Infineon |
|
|
|
|
|
|
|
|
|
|
Infineon |
|
|
|
|
|
|
|
|
|
|
Infineon |
|
|
|
|
Euro |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
Euro |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
Euro |
2019 |
2020 |
2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Umsatz |
|
|
|
|
|
|
|
|
|
|
Umsatz |
3,03 |
3,30 |
4,00 |
3,90 |
3,83 |
4,32 |
5,80 |
6,47 |
7,06 |
7,60 |
Umsatz |
8,03 |
8,57 |
11,06 |
|
C.O.S. |
|
|
|
|
|
|
|
|
|
|
C.O.S. |
2,37 |
2,06 |
2,34 |
2,48 |
2,52 |
2,67 |
3,72 |
4,14 |
4,44 |
4,71 |
C.O.S. |
5,04 |
5,79 |
6,80 |
|
GM |
|
|
|
|
|
|
|
|
|
|
GM |
0,66 |
1,24 |
1,66 |
1,42 |
1,31 |
1,65 |
2,08 |
2,33 |
2,62 |
2,89 |
GM |
2,99 |
2,78 |
4,26 |
|
GMR |
|
|
|
|
|
|
|
|
|
|
GMR |
22% |
38% |
42% |
36% |
34% |
38% |
36% |
36% |
37% |
38% |
GMR |
37% |
32% |
39% |
|
S.G.A. |
|
|
|
|
|
|
|
|
|
|
S.G.A. |
0,88 |
0,89 |
0,87 |
0,98 |
1,00 |
1,12 |
1,53 |
1,56 |
1,65 |
1,41 |
S.G.A. |
1,84 |
2,19 |
2,79 |
|
S.G.A./GM |
|
|
|
|
|
|
|
|
|
|
S.G.A./GM |
133% |
72% |
52% |
69% |
76% |
68% |
74% |
67% |
63% |
49% |
S.G.A./GM |
62% |
26% |
65% |
|
Oper. Inc. |
|
|
|
|
|
|
|
|
|
|
Oper. Inc. |
-0,22 |
0,35 |
0,74 |
0,46 |
0,33 |
0,53 |
0,56 |
0,76 |
0,98 |
1,47 |
Oper. Inc. |
1,16 |
0,58 |
1,47 |
|
O.I.R. |
|
|
|
|
|
|
|
|
|
|
O.I.R. |
-7% |
11% |
19% |
12% |
9% |
12% |
10% |
12% |
14% |
19% |
O.I.R. |
14% |
7% |
13% |
|
Zinsen |
|
|
|
|
|
|
|
|
|
|
Zinsen |
0,16 |
0,10 |
0,07 |
0,07 |
0,05 |
0,02 |
0,05 |
0,07 |
0,06 |
0,07 |
Zinsen |
0,10 |
0,18 |
0,18 |
|
Zinsen/Op.
