |
-4,90 |
-3,87 |
-5,02 |
-4,86 |
-3,30 |
-2,87 |
-4,60 |
WCV |
-9,42 |
-7,87 |
-5,78 |
-20,01 |
-22,55 |
-22,67 |
-25,32 |
-28,50 |
-30,93 |
-30,04 |
WCV |
-32,37 |
-33,52 |
-44,87 |
-46,78 |
|
|
V. 3.Gr. |
|
|
|
|
V. 3.Gr. |
|
|
|
|
|
0,84 |
0,82 |
0,84 |
0,74 |
0,80 |
V. 3.Gr. |
0,81 |
0,74 |
0,66 |
0,71 |
0,85 |
1,00 |
1,06 |
1,10 |
1,04 |
0,95 |
V. 3.Gr. |
0,92 |
0,94 |
1,28 |
1,17 |
1,05 |
1,09 |
1,13 |
1,02 |
1,24 |
1,28 |
V. 3.Gr. |
1,34 |
0,78 |
0,76 |
1,32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Im. + Good. |
|
|
|
|
Im. + Good. |
|
|
|
|
|
0,38 |
0,55 |
0,66 |
0,94 |
0,75 |
Im. + Good. |
0,67 |
0,55 |
1,96 |
1,92 |
2,58 |
3,46 |
3,99 |
3,84 |
3,82 |
5,14 |
Im. + Good. |
12,22 |
12,51 |
12,83 |
26,91 |
27,67 |
27,34 |
27,61 |
26,37 |
24,13 |
21,13 |
Im. + Good. |
16,64 |
17,27 |
26,77 |
28,55 |
|
|
St.Equ.-MA
-I.+G. |
|
|
|
|
St.Equ.-MA -I.+G. |
|
|
|
|
|
3,51 |
4,03 |
4,58 |
4,45 |
5,41 |
St.Equ.-MA -I.+G. |
6,60 |
7,85 |
7,55 |
7,40 |
8,79 |
8,34 |
10,10 |
12,10 |
12,54 |
11,78 |
St.Equ.-MA -I.+G. |
11,08 |
7,96 |
11,97 |
4,09 |
3,97 |
5,45 |
5,56 |
3,95 |
1,42 |
1,93 |
St.Equ.-MA -I.+G. |
0,43 |
-0,29 |
-7,79 |
-9,25 |
|
|
BW - I.+G. |
|
|
|
|
BW - I.+G. |
|
|
|
|
|
2,66 USD |
3,10 USD |
3,55 USD |
1,76 USD |
2,17 USD |
BW - I.+G. |
2,62 USD |
3,14 USD |
3,03 USD |
2,97 USD |
3,53 USD |
3,36 USD |
4,11 USD |
4,98 USD |
5,25 USD |
5,01 USD |
BW - I.+G. |
4,76 USD |
3,40 USD |
5,18 USD |
1,75 $ |
1,71 $ |
1,19 $ |
1,23 $ |
0,89 $ |
0,32 $ |
0,44 $ |
BW - I.+G. |
0,10 $ |
NEG |
NEG |
NEG |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
|
|
|
Op. CF |
|
|
|
|
|
2,08 |
2,23 |
3,18 |
3,12 |
3,46 |
Op. CF |
4,03 |
3,43 |
3,88 |
3,59 |
4,11 |
4,74 |
5,46 |
5,97 |
6,42 |
5,96 |
Op. CF |
7,15 |
7,57 |
8,19 |
9,53 |
9,47 |
10,65 |
10,54 |
10,62 |
10,53 |
8,80 |
Op. CF |
7,00 |
7,32 |
10,47 |
9,84 |
|
|
I.
CF |
|
|
|
|
I. CF |
|
|
|
|
|
-1,12 |
-1,36 |
-1,04 |
-1,01 |
-1,05 |
I. CF |
-0,50 |
-2,16 |
-3,42 |
-1,17 |
-1,19 |
-1,07 |
-0,94 |
-0,50 |
-1,50 |
-1,70 |
I. CF |
-6,72 |
-2,36 |
-2,09 |
-4,41 |
-2,52 |
-11,40 |
-4,21 |
-7,51 |
-6,19 |
-1,00 |
I. CF |
-2,39 |
6,35 |
-3,98 |
-1,48 |
|
|
F.
