Linde |
|
|
|
Linde |
KE |
|
|
|
|
|
|
KE |
|
|
Linde |
|
|
|
KE |
|
|
2018 Fusion |
Linde PLC |
|
|
|
|
|
|
|
|
|
|
Linde PLC |
Mrd. € |
1996 |
1997 |
1998 |
Mrd. € |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
Mrd. € |
2009 |
2010 |
2011 |
2012 |
2013 |
14-17 |
2018 Fusion |
Mrd. $ |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
2027 |
Mrd. $ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
Umsatz |
4,50 |
4,88 |
5,49 |
Umsatz |
6,19 |
8,45 |
8,83 |
8,73 |
8,99 |
9,42 |
9,51 |
12,44 |
12,31 |
12,66 |
Umsatz |
11,21 |
12,87 |
13,79 |
15,28 |
16,66 |
k.A. |
2018 Fusion |
Umsatz |
28,08 |
28,23 |
27,24 |
30,79 |
33,36 |
|
|
|
|
|
Umsatz |
C.O.S. |
|
|
|
C.O.S. |
|
|
|
|
|
|
|
|
8,28 |
8,65 |
C.O.S. |
7,44 |
8,35 |
8,77 |
9,76 |
10,64 |
k.A. |
2018 Fusion |
C.O.S. |
21,85 |
21,32 |
20,01 |
22,18 |
23,65 |
|
|
|
|
|
C.O.S. |
GM |
|
|
|
GM |
|
|
|
|
|
|
|
|
4,03 |
4,01 |
GM |
3,77 |
4,52 |
5,02 |
5,52 |
6,02 |
k.A. |
2018 Fusion |
GM |
6,23 |
6,91 |
7,23 |
8,61 |
9,71 |
|
|
|
|
|
GM |
GMR |
|
|
|
GMR |
|
|
|
|
|
|
|
|
33% |
32% |
GMR |
34% |
35% |
36% |
36% |
36% |
k.A. |
2018 Fusion |
GMR |
22% |
24% |
27% |
28% |
29% |
|
|
|
|
|
GMR |
S.G.A. |
|
|
|
S.G.A. |
|
|
|
|
|
|
|
|
3,04 |
2,93 |
S.G.A. |
2,66 |
3,03 |
3,29 |
3,76 |
4,02 |
k.A. |
2018 Fusion |
S.G.A. |
3,69 |
3,81 |
3,71 |
3,58 |
3,31 |
|
|
|
|
|
S.G.A. |
S.G.A./GM |
|
|
|
S.G.A./GM |
|
|
|
|
|
|
|
|
75% |
73% |
S.G.A./GM |
71% |
67% |
66% |
68% |
67% |
k.A. |
2018 Fusion |
S.G.A./GM |
59% |
55% |
51% |
42% |
34% |
|
|
|
|
|
S.G.A./GM |
Oper. Inc. |
|
|
|
Oper. Inc. |
|
|
|
|
|
|
|
|
0,99 |
1,08 |
Oper. Inc. |
1,11 |
1,49 |
1,73 |
1,76 |
2,00 |
k.A. |
2018 Fusion |
Oper. Inc. |
2,54 |
3,10 |
3,52 |
5,03 |
6,40 |
|
|
|
|
|
Oper. Inc. |
O.I.R. |
|
|
|
O.I.R. |
|
|
|
|
|
|
|
|
8% |
9% |
O.I.R. |
10% |
12% |
13% |
12% |
12% |
k.A. |
2018 Fusion |
O.I.R. |
9% |
11% |
13% |
16% |
19% |
|
|
|
|
|
O.I.R. |
Zinsen |
|
|
|
Zinsen |
|
|
|
|
|
|
|
|
0,85 |
0,76 |
Zinsen |
0,64 |
0,68 |
0,65 |
0,66 |
0,48 |
k.A. |
2018 Fusion |
Zinsen |
0,38 |
0,04 |
0,12 |
0,08 |
0,06 |
|
|
|
|
|
Zinsen |
Zinsen/Op.