Inc. |
|
|
|
|
|
|
|
|
|
|
Zinsen/Op. Inc. |
-72% |
29% |
9% |
15% |
15% |
4% |
9% |
9% |
6% |
5% |
Zinsen/Op. Inc. |
9% |
31% |
12% |
|
Equity+Z.erg. |
|
|
|
|
|
|
|
|
|
|
Equity+Z.erg. |
-0,29 |
0,39 |
0,42 |
0,02 |
0,02 |
0,06 |
0,02 |
0,01 |
0,01 |
-0,13 |
Equity+Z.erg. |
0,00 |
0,01 |
0,02 |
|
EBTv.And |
|
|
|
|
|
|
|
|
|
|
EBTv.And |
-0,67 |
0,64 |
1,09 |
0,41 |
0,30 |
0,57 |
0,53 |
0,70 |
0,93 |
1,27 |
EBTv.And |
1,06 |
0,41 |
1,31 |
|
EBTv.And R |
|
|
|
|
|
|
|
|
|
|
EBTv.And R |
-22% |
19% |
27% |
11% |
8% |
13% |
9% |
11% |
13% |
17% |
EBTv.And R |
13% |
5% |
12% |
|
Andere |
|
|
|
|
|
|
|
|
|
|
Andere |
|
|
|
|
|
|
|
|
|
|
Andere |
|
|
|
|
Andere/U |
|
|
|
|
|
|
|
|
|
|
Andere/U |
|
|
|
|
|
|
|
|
|
|
Andere/U |
|
|
|
|
EBT |
|
|
|
|
|
|
|
|
|
|
EBT |
-0,67 |
0,64 |
1,09 |
0,41 |
0,30 |
0,57 |
0,53 |
0,70 |
0,93 |
1,27 |
EBT |
1,06 |
0,42 |
1,31 |
|
Tax |
|
|
|
|
|
|
|
|
|
|
Tax |
-0,01 |
0,02 |
0,03 |
0,00 |
-0,02 |
-0,03 |
0,10 |
0,04 |
-0,14 |
-0,12 |
Tax |
-0,20 |
-0,05 |
-0,14 |
|
Minority
Int. |
|
|
|
|
|
|
|
|
|
|
Minority Int. |
0,05 |
0,00 |
|
|
|
|
|
|
|
|
Minority Int. |
|
|
|
|
N.I. |
|
|
|
|
|
|
|
|
|
|
N.I. |
-0,62 |
0,66 |
1,12 |
0,43 |
0,27 |
0,54 |
0,63 |
0,74 |
0,79 |
1,08 |
N.I. |
0,87 |
0,37 |
1,17 |
|
UR |
|
|
|
|
|
|
|
|
|
|
UR |
-20% |
20% |
28% |
11% |
7% |
13% |
11% |
11% |
11% |
14% |
UR |
11% |
4% |
11% |
|
N.I. +-
Sondereffekt |
|
|
|
|
|
|
|
|
|
|
N.I. +- Sondereffekt |
|
|
|
|
|
|
|
|
|
|
N.I. +- Sondereffekt |
|
|
|
|
SD |
|
|
|
|
|
|
|
|
|
|
SD |
|
|
|
|
|
|
|
|
|
|
SD |
|
|
|
|
G/A +-
Sondereffekt |
|
|
|
|
|
|
|
|
|
|
G/A +- Sondereffekt |
|
|
|
|
|
|
|
|
|
|
G/A +- Sondereffekt |
|
|
|
|
G/A -B- |
|
|
|
|
|
|
|
|
|
|
G/A -B- |
-0,73 € |
0,61 € |
1,03 € |
0,40 € |
0,25 € |
0,48 € |
0,56 € |
0,66 € |
0,70 € |
0,95 € |
G/A -B- |
0,75 € |
0,26 € |
0,87 € |
|
G/A -D- |
|
|
|
|
|
|
|
|
|
|
G/A -D- |
-0,73 € |
0,58 € |
0,98 € |
0,39 € |
0,25 € |
0,48 € |
0,56 € |
0,66 € |
0,70 € |
0,95 € |
G/A -D- |
0,75 € |
0,26 € |
0,87 € |
|
G/A-B-EBTv.AN. |
|
|
|
|
|
|
|
|
|
|
G/A-B-EBTv.AN. |
0,78 € |
0,59 € |
1,00 € |
0,38 € |
0,27 € |
0,50 € |
0,47 € |
0,62 € |
0,82 € |
1,11 € |
G/A-B-EBTv.AN. |
0,91 € |
0,28 € |
0,97 € |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jahre |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
Jahre |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
|
2019 |
2020 |
2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Netto KE |
|
|
|
|
|
|
|
|
|
|
Netto KE |
0,00 |
0,00 |
-0,02 |