CF |
|
|
|
|
F. CF |
|
|
|
|
|
-1,33 |
-0,92 |
-1,79 |
-2,28 |
-2,10 |
F. CF |
-3,10 |
-1,33 |
-0,47 |
-2,07 |
-2,83 |
-3,38 |
-3,60 |
-2,26 |
-6,79 |
-6,58 |
F. CF |
-0,97 |
-3,99 |
-2,29 |
-3,47 |
-2,23 |
-3,35 |
-3,75 |
-3,63 |
-5,11 |
-6,55 |
F. CF |
-7,41 |
-10,55 |
-9,00 |
-8,07 |
|
|
CASH |
|
|
|
|
CASH |
|
|
|
|
|
1,06 |
0,96 |
1,49 |
1,17 |
1,43 |
CASH |
1,74 |
1,65 |
1,61 |
1,89 |
1,87 |
2,26 |
3,36 |
6,71 |
4,70 |
2,44 |
CASH |
4,09 |
4,70 |
9,15 |
8,52 |
12,80 |
8,44 |
10,41 |
8,96 |
7,31 |
8,56 |
CASH |
6,01 |
8,93 |
6,48 |
6,80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other CASH |
20,68 |
15,96 |
11,18 |
10,91 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Split 2:1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Split 2:1 |
|
|
|
|
|
|
|
|
|
|
|
Owners
Earnings |
1983 |
1984 |
1985 |
1986 |
Owners Earnings |
1987 |
1988 |
1989 |
1990 |
1991 |
1992 |
1993 |
1994 |
1995 |
1996 |
Owners Earnings |
1997 |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
Owners Earnings |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
Owners Earnings |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
|
|
|
Op. CF |
|
|
|
|
|
2,08 |
2,23 |
3,18 |
3,12 |
3,46 |
Op. CF |
4,03 |
3,43 |
3,88 |
3,59 |
4,11 |
4,74 |
5,46 |
5,97 |
6,42 |
5,96 |
Op. CF |
7,15 |
7,57 |
8,19 |
9,53 |
9,47 |
10,65 |
10,54 |
10,62 |
10,53 |
8,80 |
Op. CF |
7,00 |
7,32 |
10,47 |
9,84 |
|
|
Capital ex. |
|
|
|
|
Capital ex. |
|
|
|
|
|
1,08 |
0,80 |
0,88 |
0,94 |
0,99 |
Capital ex. |
1,09 |
0,86 |
1,07 |
0,73 |
0,77 |
0,85 |
0,81 |
0,76 |
0,90 |
1,41 |
Capital ex. |
1,65 |
1,97 |
1,99 |
2,22 |
2,92 |
2,78 |
2,55 |
2,41 |
2,55 |
2,26 |
Capital ex. |
1,57 |
1,10 |
1,08 |
0,99 |
|
|
Free CF |
|
|
|
|
Free CF |
|
|
|
|
|
1,15 |
1,71 |
2,30 |
2,18 |
2,47 |
Free CF |
2,94 |
2,57 |
2,81 |
2,86 |
3,34 |
3,86 |
4,65 |
5,21 |
5,52 |
4,55 |
Free CF |
5,50 |
5,60 |
6,20 |
7,31 |
6,55 |
7,87 |
7,99 |
8,21 |
7,98 |
6,54 |
Free CF |
5,43 |
6,22 |
9,39 |
8,85 |
|
|
Free CF-MA |
|
|
|
|
Free CF-MA |
|
|
|
|
|
|
|
|
|
|
Free CF-MA |
|
|
|
|
|
|
|
|
|
|
Free CF-MA |
|
|
6,12 |
7,26 |
6,49 |
7,80 |
7,95 |
8,18 |
7,96 |
6,52 |
Free CF-MA |
5,39 |
6,18 |
9,32 |
8,83 |
|
|
FCF-R |
|
|
|
|
FCF-R |
|
|
|
|
|
|
|
|
|
|
FCF-R |
|
|
|
|
|
|
|
|
|
|
FCF-R |
|
|
|
|
|
|
|
18% |
18% |
16% |
FCF-R |
15% |
20% |
25% |
27% |
|
|
Free CF/A
-B- |
|
|
|
|
Free CF/A -B- |
|
|
|
|
|
0,87 $ |
1,32 $ |
1,78 $ |
0,86 $ |
0,99 $ |
Free CF/A -B- |
1,19 $ |
1,04 $ |
1,14 $ |
1,15 $ |
1,34 $ |
1,56 $ |
1,89 $ |
2,14 $ |
2,31 $ |
1,94 $ |
Free CF/A -B- |
2,38 $ |
2,41 $ |
2,65 $ |
3,15 $ |
2,84 $ |
1,73 $ |
1,79 $ |
1,86 $ |
1,83 $ |
1,51 $ |
Free CF/A -B- |
1,26 $ |
1,45 $ |
2,18 $ |
2,06 $ |
|
|
Tilgung
gesch. 7% |
|
|
|
|
Tilgung gesch. 7% |
|
|
|
|
|
|
0,50 |
0,52 |
0,60 |
0,68 |
Tilgung gesch. 7% |
0,70 |
0,67 |
0,75 |
0,85 |
0,81 |
0,77 |
0,88 |
0,93 |
1,08 |
0,91 |
Tilgung gesch. 7% |
0,91 |
1,51 |
1,40 |
1,63 |
2,91 |
3,36 |
3,71 |
3,96 |
4,30 |
4,50 |
Tilgung gesch. 7% |
4,48 |