Inc. |
|
|
|
Zinsen/Op. Inc. |
|
|
|
|
|
|
|
|
86% |
70% |
Zinsen/Op. Inc. |
58% |
46% |
38% |
38% |
24% |
k.A. |
2018 Fusion |
Zinsen/Op. Inc. |
15% |
1% |
3% |
2% |
1% |
|
|
|
|
|
Zinsen/Op. Inc. |
Equity+Z.erg. |
|
|
|
Equity+Z.erg. |
|
|
|
|
|
|
|
|
0,55 |
0,43 |
Equity+Z.erg. |
0,37 |
0,46 |
0,44 |
0,45 |
0,11 |
k.A. |
2018 Fusion |
Equity+Z.erg. |
0,33 |
0,15 |
0,27 |
0,32 |
0,41 |
|
|
|
|
|
Equity+Z.erg. |
EBTv.And |
|
|
|
EBTv.And |
|
|
|
|
|
|
|
|
0,69 |
0,75 |
EBTv.And |
0,84 |
1,27 |
1,52 |
1,55 |
1,63 |
k.A. |
2018 Fusion |
EBTv.And |
2,49 |
3,21 |
3,67 |
5,27 |
6,75 |
|
|
|
|
|
EBTv.And |
EBTv.And R |
|
|
|
EBTv.And R |
|
|
|
|
|
|
|
|
6% |
6% |
EBTv.And R |
7% |
10% |
11% |
10% |
10% |
k.A. |
2018 Fusion |
EBTv.And R |
9% |
11% |
13% |
17% |
20% |
|
|
|
|
|
EBTv.And R |
Andere |
|
|
|
Andere |
|
|
|
|
|
|
|
|
0,69 |
0,26 |
Andere |
0,00 |
0,13 |
0,10 |
0,14 |
0,16 |
k.A. |
2018 Fusion |
Andere |
-0,02 |
-0,05 |
-0,19 |
-0,04 |
-1,04 |
|
|
|
|
|
Andere |
Andere/U |
|
|
|
Andere/U |
|
|
|
|
|
|
|
|
6% |
2% |
Andere/U |
0% |
1% |
1% |
1% |
1% |
k.A. |
2018 Fusion |
Andere/U |
0% |
0% |
-1% |
0% |
-3% |
|
|
|
|
|
Andere/U |
EBT |
|
|
|
EBT |
|
|
|
|
|
|
|
|
1,39 |
1,01 |
EBT |
0,84 |
1,40 |
1,62 |
1,69 |
1,79 |
k.A. |
2018 Fusion |
EBT |
2,47 |
3,16 |
3,48 |
5,23 |
5,71 |
|
|
|
|
|
EBT |
Tax |
|
|
|
Tax |
|
|
|
|
|
|
|
|
0,38 |
0,23 |
Tax |
0,19 |
0,33 |
0,38 |
0,36 |
0,36 |
k.A. |
2018 Fusion |
Tax |
0,74 |
0,77 |
0,85 |
1,26 |
1,43 |
|
|
|
|
|
Tax |
Minority
Int. |
|
|
|
Minority Int. |
|
|
|
|
|
|
|
|
0,06 |
0,06 |
Minority Int. |
0,06 |
0,06 |
0,07 |
0,07 |
0,11 |
k.A. |
2018 Fusion |
Minority Int. |
0,00 |
0,10 |
0,13 |
0,14 |
0,13 |
|
|
|
|
|
Minority Int. |
N.I. |
0,19 |
0,21 |
0,24 |
N.I. |
0,24 |
0,27 |
0,24 |
0,24 |
0,11 |
0,27 |
0,51 |
1,84 |
0,95 |
0,72 |
N.I. |
0,59 |
1,01 |
1,17 |
1,25 |
1,32 |
k.A. |
2018 Fusion |
N.I. |
1,73 |
2,29 |
2,50 |
3,83 |
4,15 |
|
|
|
|
|
N.I. |
UR |
4% |
4% |
4% |
UR |
4% |
3% |
3% |
3% |
1% |
3% |
5% |
15% |
8% |
6% |
UR |
5% |
8% |
8% |
9% |
9% |
k.A. |
2018 Fusion |
UR |
6% |
8% |
10% |
13% |
15% |
|
|
|
|
|
UR |
N.I. +-
Sondereffekt |
|
|
|
N.I. +- Sondereffekt |
|
|
|
|
|
|
|
|
|
|
N.I. +- Sondereffekt |
|
|
|
|
|
k.A. |
2018 Fusion |
N.I. +- Sondereffekt |
|
|
|
|
5,04 |
|
|
|
|
|
N.I. +- Sondereffekt |
SD |
|
|
|
SD |
|
|
|
|
|
|
0,45 |
4,07 |
8,29 |
2,19 |
SD |
2,78 |
1,77 |
1,61 |
5,62 |
5,30 |
k.A. |