-0,05 |
-0,04 |
0,00 |
0,01 |
0,03 |
0,03 |
0,01 |
Netto KE |
1,53 |
1,04 |
0,00 |
|
AA -B- |
|
|
|
|
|
|
|
|
|
|
AA -B- |
0,849m |
1,081m |
1,087m |
1,075m |
1,08 € |
1,125m |
1,125m |
1,121m |
1,128m |
1,136m |
AA -B- |
1,16m |
1,423m |
1,344m |
|
AA -D- |
|
|
|
|
|
|
|
|
|
|
AA -D- |
0,849m |
1,137m |
1,142m |
1,102m |
1,08 € |
1,125m |
1,125m |
1,121m |
1,128m |
1,136m |
AA -D- |
1,16m |
1,423m |
1,344m |
|
AA -D-
+Eig.A. |
|
|
|
|
|
|
|
|
|
|
AA -D- +Eig.A. |
|
|
|
|
|
|
|
|
|
|
AA -D- +Eig.A. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BW
(dil.) |
|
|
|
|
|
|
|
|
|
|
BW
(dil.) |
2,67 € |
2,31 € |
2,94 € |
3,24 € |
3,50 € |
3,68 € |
4,14 € |
4,47 € |
5,00 € |
5,67 € |
BW
(dil.) |
7,43 € |
7,18 € |
8,48 € |
|
BW(dil.)+EiA |
|
|
|
|
|
|
|
|
|
|
BW(dil.)+EiA |
|
|
|
|
|
|
|
|
|
|
BW(dil.)+EiA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EKR |
|
|
|
|
|
|
|
|
|
|
EKR |
|
28% |
43% |
13% |
8% |
14% |
15% |
16% |
16% |
19% |
EKR |
13% |
4% |
11% |
|
CR-MA R |
|
|
|
|
|
|
|
|
|
|
CR-MA R |
|
15% |
22% |
7% |
5% |
9% |
10% |
8% |
9% |
11% |
CR-MA R |
8% |
3% |
5% |
|
WC/O.I.R. R |
|
|
|
|
|
|
|
|
|
|
WC/O.I.R. R |
|
|
|
|
|
|
|
|
|
|
WC/O.I.R. R |
|
|
|
|
|
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
Euro |
|
|
|
|
|
|
|
|
|
|
Euro |
|
|
|
|
St.Equ. -MA |
|
|
|
|
|
|
|
|
|
|
St.Equ. -MA |
2,27 |
|
|
|
|
4,15 |
4,66 |
|
|
|
St.Equ. -MA |
|
|
|
|
St.Equ. |
|
|
|
|
|
|
|
|
|
|
St.Equ. |
2,33 |
2,63 |
3,36 |
3,58 |
3,78 |
4,16 |
4,67 |
5,02 |
5,64 |
6,45 |
St.Equ. |
8,63 |
10,22 |
11,40 |
|
Eq.-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
Eq.-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
Eq.-MA+EigeneA |
|
|
|
|
C-MA |
|
|
|
|
|
|
|
|
|
|
C-MA |
4,55 |
|
|
|
|
6,43 |
8,74 |
|
|
|
C-MA |
|
|
|
|
C-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
C-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
C-MA+EigeneA |
|
|
|
|
C |
|
|
|
|
|
|
|
|
|
|
C |
4,61 |
4,99 |
5,87 |
5,90 |
5,91 |
6,44 |
8,74 |
9,09 |
9,95 |
10,88 |
C |
13,41 |
22,00 |
23,33 |
|
WorkingCapital |
|
|
|
|
|
|
|
|
|
|
WorkingCapital |
|
|
|
|
|
|
|
|
|
|
WorkingCapital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kapitalum.
Ges. |
|
|
|
|
|
|
|
|
|
|
Kapitalum. Ges. |
|
0,71 |
0,80 |
0,66 |
0,64 |
0,73 |
0,90 |
0,10 |
0,77 |
0,76 |
Kapitalum. Ges. |
0,73 |
0,63 |
0,50 |
|
Property P&E |
|
|
|
|
|
|
|
|
|
|
Property P&E |
1,31 |
0,84 |
1,34 |
1,73 |
1,60 |
1,70 |
2,09 |
2,12 |
2,66 |
3,04 |
Property P&E |
3,51 |
4,11 |
4,44 |
|
Kapitalu.