4,82 |
4,49 |
4,57 |
|
|
Liqu.Über. |
|
|
|
|
Liqu.Über. |
|
|
|
|
|
|
1,21 |
1,78 |
1,58 |
1,79 |
Liqu.Über. |
2,24 |
1,90 |
2,06 |
2,01 |
2,53 |
3,09 |
3,77 |
4,28 |
4,44 |
3,66 |
Liqu.Über. |
4,59 |
4,09 |
4,80 |
5,68 |
3,68 |
4,44 |
4,24 |
4,22 |
3,66 |
2,02 |
Liqu.Über. |
0,91 |
1,36 |
4,83 |
4,26 |
|
|
Liqu.Über./A
-B- |
|
|
|
|
Liqu.Über./A -B- |
|
|
|
|
|
|
0,93 $ |
1,38 $ |
0,62 $ |
0,72 $ |
Liqu.Über./A -B- |
0,90 $ |
0,77 $ |
0,83 $ |
0,81 $ |
1,02 $ |
1,25 $ |
1,53 $ |
1,76 $ |
1,86 $ |
1,56 $ |
Liqu.Über./A -B- |
1,99 $ |
1,76 $ |
2,08 $ |
2,46 $ |
1,61 $ |
0,99 $ |
0,96 $ |
0,96 $ |
0,84 $ |
0,47 $ |
Liqu.Über./A -B- |
0,21 $ |
0,32 $ |
1,13 $ |
0,99 $ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital EX:
N.I. |
|
|
|
|
Capital EX: N.I. |
|
|
|
|
|
65% |
37% |
35% |
31% |
28% |
Capital EX: N.I. |
26% |
24% |
44% |
33% |
19% |
28% |
19% |
16% |
18% |
28% |
Capital EX: N.I. |
28% |
34% |
29% |
19% |
34% |
31% |
30% |
34% |
35% |
35% |
Capital EX: N.I. |
122% |
17% |
12% |
13% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Abschreibungen |
|
|
|
|
Abschreibungen |
|
|
|
|
|
|
|
|
|
|
Abschreibungen |
|
|
|
|
|
|
0,85 |
0,89 |
0,93 |
0,94 |
Abschreibungen |
1,16 |
1,23 |
1,24 |
1,44 |
1,95 |
1,98 |
1,98 |
1,98 |
1,97 |
1,79 |
Abschreibungen |
1,26 |
1,07 |
1,37 |
1,54 |
|
|
Abschr./GM |
|
|
|
|
Abschr./GM |
|
|
|
|
|
|
|
|
|
|
Abschr./GM |
|
|
|
|
|
|
6% |
6% |
6% |
6% |
Abschr./GM |
6% |
6% |
6% |
6% |
7% |
7% |
7% |
7% |
7% |
7% |
Abschr./GM |
6% |
5% |
6% |
8% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advertising |
|
|
|
|
|
|
1,91 |
2,17 |
2,48 |
2,55 |
Advertising |
2,77 |
3,00 |
2,79 |
2,92 |
3,26 |
3,34 |
3,27 |
3,50 |
3,98 |
4,00 |
Advertising |
3,96 |
4,11 |
4,06 |
2,78 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advert./GM |
|
|
|
|
|
|
14% |
15% |
17% |
16% |
Advert./GM |
15% |
15% |
14% |
13% |
12% |
12% |
12% |
12% |
15% |
16% |
Advert./GM |
18% |
20% |
18% |
14% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Div/A |
0,22 $ |
0,23 $ |
0,25 $ |
0,26 $ |
Div/A |
0,28 USD |
0,30 USD |
0,34 USD |
0,40 USD |
0,48 USD |
0,56 USD |
0,68 USD |
0,78 USD |
0,44 USD |
0,50 USD |
Div/A |
0,56 USD |
0,60 USD |
0,64 USD |
0,66 USD |
0,72 USD |
0,80 USD |
0,88 USD |
1,00 USD |
1,12 USD |
1,36 USD |
Div/A |
1,52 USD |
1,64 USD |
1,76 USD |
1,88 $ |
2,04 $ |
1,12 $ |
1,22 $ |
1,32 $ |
1,40 $ |
1,48 $ |
Div/A |
1,56 $ |
1,60 $ |
1,64 $ |
1,68 $ |
|
|
Divisumme |
0,36 |
0,37 |
0,39 |
0,40 |
Divisumme |
0,42 |
0,44 |
0,47 |
0,54 |
0,64 |
0,74 |
0,88 |
1,01 |
1,11 |
1,25 |
Divisumme |
1,39 |
1,48 |
1,58 |
1,64 |
1,79 |
1,98 |
2,16 |
2,43 |
2,68 |
3,20 |
Divisumme |
3,51 |
3,80 |
4,07 |
4,34 |
4,66 |
5,04 |
5,50 |
5,79 |
6,09 |
6,39 |
Divisumme |
6,66 |
6,81 |
7,01 |
7,22 |
|
|
AQ
O.CF/A DIV |
|
|
|
|
AQ
O.CF/A DIV |
|
|
|
|
|
36% |
40% |
32% |
36% |
37% |
AQ O.CF/A
DIV |
34% |
43% |
41% |
46% |
44% |
42% |
40% |
41% |
42% |
54% |
AQ O.CF/A
DIV |
49% |
50% |
50% |
46% |
49% |
47% |
52% |
55% |
58% |
73% |