2018 Fusion |
SD |
|
1,62 |
2,80 |
2,88 |
1,85 |
|
|
|
|
|
SD |
G/A +-
Sondereffekt |
|
|
|
G/A +- Sondereffekt |
|
|
|
|
|
|
|
|
2,47 € |
|
G/A +- Sondereffekt |
|
|
|
|
|
k.A. |
2018 Fusion |
G/A +- Sondereffekt |
|
|
|
|
10,08$ |
|
|
|
|
|
G/A +- Sondereffekt |
G/A -B- |
2,26 € |
2,50 € |
2,86 € |
G/A -B- |
2,01 € |
2,27 € |
2,02 € |
2,01 € |
0,91 € |
2,30 € |
4,30 € |
11,85 € |
5,87 € |
4,27 € |
G/A -B- |
3,51 € |
5,94 € |
6,88 € |
7,03 € |
7,10 € |
k.A. |
2018 Fusion |
G/A -B- |
3,17 $ |
4,22 $ |
4,75 $ |
7,40 $ |
8,30$ |
|
|
|
|
|
G/A -B- |
G/A -D- |
2,26 € |
2,50 € |
2,86 € |
G/A -D- |
2,01 € |
2,27 € |
2,02 € |
2,01 € |
0,91 € |
2,24 € |
4,06 € |
11,04 € |
5,70 € |
4,24 € |
G/A -D- |
3,48 € |
5,86 € |
6,82 € |
6,97 € |
7,08 € |
k.A. |
2018 Fusion |
G/A -D- |
3,11 $ |
4,19 $ |
4,71 $ |
7,33 $ |
8,23$ |
|
|
|
|
|
G/A -D- |
G/A-B-EBTv.AN. |
|
|
|
G/A-B-EBTv.AN. |
|
|
|
|
|
|
|
|
4,01 € |
4,23 € |
G/A-B-EBTv.AN. |
4,73 € |
7,29 € |
8,60 € |
8,71 € |
8,81 € |
k.A. |
2018 Fusion |
G/A-B-EBTv.AN. |
4,57 $ |
5,66 $ |
6,62 $ |
9,81 $ |
13,50$ |
|
|
|
|
|
G/A-B-EBTv.AN. |
|
|
|
|
|
KE |
|
|
|
|
|
|
KE |
|
|
|
|
|
|
KE |
|
k.A. |
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
Jahre |
1996 |
1997 |
1998 |
Jahre |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
Jahre |
2009 |
2010 |
2011 |
2012 |
2013 |
k.A. |
2018 Fusion |
Jahre |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
2027 |
Jahre |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
Netto KE |
|
|
|
Netto KE |
|
|
|
|
|
|
|
|
|
|
Netto KE |
|
|
|
|
|
k.A. |
2018 Fusion |
Netto KE |
-0,52 |
-2,59 |
-2,41 |
-4,56 |
-5,13 |
|
|
|
|
|
Netto KE |
AA -B- |
0,084 |
0,084 |
0,084 |
AA -B- |
0,119 |
0,119 |
0,119 |
0,119 |
0,121 |
0,117 |
0,119 |
0,155 |
0,162 |
0,168 |
AA -B- |
0,169 |
0,169 M |
0,171 M |
0,178 M |
0,185 M |
k.A. |
2018 Fusion |
AA -B- |
0,545 M |
0,541 M |
0,527 M |
0,517 M |
0,500m |
|
|
|
|
|
AA -B- |
AA -D- |
0,084 |
0,084 |
0,084 |
AA -D- |
0,119 |
0,119 |
0,119 |
0,119 |
0,121 |
0,121 |
0,126 |
0,167 |
0,167 |
0,169 |
AA -D- |
0,170 |
0,172 M |
0,172 M |
0,179 M |
0,186 M |
k.A. |
2018 Fusion |
AA -D- |
0,555 M |
0,545 M |
0,531 M |
0,522 M |
0,504m |
|
|
|
|
|
AA -D- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
AA -D- +Eig.A. |
|
0,552 M |
0,552 M |
0,552 M |
0,552m |
|
|
|
|
|
AA -D- +Eig.A. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
BW
(dil.) |
92,95 $ |
90,04 $ |