P.P&E |
|
|
|
|
|
|
|
|
|
|
Kapitalu. P.P&E |
|
2,51 |
4,76 |
2,91 |
2,21 |
2,70 |
3,41 |
3,09 |
3,33 |
2,85 |
Kapitalu. P.P&E |
2,64 |
2,44 |
2,69 |
|
Lager |
|
|
|
|
|
|
|
|
|
|
Lager |
0,67 |
0,51 |
0,51 |
0,57 |
0,61 |
0,71 |
1,13 |
1,19 |
1,24 |
1,48 |
Lager |
1,70 |
2,05 |
2,18 |
|
Lagerumsch. |
|
|
|
|
|
|
|
|
|
|
Lagerumsch. |
|
4,92 |
7,84 |
7,64 |
6,71 |
7,08 |
8,16 |
5,72 |
5,93 |
6,12 |
Lagerumsch. |
5,42 |
5,04 |
5,39 |
|
Forderungen |
|
|
|
|
|
|
|
|
|
|
Forderungen |
0,80 |
0,69 |
0,59 |
0,54 |
0,57 |
0,58 |
0,74 |
0,77 |
0,85 |
0,97 |
Forderungen |
0,89 |
1,20 |
1,48 |
|
Ford.Umsch. |
|
|
|
|
|
|
|
|
|
|
Ford.Umsch. |
|
4,12 |
5,79 |
6,61 |
7,09 |
7,57 |
10,00 |
8,74 |
9,16 |
8,94 |
Ford.Umsch. |
8,27 |
9,62 |
9,21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EQ + Eigene
A. |
|
|
|
|
|
|
|
|
|
|
EQ + Eigene A. |
|
|
|
|
|
|
|
|
|
|
EQ + Eigene A. |
|
|
|
|
EQ |
|
|
|
|
|
|
|
|
|
|
EQ |
51% |
53% |
57% |
61% |
64% |
65% |
53% |
55% |
57% |
59% |
EQ |
64% |
46% |
49% |
|
Schulden
ges. |
|
|
|
|
|
|
|
|
|
|
Schulden ges. |
2,27 |
2,37 |
2,52 |
2,32 |
2,13 |
2,28 |
4,08 |
4,06 |
4,31 |
4,43 |
Schulden ges. |
4,78 |
11,78 |
11,93 |
|
Schulden
Kurz |
|
|
|
|
|
|
|
|
|
|
Schulden Kurz |
1,66 |
1,81 |
2,01 |
1,68 |
1,59 |
1,60 |
1,59 |
1,53 |
2,10 |
2,18 |
Schulden Kurz |
2,04 |
3,45 |
4,44 |
|
Schulden
Lang |
|
|
|
|
|
|
|
|
|
|
Schulden Lang |
0,55 |
0,56 |
0,51 |
0,65 |
0,54 |
0,68 |
2,49 |
2,53 |
2,21 |
2,25 |
Schulden Lang |
2,74 |
8,33 |
7,49 |
|
SK:SL |
|
|
|
|
|
|
|
|
|
|
SK:SL |
3,01 |
3,23 |
0,03 |
2,58 |
2,94 |
2,35 |
0,63 |
0,60 |
0,95 |
0,96 |
SK:SL |
0,74 |
0,41 |
0,59 |
|
SL:N.I. |
|
|
|
|
|
|
|
|
|
|
SL:N.I. |
0,88 |
0,84 |
0,45 |
1,51 |
2,00 |
1,25 |
3,95 |
3,41 |
2,79 |
2,08 |
SL:N.I. |
3,14 |
22,51 |
6,40 |
|
S:N.I. |
|
|
|
|
|
|
|
|
|
|
S:N.I. |
3,66 |
3,59 |
2,25 |
5,39 |
7,88 |
4,22 |
6,47 |
5,48 |
5,45 |
4,10 |
S:N.I. |
5,49 |
31,83 |
10,19 |
|
Vermög. Kurz |
|
|
|
|
|
|
|
|
|
|
Vermög. Kurz |
2,74 |
3,59 |
3,97 |
3,51 |
3,62 |
3,93 |
4,12 |
4,49 |
4,87 |
5,42 |
Vermög. Kurz |
7,32 |
7,18 |
8,25 |
|
Vermög. Lang |
|
|
|
|
|
|
|
|
|
|
Vermög. Lang |
1,87 |
1,40 |
1,90 |
2,39 |
2,28 |
2,50 |
4,63 |
4,60 |
5,07 |
5,45 |
Vermög. Lang |
6,09 |
14,82 |
15,08 |
|
WCV |
|
|
|
|
|
|
|
|
|
|
WCV |
0,47 |
1,22 |
1,45 |
1,19 |
1,49 |
1,65 |
0,04 |
0,43 |
0,56 |
0,99 |
WCV |