AQ O.CF/A
DIV |
95% |
87% |
67% |
73% |
|
|
AQ
N.I./DIV |
65% |
58% |
54% |
43% |
AQ
N.I./DIV |
46% |
42% |
31% |
39% |
40% |
44% |
41% |
39% |
37% |
36% |
AQ
N.I./DIV |
34% |
42% |
65% |
75% |
45% |
65% |
50% |
50% |
55% |
63% |
AQ
N.I./DIV |
59% |
65% |
60% |
53% |
54% |
56% |
63% |
81% |
83% |
98% |
AQ
N.I./DIV |
538% |
106% |
78% |
93% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividynamik |
|
5% |
9% |
4% |
Dividynamik |
8% |
7% |
13% |
18% |
20% |
17% |
21% |
15% |
13% |
14% |
Dividynamik |
12% |
7% |
7% |
3% |
9% |
11% |
10% |
14% |
12% |
21% |
Dividynamik |
12% |
8% |
7% |
7% |
9% |
10% |
9% |
8% |
6% |
6% |
Dividynamik |
5% |
3% |
3% |
2% |
|
|
Umsatzdyn. |
|
8% |
8% |
19% |
Umsatzdyn. |
10% |
5% |
7% |
18% |
13% |
13% |
7% |
16% |
11% |
3% |
Umsatzdyn. |
2% |
0% |
5% |
0% |
1% |
3% |
8% |
3% |
6% |
4% |
Umsatzdyn. |
20% |
11% |
3% |
13% |
33% |
3% |
2% |
2% |
4% |
5% |
Umsatzdyn. |
15% |
10% |
17% |
11% |
|
|
Gewinndyn. |
|
13% |
14% |
29% |
Gewinndyn. |
11% |
13% |
46% |
11% |
19% |
2% |
31% |
17% |
17% |
17% |
Gewinndyn. |
18% |
15% |
31% |
10% |
82% |
23% |
43% |
11% |
0% |
4% |
Gewinndyn. |
18% |
3% |
17% |
20% |
5% |
5% |
5% |
17% |
4% |
11% |
Gewinndyn. |
81% |
414% |
39% |
13% |
|
|
FCF-dyn. |
|
|
|
|
FCF-dyn. |
|
|
|
|
|
|
48% |
35% |
5% |
13% |
FCF-dyn. |
19% |
13% |
9% |
2% |
17% |
16% |
20% |
12% |
6% |
18% |
FCF-dyn. |
21% |
2% |
11% |
18% |
10% |
20% |
2% |
3% |
3% |
18% |
FCF-dyn. |
17% |
15% |
52% |
5% |
|
|
EBTv.A.-dyn. |
|
2% |
10% |
10% |
EBTv.A.-dyn. |
48% |
25% |
3% |
18% |
18% |
20% |
12% |
21% |
10% |
4% |
EBTv.A.-dyn. |
25% |
3% |
8% |
4% |
17% |
6% |
6% |
9% |
1% |
4% |
EBTv.A.-dyn. |
21% |
2% |
18% |
8% |
16% |
4% |
3% |
21% |
12% |
1% |
EBTv.A.-dyn. |
4% |
17% |
29% |
10% |
|
|
Oper.
Inc.-dyn. |
|
2% |
5% |
11% |
Oper. Inc.-dyn. |
47% |
21% |
8% |
13% |
19% |
19% |
12% |
20% |
10% |
4% |
Oper. Inc.-dyn. |
28% |
1% |
3% |
7% |
4% |
4% |
6% |
7% |
0% |
5% |
Oper. Inc.-dyn. |
16% |
17% |
3% |
10% |
16% |
3% |
1% |
9% |
13% |
2% |
Oper. Inc.-dyn. |
3% |
5% |
16% |
11% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Einbehaltene
G. |
0,20 |
0,26 |
0,33 |
0,53 |
Einbehaltene G. |
0,50 |
0,60 |
1,05 |
0,83 |
0,97 |
0,92 |
1,29 |
1,55 |
1,87 |
2,24 |
Einbehaltene G. |
2,75 |
2,05 |
0,84 |
0,55 |
2,19 |
1,07 |
2,19 |
2,43 |
2,20 |
1,88 |
Einbehaltene G. |
2,47 |
2,02 |
2,75 |
3,81 |
3,91 |
3,98 |
3,08 |
1,31 |
1,26 |
0,14 |
Einbehaltene G. |
5,41 |
0,38 |
1,91 |
0,53 |
|
|
Retained
Ear. |
|
|
|
|
Retained Ear. |
|
|
|
|
|
|
|
|
|
|
Retained Ear. |
|
|
|
|
|
24,51 |
26,69 |
29,11 |
31,30 |
33,47 |
Retained Ear. |
36,24 |
38,51 |
41,54 |
49,28 |
53,55 |
58,05 |
61,66 |
63,41 |
65,02 |
65,50 |
Retained Ear. |
60,43 |
63,23 |
65,86 |
66,56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
|
|
Umsatz 10J |
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
413,22 |
411,14 |
|
|
O.I.R. 10J |
|
|
|
|
O.I.R. 10J |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J |
|
|
98,26 |
97,89 |
|
|
N.I. unang.