89,11 $ |
84,37 $ |
79,42$ |
|
|
|
|
|
BW
(dil.) |
BW |
|
|
|
BW |
33 € |
34 € |
36 € |
34 € |
32 € |
33 € |
35 € |
48 € |
52 € |
47 € |
BW |
51,41 € |
63,08 € |
67,47 € |
73,54 € |
69,02 € |
k.A. |
2018 Fusion |
BW(dil.)+EiA |
|
94,62 $ |
95,45 $ |
88,93 $ |
99,22$ |
|
|
|
|
|
BW(dil.)+EiA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
EKR |
|
10% |
10% |
EKR |
10% |
7% |
6% |
6% |
3% |
7% |
13% |
n.s. |
12% |
8% |
EKR |
7% |
12% |
11% |
11% |
10% |
k.A. |
2018 Fusion |
EKR |
|
4% |
5% |
7% |
10% |
|
|
|
|
|
EKR |
CR |
|
5% |
5% |
C-MA-(I+G)R |
|
|
3% |
3% |
1% |
3% |
6% |
n.s. |
6% |
5% |
C-MA-(I+G)R |
4% |
8% |
8% |
7% |
7% |
k.A. |
2018 Fusion |
CR-MA R |
|
3% |
3% |
4% |
6% |
|
|
|
|
|
CR-MA R |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
WC/O.I.R. R |
|
10% |
11% |
16% |
22% |
|
|
|
|
|
WC/O.I.R. R |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
St.Equ. -MA |
|
|
|
St.Equ. -MA |
3,92 |
4,10 |
4,27 |
4,05 |
3,85 |
4,04 |
4,42 |
8,00 |
8,76 |
7,87 |
St.Equ. -MA |
8,74 |
10,85 |
11,60 |
13,09 |
12,77 |
k.A. |
2018 Fusion |
St.Equ. -MA |
51,59 |
49,07 |
47,32 |
44,04 |
40,03 |
|
|
|
|
|
St.Equ. -MA |
St.Equ. |
2,18 |
2,36 |
2,48 |
St.Equ. |
4,06 |
4,13 |
4,31 |
4,09 |
3,89 |
4,08 |
4,47 |
8,23 |
9,21 |
8,25 |
St.Equ. |
9,19 |
11,36 |
12,14 |
13,66 |
13,69 |
k.A. |
2018 Fusion |
St.Equ. |
57,08 |
51,52 |
49,57 |
45,43 |
41,37 |
|
|
|
|
|
St.Equ. |
C-MA. |
|
|
|
C-MA. |
8,86 |
11,65 |
12,83 |
12,17 |
11,88 |
11,55 |
12,57 |
27,77 |
24,51 |
23,44 |
C-MA. |
23,93 |
26,37 |
28,38 |
32,91 |
31,93 |
k.A. |
2018 Fusion |
Eq.-MA+EigeneA |
|
52,23 |
52,69 |
49,09 |
54,77 |
|
|
|
|
|
Eq.-MA+EigeneA |
C |
4,25 |
4,51 |
4,79 |
C |
9,00 |
11,68 |
12,87 |
12,21 |
11,92 |
11,59 |
12,62 |
28,00 |
24,96 |
23,82 |
C |
24,38 |
26,89 |
28,92 |
33,48 |
32,75 |
k.A. |
2018 Fusion |
C-MA |
87,90 |
84,16 |
85,98 |
80,21 |
78,31 |
|
|
|
|
|
C-MA |
|
|
|
|
C-MA-(I+G) |
|
8,26 |
9,50 |
8,92 |
8,74 |
8,48 |
9,43 |
16,57 |
13,39 |
13,37 |
C-MA-(I+G) |
13,31 |
15,06 |
17,75 |
18,71 |
18,46 |
k.A. |
2018 Fusion |
C-MA+EigeneA |
|
87,32 |
91,35 |
85,26 |
93,05 |
|
|
|
|
|
C-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
C |
93,39 |
86,61 |
88,23 |
81,61 |
79,66 |
|
|
|
|
|
C |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
WorkingCapital |
32,45 |
31,82 |
31,51 |
28,73 |
27,09 |
|
|
|
|
|
WorkingCapital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
Kapitalums.