2,54 |
-4,60 |
-3,68 |
|
Current R. |
|
|
|
|
|
|
|
|
|
|
Current R. |
1,66 |
1,98 |
1,97 |
2,08 |
1,43 |
2,45 |
2,59 |
2,93 |
2,31 |
2,48 |
Current R. |
3,58 |
2,08 |
1,85 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Im. + Good. |
|
|
|
|
|
|
|
|
|
|
Im. + Good. |
|
|
|
|
|
|
|
|
|
|
Im. + Good. |
|
|
|
|
St.Equ.-MA
-I.+G. |
|
|
|
|
|
|
|
|
|
|
St.Equ.-MA -I.+G. |
|
|
|
|
|
|
|
|
|
|
St.Equ.-MA -I.+G. |
|
|
|
|
BW - I.+G. |
|
|
|
|
|
|
|
|
|
|
BW - I.+G. |
|
|
|
|
|
|
|
|
|
|
BW - I.+G. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
|
|
|
|
|
|
|
|
|
Op. CF |
1,25 |
0,95 |
1,25 |
0,64 |
0,60 |
0,98 |
0,82 |
1,29 |
1,72 |
1,58 |
Op. CF |
1,60 |
1,81 |
3,07 |
|
I.
CF |
|
|
|
|
|
|
|
|
|
|
I. CF |
-0,92 |
-0,21 |
-1,55 |
-1,03 |
-0,33 |
-0,27 |
-2,59 |
-1,10 |
-1,13 |
-1,16 |
I. CF |
-2,49 |
-7,17 |
-2,28 |
|
F.
CF |
|
|
|
|
|
|
|
|
|
|
F. CF |
-0,53 |
-0,49 |
-0,36 |
-0,20 |
-0,17 |
-0,18 |
1,36 |
-0,23 |
-0,34 |
-0,54 |
F. CF |
1,17 |
6,27 |
-0,89 |
|
CASH |
|
|
|
|
|
|
|
|
|
|
CASH |
1,07 |
1,67 |
1,01 |
0,43 |
0,53 |
1,06 |
0,67 |
0,63 |
0,86 |
0,73 |
CASH |
1,02 |
1,85 |
1,75 |
|
Other Cash |
|
|
|
|
|
|
|
|
|
|
Other CASH |
|
|
|
|
|
|
|
|
|
|
Other CASH |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owners
Earnings |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
Euro |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
Euro |
2019 |
2020 |
2021,00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
|
|
|
|
|
|
|
|
|
Op. CF |
1,25 |
0,95 |
1,25 |
0,64 |
0,60 |
0,98 |
0,82 |
1,29 |
1,72 |
1,58 |
Op. CF |
1,60 |
1,81 |
3,07 |
|
Capital exp. |
|
|
|
|
|
|
|
|
|
|
Capital exp. |
0,46 |
0,26 |
0,84 |
0,82 |
0,32 |
0,57 |
0,59 |
0,72 |
0,87 |
1,08 |
Capital exp. |
1,28 |
0,89 |
1,26 |
|
Free CF |
|
|
|
|
|
|
|
|
|
|
Free CF |
0,79 |
0,69 |
0,41 |
-0,18 |
0,28 |
0,41 |
0,23 |
0,57 |
0,85 |
0,50 |
Free CF |
0,32 |
0,92 |
1,81 |
|
Free CF-MA |
|
|
|
|
|
|
|
|
|
|
Free CF-MA |
0,74 |
|
|
|
|
|
|
|
|
|
Free CF-MA |
|
|
|
|
FCF-R |
|
|
|
|
|
|
|
|
|
|
FCF-R |
26% |
21% |
10% |
-5% |
7% |
9% |
4% |
9% |
12% |
7% |
FCF-R |
4% |
11% |
16% |
|
Free CF/A
-B- |
|
|
|
|
|
|
|
|
|
|
Free CF/A -B- |
0,93 € |
0,63 € |
0,37 € |
-0,16 € |
0,25 € |
0,36 € |
0,20 € |
0,50 € |
0,75 € |
0,44 € |
Free CF/A -B- |
0,27 € |
0,64 € |
1,34 € |
|
Tilgung |
|
|
|
|
|
|
|
|
|
|
Tilgung |
|
|
|
|
|
|
|