10J |
|
|
|
|
N.I. unang. 10J |
|
|
|
|
|
|
|
|
|
|
N.I. unang. 10J |
|
|
|
|
|
|
|
|
|
|
N.I. unang. 10J |
|
|
|
|
|
|
|
|
|
|
N.I. unang. 10J |
|
|
76,00 |
71,91 |
|
|
FCF 10J |
|
|
|
|
FCF 10J |
|
|
|
|
|
|
|
|
|
|
FCF 10J |
|
|
|
|
|
|
|
|
|
|
FCF 10J |
|
|
|
|
|
|
|
|
|
|
FCF 10J |
|
|
73,49 |
75,03 |
|
|
Capex 10J |
|
|
|
|
Capex 10J |
|
|
|
|
|
|
|
|
|
|
Capex 10J |
|
|
|
|
|
|
|
|
|
|
Capex 10J |
|
|
|
|
|
|
|
|
|
|
Capex 10J |
|
|
21,44 |
20,21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
24% |
24% |
24% |
24% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UR 10J D unan. |
|
|
|
|
|
|
|
|
|
|
UR 10J D unan. |
|
|
|
|
|
|
|
|
|
19% |
UR 10J D unan. |
18% |
18% |
18% |
17% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FCF-R 10J D |
|
|
|
|
|
|
|
|
|
|
FCF-R 10J D |
|
|
|
|
|
|
|
|
|
17% |
FCF-R 10J D |
17% |
17% |
18% |
18% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. 10J D |
|
|
|
|
25% |
26% |
28% |
28% |
29% |
30% |
Capital EX:N.I. 10J D |
32% |
30% |
28% |
28% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Split 2:1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Split 2:1 |
|
|
|
|
|
|
|
|
|
|
|
|
1983 |
1984 |
1985 |
1986 |
|
1987 |
1988 |
1989 |
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
I.W. |
13 $ |
15 $ |
23 $ |
21 $ |
25 $ |
26 $ |
35 $ |
42 $ |
25 $ |
29 $ |
I.W. |
35 $ |
30 $ |
21 $ |
18 $ |
34 $ |
26 $ |
37 $ |
42 $ |
43 $ |
45 $ |
I.W. |
54 $ |
53 $ |
62 $ |
74 $ |
79 $ |
42 $ |
41 $ |
40 $ |
35 $ |
36 $ |
I.W. |
38 $ |
32 $ |
44 $ |
38 $ |
|
|
(Ben;aktuel
21) |
|
|
|
|
(Ben;aktuel 21) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuel 21) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuel 21) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuell 21) |
|
|
|
|
|
|
I.W. |
|
|
|
|
I.W. |
12 $ |
14 $ |
18 $ |
21 $ |
24 $ |
25 $ |
29 $ |
35 $ |
21 $ |
25 $ |
I.W. |
30 $ |
32 $ |
29 $ |
23 $ |
24 $ |
26 $ |
32 $ |
35 $ |
41 $ |
44 $ |
I.W. |
48 $ |
51 $ |
56 $ |
63 $ |
72 $ |
40 $ |
41 $ |
41 $ |
39 $ |
37 $ |
I.W. |
37 $ |
36 $ |
38 $ |
38 $ |
|
|
(Ben;3JD 21) |
|
|
|
|
(Ben;3JD 21) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD 21) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD 21) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD 21) |
|
|
|
|
|
|
I.W. |
|
|
|
|
I.W. |
|
|
|
|
|
18 $ |
28 $ |
37 $ |
18 $ |
21 $ |
I.W. |
25 $ |
22 $ |
24 $ |
24 $ |
28 $ |
33 $ |
40 $ |
45 $ |
49 $ |
41 $ |
I.W. |
50 $ |
51 $ |
56 $ |
66 $ |
60 $ |
36 $ |
38 $ |
39 $ |
38 $ |
32 $ |
I.W. |
26 $ |
30 $ |
46 $ |
43 $ |
|
|
(Ben;FCFaktuell) |
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
I.W. |
|
|
|
|
I.W. |
|
|
|
|
|
|
|
28 $ |
17 $ |
20 $ |
I.W. |
21 $ |
23 $ |
24 $ |
23 $ |
25 $ |
28 $ |
34 $ |
40 $ |
45 $ |
46 $ |
I.W. |
47 $ |
47 $ |
52 $ |
58 $ |
61 $ |
33 $ |
35 $ |
38 $ |
39 $ |
37 $ |
I.W. |
33 $ |
30 $ |
34 $ |
40 $ |
|
|
(Ben;3JD;FCF21) |
|
|
|
|
(Ben;3JD;FCF21) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF21) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF21) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF21) |
|
|
|
|
|
|
I.W. |
|
|
|
|
I.W. |
11 $ |
13 $ |
15 $ |
19 $ |
24 $ |
34 $ |
43 $ |
39 $ |
30 $ |
25 $ |
I.W. |
37 $ |