Ges. |
|
1,15 |
1,22 |
Kapitalums. Ges. |
1,29 |
0,94 |
0,76 |
0,68 |
0,74 |
0,79 |
0,82 |
0,99 |
0,44 |
0,51 |
Kapitalums. Ges. |
0,47 |
0,53 |
0,51 |
0,53 |
0,50 |
k.A. |
2018 Fusion |
Kapitalum. Ges. |
|
0,30 |
0,31 |
0,35 |
0,41 |
|
|
|
|
|
Kapitalum. Ges. |
Property P&E |
|
|
|
Property P&E |
2,36 |
4,38 |
4,42 |
4,07 |
3,77 |
3,81 |
3,83 |
7,22 |
7,21 |
7,16 |
Property P&E |
7,57 |
8,72 |
9,03 |
10,19 |
11,38 |
k.A. |
2018 Fusion |
Property P&E |
29,72 |
29,06 |
28,71 |
26,00 |
23,55 |
|
|
|
|
|
Property P&E |
Kapit.u. P&E |
|
|
|
Kapit.u. P&E |
|
|
2,02 |
1,98 |
2,21 |
2,50 |
2,50 |
|
1,70 |
1,77 |
Kapit.u. P&E |
1,57 |
1,70 |
1,58 |
1,69 |
1,63 |
k.A. |
2018 Fusion |
Kapitalu. P.P&E |
|
0,95 |
0,94 |
1,07 |
1,28 |
|
|
|
|
|
Kapitalu. P.P&E |
Lager |
|
|
|
Lager |
|
|
|
|
|
|
|
|
1,06 |
0,99 |
Lager |
0,97 |
0,96 |
1,04 |
1,10 |
1,09 |
k.A. |
2018 Fusion |
Lager |
1,65 |
1,70 |
1,73 |
1,73 |
1,98 |
|
|
|
|
|
Lager |
Lagerumsch. |
|
|
|
Lagerumsch. |
|
|
|
|
|
|
|
|
|
11,94 |
Lagerumsch. |
11,32 |
13,27 |
14,36 |
14,69 |
15,15 |
k.A. |
2018 Fusion |
Lagerumsch. |
|
17,11 |
16,02 |
17,80 |
19,28 |
|
|
|
|
|
Lagerumsch. |
Forderungen |
|
|
|
Forderungen |
|
|
|
|
|
|
|
|
1,61 |
1,64 |
Forderungen |
1,61 |
1,86 |
2,03 |
2,60 |
2,78 |
k.A. |
2018 Fusion |
Forderungen |
4,30 |
4,32 |
4,17 |
4,50 |
4,56 |
|
|
|
|
|
Forderungen |
Ford.Umsch. |
|
|
|
Ford.Umsch. |
|
|
|
|
|
|
|
|
|
7,86 |
Ford.Umsch. |
6,84 |
7,99 |
7,41 |
7,53 |
6,41 |
k.A. |
2018 Fusion |
Ford.Umsch. |
|
6,57 |
6,31 |
7,38 |
7,41 |
|
|
|
|
|
Ford.Umsch. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
EQ + Eigene A. |
|
60% |
58% |
58% |
59% |
|
|
|
|
|
EQ + Eigene A. |
EQ |
51% |
52% |
52% |
EQ |
45% |
35% |
33% |
33% |
33% |
35% |
35% |
29% |
37% |
35% |
EQ |
38% |
42% |
42% |
41% |
42% |
k.A. |
2018 Fusion |
EQ |
61% |
59% |
56% |
55% |
52% |
|
|
|
|
|
EQ |
ges.