|
|
|
Tilgung |
|
|
|
|
Liqu.Über. |
|
|
|
|
|
|
|
|
|
|
Liqu.Über. |
|
|
|
|
|
|
|
|
|
|
Liqu.Über. |
|
|
|
|
Liqu.Über./A
-B- |
|
|
|
|
|
|
|
|
|
|
Liqu.Über./A -B- |
|
|
|
|
|
|
|
|
|
|
Liqu.Über./A -B- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
EX:N.I. |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. |
-74% |
39% |
75% |
190% |
119% |
106% |
94% |
97% |
110% |
100% |
Capital EX:N.I. |
147% |
241% |
108% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Abschreibungen |
|
|
|
|
|
|
|
|
|
|
Abschreibungen |
0,66 |
0,35 |
0,35 |
0,46 |
0,49 |
0,51 |
0,76 |
0,83 |
0,81 |
0,86 |
Abschreibungen |
0,95 |
1,26 |
1,51 |
|
Absch./GM |
|
|
|
|
|
|
|
|
|
|
Absch./GM |
100% |
1% |
21% |
32% |
37% |
31% |
37% |
36% |
31% |
30% |
Absch./GM |
32% |
45% |
35% |
|
R&D |
|
|
|
|
|
|
|
|
|
|
R&D |
0,62 |
0,40 |
0,44 |
0,46 |
0,53 |
0,55 |
0,72 |
0,77 |
0,78 |
0,84 |
R&D |
0,95 |
1,11 |
1,45 |
|
R&D/GM |
|
|
|
|
|
|
|
|
|
|
R&D/GM |
94% |
32% |
27% |
32% |
40% |
33% |
35% |
33% |
30% |
29% |
R&D/GM |
32% |
40% |
34% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sonderdiv. |
|
|
|
|
|
|
|
|
|
|
Sonderdiv. |
|
|
|
|
|
|
|
|
|
|
Sonderdiv. |
|
|
|
|
Div/A |
|
|
|
|
|
|
|
|
|
|
Div/A |
0 |
0,10 € |
0,10 € |
0,12 € |
0,12 € |
0,12 € |
0,18 € |
0,22 € |
0,25 € |
0,27 € |
Div/A |
0,27 € |
0,22 € |
0,27 € |
|
Divisumme |
|
|
|
|
|
|
|
|
|
|
Divisumme |
0,00 |
0,10 |
0,10 |
0,13 |
0,12 |
0,13 |
0,20 |
0,24 |
0,28 |
0,30 |
Divisumme |
0,31 |
0,31 |
0,36 |
|
DIV/Op.CF |
|
|
|
|
|
|
|
|
|
|
DIV/Op.CF |
|
|
|
|
|
|
|
|
|
|
DIV/Op.CF |
|
|
|
|
DIV/N.I. |
|
|
|
|
|
|
|
|
|
|
DIV/N.I. |
|
|
|
|
|
|
|
|
|
|
DIV/N.I. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Einbehaltene
G. |
|
|
|
|
|
|
|
|
|
|
Einbehaltene G. |
|
|
|
|
|
|
|
|
|
|
Einbehaltene G. |
|
|
|
|
Retained
Ear. |
|
|
|
|
|
|
|
|
|
|
Retained Ear. |
|
|
|
|
|
|
|
|
|
|
Retained Ear. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividynamik/A |
|
|
|
|
|
|
|
|
|
|
Dividynamik/A |
|
|
|
|
|
|
|
|
|
|
Dividynamik/A |
|
|
|
|
Umsatzdynamik |
|
|
|
|
|
|
|
|
|
|
Umsatzdynamik |
|
|
|
|
|
|
|
|
|
|
Umsatzdynamik |
|
|
|
|
N.I.-dynamik |
|
|
|
|
|
|
|
|
|
|
N.I.-dynamik |
|
|
|
|
|
|
|
|
|
|
N.I.-dynamik |
|
|
|
|
EBTv.A.-dyn. |
|
|
|
|
|
|
|
|
|
|
EBTv.A.-dyn. |
|
|
|
|
|
|
|
|
|
|
EBTv.A.-dyn. |
|
|
|
|
Oper.
Inc.-dyn. |
|
|
|
|
|
|
|
|
|
|