43 $ |
28 $ |
38 $ |
44 $ |
59 $ |
61 $ |
67 $ |
63 $ |
58 $ |
I.W. |
96 $ |
113 $ |
110 $ |
127 $ |
281 $ |
135 $ |
100 $ |
151 $ |
115 $ |
91 $ |
I.W. |
89 $ |
74 $ |
166 $ |
|
|
|
(Buff;aktuell) |
|
|
|
|
(Buff;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Buff;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Buff;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Buff;aktuell) |
|
|
|
|
|
|
I.W. |
|
|
|
|
I.W. |
8 $ |
10 $ |
13 $ |
17 $ |
21 $ |
28 $ |
38 $ |
34 $ |
27 $ |
25 $ |
I.W. |
33 $ |
41 $ |
30 $ |
38 $ |
39 $ |
55 $ |
58 $ |
62 $ |
61 $ |
59 $ |
I.W. |
86 $ |
113 $ |
100 $ |
115 $ |
250 $ |
126 $ |
101 $ |
162 $ |
129 $ |
95 $ |
I.W. |
87 $ |
83 $ |
150 $ |
|
|
|
(Buff;3JD
aktuell) |
|
|
|
|
(Buff;3JD aktuell) |
|
|
|
|
|
|
|
|
|
|
(Buff;3JD aktuell) |
|
|
|
|
|
|
|
|
|
|
(Buff;3JD aktuell) |
|
|
|
|
|
|
|
|
|
|
(Buff;3JD aktuell) |
|
|
|
|
|
|
I.W. |
|
|
|
|
I.W. |
25 $ |
24 $ |
26 $ |
24 $ |
25 $ |
26 $ |
34 $ |
37 $ |
21 $ |
22 $ |
I.W. |
24 $ |
24 $ |
28 $ |
31 $ |
34 $ |
38 $ |
43 $ |
42 $ |
43 $ |
41 $ |
I.W. |
40 $ |
37 $ |
39 $ |
18 $ |
16 $ |
13 $ |
12 $ |
11 $ |
13 $ |
16 $ |
I.W. |
17 $ |
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Split 2:1 |
|
|
|
|
|
|
|
|
|
|
|
Kennzahlen
var. |
1983 |
1984 |
1985 |
1986 |
Kennzahlen var. |
1987 |
1988 |
1989 |
1990 |
1991 |
1992 |
1993 |
1994 |
1995 |
1996 |
Kennzahlen var. |
1997 |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
Kennzahlen var. |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
Kennzahlen var. |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kurs |
3 USD |
3 USD |
4 USD |
6 USD |
Kurs |
6 $ |
8 $ |
16 $ |
18 $ |
28 $ |
38 $ |
44 $ |
40 $ |
32 $ |
55 $ |
Kurs |
60 $ |
85 $ |
65 $ |
55 $ |
40 $ |
50 $ |
38 $ |
45 $ |
40 $ |
43 $ |
Kurs |
55 $ |
45 $ |
38 $ |
57 $ |
67 $ |
37 $ |
39 $ |
41 $ |
41 $ |
44 $ |
Kurs |
45 $ |
46 $ |
51 $ |
49 $ |
|
|
Marktwert |
4,91 |
4,76 |
6,29 |
9,28 |
Marktwert |
9,06 |
11,66 |
22,08 |
24,12 |
37,24 |
50,16 |
57,20 |
51,60 |
80,96 |
136,95 |
Marktwert |
151,20 |
212,50 |
181,35 |
136,95 |
100 |
124 |
93 |
109 |
96 |
101 |
Marktwert |
128 |
105 |
88 |
133 |
156 |
170 |
176 |
182 |
181 |
192 |
Marktwert |
194,58 |
197,75 |
220,01 |
211,83 |
|
|
MOper.Inc.V |
6 |
6 |
8 |
10 |
MOper.Inc.V |
7 |
7 |
13 |
12 |
16 |
18 |
18 |
14 |
20 |
35 |
MOper.Inc.V |
30 |
43 |
38 |
27 |
19 |
23 |
16 |
18 |
15 |
16 |
MOper.Inc.V |
17 |
12 |
10 |
14 |
14 |
15 |
16 |
18 |
21 |
22 |
MOper.Inc.V |
21 |
23 |
22 |
24 |
|
|
Untern.Wert |
|
|
|
|
Untern.Wert |
|
|
|
|
|
|
|
|
|
|
Untern.Wert |
|
|
|
|
104 |
129 |
98 |
113 |
98 |
105 |
Untern.Wert |
136 |
113 |
93 |
161 |
190 |
191 |
196 |
207 |
209 |
220 |
Untern.Wert |
221,59 |
225,34 |
251,60 |
243,71 |
|
|
UWOper.Inc.V |
|
|
|
|
UWOper.Inc.V |
|
|
|
|
|
|
|
|
|
|
UWOper.Inc.V |
|
|
|
|
19 |
24 |
17 |
18 |
16 |
16 |
UWOper.Inc.V |
18 |
13 |
11 |
16 |
16 |
17 |
18 |
21 |
24 |
25 |
UWOper.Inc.V |
23 |
26 |
25 |
27 |
|
|
KGV |
9 |
8 |
9 |
10 |
KGV |
10 |
11 |
15 |
18 |
23 |
31 |
26 |
20 |
27 |
39 |
KGV |
37 |
60 |
66 |
63 |
25 |
41 |
21 |
23 |
20 |
20 |
KGV |
21 |
18 |
13 |
16 |
18 |
19 |
20 |
22 |
24 |
26 |
KGV |
25 |
30 |
24 |
27 |
|
|
Rendite |
11,33% |
13,33% |
11,50% |