Schulden |
2,07 |
2,15 |
2,31 |
ges. Schulden |
4,95 |
7,54 |
8,56 |
8,12 |
8,03 |
7,52 |
8,15 |
19,77 |
15,75 |
15,57 |
ges. Schulden |
15,19 |
15,53 |
16,78 |
19,82 |
19,06 |
k.A. |
2018 Fusion |
Schulden ges. |
36,31 |
35,09 |
38,66 |
36,18 |
38,29 |
|
|
|
|
|
Schulden ges. |
Schulden
Kurz |
|
|
|
Schulden Kurz |
|
|
|
|
3,77 |
3,48 |
3,98 |
6,10 |
6,37 |
6,02 |
Schulden Kurz |
5,01 |
5,36 |
6,56 |
6,81 |
6,84 |
k.A. |
2018 Fusion |
Schulden Kurz |
12,96 |
12,16 |
13,74 |
13,64 |
16,48 |
|
|
|
|
|
Schulden Kurz |
Schulden
Lang |
|
|
|
Schulden Lang |
|
|
|
|
4,26 |
4,03 |
4,16 |
13,67 |
9,37 |
9,55 |
Schulden Lang |
10,18 |
9,89 |
10,22 |
13,01 |
12,33 |
k.A. |
2018 Fusion |
Schulden Lang |
23,35 |
22,93 |
24,92 |
22,54 |
21,81 |
|
|
|
|
|
Schulden Lang |
SK:SL |
|
|
|
SK:SL |
|
|
|
|
|
|
|
|
0,68 |
0,63 |
SK:SL |
0,49 |
0,54 |
0,64 |
0,52 |
0,55 |
k.A. |
2018 Fusion |
SK:SL |
0,56 |
0,53 |
0,55 |
0,61 |
0,76 |
|
|
|
|
|
SK:SL |
SL:N.I. |
|
|
|
SL:N.I. |
|
|
|
|
|
|
|
|
9,86 |
13,26 |
SL:N.I. |
17,25 |
9,79 |
8,74 |
9,86 |
8,62 |
k.A. |
2018 Fusion |
SL:N.I. |
13,50 |
9,59 |
9,48 |
5,68 |
4,22 |
|
|
|
|
|
SL:N.I. |
S:N.I. |
|
|
|
S:N.I. |
|
|
|
|
|
|
|
|
|
|
S:N.I. |
|
|
|
|
|
k.A. |
2018 Fusion |
S:N.I. |
20,99 |
14,68 |
14,70 |
9,11 |
7,41 |
|
|
|
|
|
S:N.I. |
Vermög. Kurz |
|
|
|
Vermög. Kurz |
|
|
|
|
3,90 |
3,60 |
4,01 |
6,54 |
4,39 |
4,38 |
Vermög. Kurz |
4,00 |
4,63 |
5,84 |
6,68 |
6,23 |
k.A. |
2018 Fusion |
Vermög. Kurz |
17,27 |
10,35 |
10,92 |
10,16 |
13,05 |
|
|
|
|
|
Vermög. Kurz |
Vermög. Lang |
|
|
|
Vermög. Lang |
|
|
|
|
8,02 |
8,00 |
8,61 |
21,46 |
20,57 |
19,50 |
Vermög. Lang |
20,38 |
22,26 |
23,07 |
26,80 |
26,52 |
k.A. |
2018 Fusion |
Vermög. Lang |
76,12 |
76,26 |
77,31 |
71,45 |
66,61 |
|
|
|
|
|
Vermög. Lang |
WCV |
|
|
|
WCV |
|
|
|
|
-4,13 |
-3,92 |
-4,14 |
-13,23 |
-11,36 |
-11,19 |
WCV |
-11,19 |
-10,90 |
-10,94 |
-13,14 |
-12,83 |
k.A. |
2018 Fusion |
WCV |
-19,04 |
-24,74 |
-27,74 |
-26,02 |
-25,24 |
|
|
|
|
|
WCV |
V. 3.Gr. |
|
|
|
V. 3.Gr. |
|
|
|
|
1,03 |
1,03 |
1,01 |
1,07 |
0,68 |
0,73 |
V. 3.Gr. |
0,80 |
0,86 |
0,89 |
0,98 |
0,91 |
k.A. |
2018 Fusion |
Current R. |
1,33 |
0,85 |
0,79 |
0,74 |
0,79 |
|
|
|
|
|
Current R. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
Im. + Good. |
|
|
|
Im. + Good. |
0,10 |
3,39 |
3,33 |
3,25 |
3,14 |
3,07 |
3,14 |
11,20 |
11,12 |
10,07 |
Im. + Good. |
10,62 |
11,31 |