Oper. Inc.-dyn. |
|
|
|
|
|
|
|
|
|
|
Oper. Inc.-dyn. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
66,64 |
|
O.I.R. 10J |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J |
|
|
8,30 |
|
N.I. unang.
10J |
|
|
|
|
|
|
|
|
|
|
N.I. unang. 10J |
|
|
|
|
|
|
|
|
|
|
N.I. unang. 10J |
|
|
6,89 |
|
FCF 10J |
|
|
|
|
|
|
|
|
|
|
FCF 10J |
|
|
|
|
|
|
|
|
|
|
FCF 10J |
|
|
5,71 |
|
Capex 10J |
|
|
|
|
|
|
|
|
|
|
Capex 10J |
|
|
|
|
|
|
|
|
|
|
Capex 10J |
|
|
8,40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
12% |
|
UR 10J D
unan. |
|
|
|
|
|
|
|
|
|
|
UR 10J D unan. |
|
|
|
|
|
|
|
|
|
|
UR 10J D unan. |
|
|
10% |
|
FCF-R 10J D |
|
|
|
|
|
|
|
|
|
|
FCF-R 10J D |
|
|
|
|
|
|
|
|
|
|
FCF-R 10J D |
|
|
9% |
|
Capital
EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. 10J D |
|
|
122% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jahre |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
Euro |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
Euro |
2019 |
2020 |
2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
(Ben;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuell) |
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
(Ben;3JD;KGV21) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV21) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV21) |
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
(Ben;3JD;FCF21) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF21) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF21) |
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
(Buff;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Buff;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Buff;aktuell) |
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
(Buff;3JD) |
|
|
|
|
|
|
|
|
|
|
(Buff;3JD) |
|
|
|
|
|
|
|
|
|
|
(Buff;3JD) |
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kennzahlen
var. |
1999 |
|
|
|
|
|
|
|
|
|
Kennzahlen var. |
|
|
|
|
|
|
|
|
|
|
Kennzahlen var. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kurs |
|
|
|
|
|
|
|
|
|
|
Kurs |
|
|
|
|
|
|
|
|
|
|
Kurs |
|
|
|
|
Marktwert |
|
|
|
|
|
|
|
|
|
|
Marktwert |
|
|
|
|
|
|
|
|
|
|
Marktwert |
|
|
|
|
MOper.Inc.V |
|
|
|
|
|
|
|
|
|
|
MOper.Inc.V |
|
|
|
|
|
|
|
|
|
|
MOper.Inc.V |
|
|
|
|
Untern.Wert |
|
|
|
|
|
|
|
|
|
|
Untern.Wert |
|
|
|
|
|
|
|
|
|
|
Untern.Wert |