10,00% |
Rendite |
10,17% |
8,88% |
6,88% |
5,67% |
4,32% |
3,18% |
3,80% |
4,95% |
3,69% |
2,54% |
Rendite |
4,20% |
1,67% |
1,51% |
1,60% |
4,00% |
2,46% |
4,66% |
4,44% |
5,10% |
5,02% |
Rendite |
4,67% |
5,53% |
7,76% |
6,19% |
5,60% |
5,41% |
4,97% |
4,61% |
4,12% |
3,89% |
Rendite |
4,04% |
3,28% |
4,10% |
3,75% |
|
|
MU |
1,0 |
0,9 |
1,1 |
1,3 |
MU |
1,2 |
1,4 |
2,56 |
2,36 |
3,22 |
3,84 |
4,10 |
3,19 |
4,49 |
7,38 |
MU |
8,01 |
11,30 |
9,15 |
6,88 |
4,96 |
6,34 |
4,44 |
5,03 |
4,14 |
4,19 |
MU |
4,44 |
3,30 |
2,83 |
3,8 |
3,3 |
3,5 |
3,8 |
4,0 |
4,1 |
4,6 |
MU |
5,5 |
6,2 |
5,9 |
6,4 |
|
|
Kurs/BW V. |
|
|
|
|
Kurs/BW V. |
2,8 |
3,5 |
6,72 |
6,57 |
8,81 |
12,88 |
12,50 |
9,85 |
15,00 |
22,27 |
Kurs/BW V. |
20,76 |
18,86 |
17,02 |
14,71 |
8,77 |
10,5 |
6,63 |
6,86 |
5,84 |
5,97 |
Kurs/BW V. |
5,89 |
5,14 |
3,54 |
4,3 |
4,9 |
5,2 |
5,3 |
6,0 |
7,0 |
8,2 |
Kurs/BW V. |
4,7 |
4,7 |
5,1 |
4,8 |
|
|
Dividendenr. |
7,33% |
7,67% |
6,25% |
4,33% |
Dividendenr. |
4,67% |
3,75% |
2,13% |
2,22% |
1,71% |
1,47% |
1,55% |
1,95% |
1,38% |
0,91% |
Dividendenr. |
0,93% |
0,71% |
0,98% |
1,20% |
1,78% |
1,60% |
2,32% |
2,22% |
2,80% |
3,16% |
Dividendenr. |
2,76% |
3,64% |
4,63% |
3,30% |
3,04% |
3,03% |
3,13% |
3,22% |
3,41% |
3,36% |
Dividendenr. |
3,47% |
3,48% |
3,22% |
3,43% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Durch. Didy.
S.85 |
|
|
|
|
Durch. Didy. S.85 |
|
5% |
5% |
9% |
11% |
12% |
13% |
13% |
13% |
13% |
Durch. Didy. S.85 |
13% |
12% |
12% |
11% |
11% |
11% |
11% |
11% |
11% |
11% |
Durch. Didy. S.85 |
11% |
11% |
11% |
11% |
11% |
11% |
10% |
10% |
10% |
9% |
Durch. Didy. S.85 |
9% |
9% |
9% |
9% |
|
|
Durch.
Udy.S.85 |
|
|
|
|
Durch. Udy.S.85 |
|
5% |
6% |
10% |
11% |
11% |
11% |
11% |
11% |
10% |
Durch. Udy.S.85 |
9% |
9% |
8% |
8% |
7% |
6% |
7% |
6% |
6% |
6% |
Durch. Udy.S.85 |
7% |
7% |
7% |
7% |
8% |
8% |
8% |
8% |
7% |
7% |
Durch. Udy.S.85 |
6% |
6% |
6% |
5% |
|
|
Dr. FCF-dy.
S.94 |
|
|
|
|
Dr. FCF-dy. S.94 |
|
|
|
|
|
|
|
|
|
|
Dr. FCF-dy. S.94 |
|
|
10% |
|
|
|
|
10% |
|
|
Dr. FCF-dy. S.94 |
|
|
|
|
|
|
|
8% |
8% |
7% |
Dr. FCF-dy. S.94 |
3% |
5% |
6% |
6% |
|
|
Durch.
Gdy.S.85 |
|
|
|
|
Durch. Gdy.S.85 |
|
13% |
28% |
14% |
15% |
13% |
15% |
16% |
16% |
16% |
Durch. Gdy.S.85 |
16% |
13% |
8% |
7% |
11% |
8% |
10% |
10% |
10% |
9% |
Durch. Gdy.S.85 |
10% |
9% |
10% |
10% |
10% |
10% |
9% |
9% |
9% |
8% |
Durch. Gdy.S.85 |
8% |
8% |
8% |
7% |
|
|
D.EBTv.A.d.
S.85 |
|
|
|
|
D.EBTv.A.d. S.85 |
|
25% |
13% |
15% |
15% |
16% |
16% |
16% |
16% |
13% |
D.EBTv.A.d. S.85 |
14% |
13% |
11% |
10% |
11% |
10% |
10% |
10% |
10% |
9% |
D.EBTv.A.d. S.85 |
9% |
9% |
9% |
9% |
9% |
9% |
10% |
9% |
9% |
8% |
D.EBTv.A.d. S.85 |
8% |
7% |
7% |
8% |
|
|
D. O.Inc.
S.85 |
|
|
|
|
D. O.Inc.
S.85 |
|
|
|
16% |
|
|
|
|
16% |
|
D. O.Inc.
S.85 |
|
|
|
13% |
|
|
|
|
10% |
|
D. O.Inc.
S.85 |
|
|
|
10% |
|
|
|
|
9% |
8% |
D. O.Inc.
S.85 |
8% |
7% |
7% |
7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Roll.
Dr.Didy. 10J |
|
|
|
|
Roll. Dr.Didy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Didy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Didy. 10J |
|
|
|
|
|
|
10% |
8% |
9% |
8% |
Roll. Dr.Didy. 10J |
7% |
7% |
6% |
6% |
|
|
Roll.
Dr.Udy. 10J |
|
|
|
|
Roll. Dr.Udy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 10J |
|
|
|
|
|
|
9% |
8% |
8% |
7% |
Roll. Dr.Udy. 10J |
5% |
3% |
1% |
0% |
|
|
Roll. dFCF
d. 10J |
|
|
|
|
Roll. dFCF d. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 10J |
|
|
|
|
|
|
|
10% |
10% |
8% |
Roll. dFCF d. 10J |
7% |
7% |
8% |
9% |
8% |
8% |
7% |
6% |
5% |
4% |
Roll. dFCF d. 10J |
2% |
1% |
1% |
3% |
|
|
Roll.
Dr.Gdy. 10J |
|
|
|
|
Roll. Dr.Gdy. 10J |
|
|
|
|
|
|
|
|
15% |
15% |
Roll. Dr.Gdy. 10J |
15% |
14% |
11% |
8% |
7% |
7% |
8% |
7% |
6% |
5% |
Roll. Dr.Gdy. 10J |
4% |
4% |
6% |
10% |
11% |
11% |
9% |
7% |
6% |
5% |
Roll. Dr.Gdy. 10J |
4% |
3% |
2% |
1% |
|
|
Roll.dEBT.vd
10J |
|
|
|
|
Roll.dEBT.vd 10J |
|
|
|
|
|
|
|
|
16% |
17% |
Roll.dEBT.vd 10J |
16% |
14% |
12% |
10% |
9% |
8% |
8% |
7% |
6% |
5% |
Roll.EBT.vd 10J |
5% |
5% |
6% |
7% |
8% |
8% |
7% |
6% |
5% |
4% |
Roll.EBT.vd 10J |
3% |
2% |
2% |
1% |
|
|
Roll.O.Inc.
10J |
|
|
|
|
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
16% |
16% |
Roll.O.Inc.
10J |
16% |
14% |
12% |
11% |
10% |
8% |
7% |
6% |
5% |
5% |
Roll.O.Inc.
10J |
4% |
5% |
5% |
6% |
7% |
7% |
7% |
6% |
5% |
4% |
Roll.O.Inc.
10J |
3% |
2% |
1% |
0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Roll.Dr.Divdy. 5J |
|
|
|
|
Roll.Dr.Divdy. 5J |
|
4% |
5% |
7% |
10% |
12% |
15% |
17% |
15% |
14% |
Roll.Dr.Divdy. 5J |
13% |
11% |
9% |
8% |
7% |
7% |
8% |
9% |
10% |
12% |
Roll.Dr.Divdy. 5J |
12% |
12% |
11% |
10% |
8% |
8% |
8% |
7% |
6% |
7% |
Roll.Dr.Divdy. 5J |
6% |
5% |
5% |
4% |
|
|
Roll.
Dr.Udy. 5J |
|
|
|
|
Roll. Dr.Udy. 5J |
|
10% |
10% |
12% |
11% |
11% |
12% |
13% |
12% |
10% |
Roll. Dr.Udy. 5J |
8% |
6% |
4% |
3% |
2% |
1% |
2% |
2% |
2% |
4% |
Roll. Dr.Udy. 5J |
8% |
9% |
7% |
9% |
14% |
11% |
11% |
9% |
7% |
3% |
Roll. Dr.Udy. 5J |
1% |
5% |
6% |
6% |
|
|
Roll. dFCF
d. 5J |
|
|
|
|
Roll. dFCF d. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 5J |
|
|
10% |
6% |
5% |
6% |
8% |
11% |
13% |
11% |
Roll. dFCF d. 5J |
9% |
6% |
5% |
4% |
5% |
7% |
7% |
7% |
5% |
3% |
Roll. dFCF d. 5J |
2% |
4% |
3% |
0% |
|
|
Roll.
Dr.Gdy. 5J |
|
|
|
|
Roll. Dr.Gdy. 5J |
|
13% |
19% |
15% |
14% |
12% |
13% |
13% |
14% |
15% |
Roll. Dr.Gdy. 5J |
18% |
15% |
9% |
1% |
###### |
###### |
0% |
4% |
12% |
12% |
Roll. Dr.Gdy. 5J |
12% |
8% |
9% |
8% |
10% |
10% |
9% |
6% |
3% |
0% |
Roll. Dr.Gdy. 5J |
1% |
1% |
2% |
1% |
|
|
Roll.dEBT.vd
5J |
|
|
|
|
Roll.dEBT.vd 5J |
|
13% |
14% |
16% |
18% |
19% |
17% |
16% |
16% |
15% |
Roll.dEBT.vd 5J |
13% |
11% |
8% |
5% |
4% |
4% |
4% |
5% |
7% |
6% |
Roll.EBT.vd 5J |
6% |
5% |
6% |
6% |
9% |
10% |
10% |
6% |
4% |
0% |
Roll.EBT.vd 5J |
3% |
5% |
4% |
2% |
|
|
Roll.O.Inc.
5J |
|
|
|
|
Roll.O.Inc.
5J |
|
|
|
16% |
19% |
18% |
16% |
16% |
16% |
14% |
Roll.O.Inc.
5J |
13% |
11% |
9% |
6% |
5% |
4% |
4% |
3% |
4% |
4% |
Roll.O.Inc.
5J |
5% |
7% |
7% |
8% |
9% |
9% |
8% |
5% |
2% |
1% |
Roll.O.Inc.
5J |
3% |
4% |
3% |
1% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|