|
|
|
|
UWOper.Inc.V |
|
|
|
|
|
|
|
|
|
|
UWOper.Inc.V |
|
|
|
|
|
|
|
|
|
|
UWOper.Inc.V |
|
|
|
|
KGV |
|
|
|
|
|
|
|
|
|
|
KGV |
|
|
|
|
|
|
|
|
|
|
KGV |
|
|
|
|
Rendite |
|
|
|
|
|
|
|
|
|
|
Rendite |
|
|
|
|
|
|
|
|
|
|
Rendite |
|
|
|
|
MU |
|
|
|
|
|
|
|
|
|
|
MU |
|
|
|
|
|
|
|
|
|
|
MU |
|
|
|
|
Kurs/BW V. |
|
|
|
|
|
|
|
|
|
|
Kurs/BW V. |
|
|
|
|
|
|
|
|
|
|
Kurs/BW V. |
|
|
|
|
Dividendenre. |
|
|
|
|
|
|
|
|
|
|
Dividendenre. |
|
|
|
|
|
|
|
|
|
|
Dividendenre. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Durch. Didy.
S.87 |
|
|
|
|
|
|
|
|
|
|
Durch. Didy. S.87 |
|
|
|
|
|
|
|
|
|
|
Durch. Didy. S.87 |
|
|
|
|
Durch.
U.Dy.S.87 |
|
|
|
|
|
|
|
|
|
|
Durch. U.Dy.S.87 |
|
|
|
|
|
|
|
|
|
|
Durch. U.Dy.S.87 |
|
|
|
|
Dr. FCF-dy.
S.95 |
|
|
|
|
|
|
|
|
|
|
Dr. FCF-dy. S.95 |
|
|
|
|
|
|
|
|
|
|
Dr. FCF-dy. S.95 |
|
|
|
|
Durch.G.D.S.87 |
|
|
|
|
|
|
|
|
|
|
Durch.G.D.S.87 |
|
|
|
|
|
|
|
|
|
|
Durch.G.D.S.87 |
|
|
|
|
D.EBTv.A.
S.92 |
|
|
|
|
|
|
|
|
|
|
D.EBTv.A. S.92 |
|
|
|
|
|
|
|
|
|
|
D.EBTv.A. S.92 |
|
|
|
|
D. O.Inc.
S.92 |
|
|
|
|
|
|
|
|
|
|
D. O.Inc.
S.92 |
|
|
|
|
|
|
|
|
|
|
D. O.Inc.
S.92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Roll.
Dr.Didy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Didy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Didy. 10J |
|
|
|
|
Roll.
Dr.Udy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 10J |
|
|
|
|
Roll. dFCF
d. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 10J |
|
|
|
|
Roll.
Dr.Gdy.10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy.10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy.10J |
|
|
|
|
Roll.EBT.va
10J |
|
|
|
|
|
|
|
|
|
|
Roll.EBT.va 10J |
|
|
|
|
|
|
|
|
|
|
Roll.EBT.va 10J |
|
|
|
|
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Roll. Dr.
Didy 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr. Didy 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr. Didy 5J |
|
|
|
|
Roll.
Dr.Udy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 5J |
|
|
|
|
Roll. dFCF
d. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 5J |
|
|
|
|
Roll.
Dr.Gdy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy. 5J |
|
|
|
|
Roll. EBT.va
5J |
|
|
|
|
|
|
|
|
|
|
Roll. EBT.va 5J |
|
|
|
|
|
|
|
|
|
|
Roll. EBT.va 5J |
|
|
|
|
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|