11,17 |
14,20 |
13,47 |
k.A. |
2018 Fusion |
Im. + Good. |
43,10 |
43,16 |
44,39 |
40,84 |
38,24 |
|
|
|
|
|
Im. + Good. |
St.Equ.-MA
-I.+G. |
|
|
|
St.Equ.-MA -I.+G. |
3,82 |
0,71 |
0,94 |
0,80 |
0,71 |
0,97 |
1,28 |
-3,20 |
-2,36 |
-2,20 |
St.Equ.-MA -I.+G. |
-1,88 |
-0,46 |
0,43 |
-1,11 |
-0,70 |
k.A. |
2018 Fusion |
St.Equ.-MA -I.+G. |
8,49 |
5,91 |
3,03 |
3,20 |
1,79 |
|
|
|
|
|
St.Equ.-MA -I.+G. |
BW - I.+G. |
|
|
|
BW - I.+G. |
32 € |
6 € |
8 € |
7 € |
6 € |
8 € |
10 € |
NEG |
NEG |
NEG |
BW - I.+G. |
NEG |
NEG |
2,50 € |
NEG |
NEG |
k.A. |
2018 Fusion |
BW - I.+G. |
15,30 $ |
10,84 $ |
5,71 $ |
6,13 $ |
3,55$ |
|
|
|
|
|
BW - I.+G. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
|
|
Op. CF |
0,41 |
0,74 |
1,12 |
1,27 |
1,28 |
1,25 |
1,50 |
1,23 |
1,74 |
1,88 |
Op. CF |
2,14 |
2,42 |
2,43 |
2,52 |
3,14 |
k.A. |
2018 Fusion |
Op. CF |
|
6,12 |
7,43 |
9,73 |
8,86 |
|
|
|
|
|
Op. CF |
F.
CF |
|
|
|
F. CF |
-4,45 |
-0,91 |
-0,72 |
-0,39 |
-0,66 |
-0,74 |
-0,81 |
-10,28 |
2,09 |
-1,27 |
I. CF |
-0,99 |
-1,07 |
-2,91 |
-3,81 |
-1,52 |
k.A. |
2018 Fusion |
I. CF |
|
1,19 |
-2,99 |
-3,01 |
-3,09 |
|
|
|
|
|
I. CF |
I.
CF |
|
|
|
I. CF |
3,75 |
-0,06 |
-0,46 |
-0,69 |
-0,43 |
-0,50 |
-3,6 |
8,77 |
-3,59 |
-0,44 |
F. CF |
-1,33 |
-1,08 |
0,34 |
1,52 |
-1,68 |
k.A. |
2018 Fusion |
F. CF |
|
-9,00 |
-3,35 |
-7,59 |
-3,09 |
|
|
|
|
|
F. CF |
CASH |
|
|
|
CASH |
0,40 |
0,52 |
0,18 |
0,36 |
0,56 |
0,56 |
0,91 |
0,62 |
0,86 |
1,00 |
CASH |
0,83 |
1,16 |
1,00 |
1,22 |
1,18 |
k.A. |
2018 Fusion |
CASH |
|
2,71 |
3,75 |
2,82 |
5,44 |
|
|
|
|
|
CASH |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
Other CASH |
|
|
|
|
|
|
|
|
|
|
Other CASH |
|
|
|
|
|
KE |
|
|
|
|
|
|
KE |
|
|
|
|
|
|
KE |
|
k.A. |
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
Owners
Earnings |
1996 |
1997 |
1998 |
Owners Earnings |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
Owners Earnings |
2009 |
2010 |
2011 |
2012 |
2013 |
k.A. |
2018 Fusion |
Owners Earnings |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
2027 |
Owners Earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
|
|
Op. CF |
|
|
|
|
|
|
|
|
1,74 |
1,88 |
Op. CF |
2,14 |
2,42 |
2,43 |
2,52 |
3,14 |
k.A. |
2018 Fusion |
Op. CF |
|
6,12 |
7,43 |
9,73 |
8,86 |
|
|
|
|
|
Op. CF |
Capital exp. |
|
|
|
Capital exp. |
|
|
|
|
|
|
|
|
1,05 |
1,40 |
Capital exp. |
1,10 |
1,19 |
1,35 |
1,79 |
2,16 |
k.A. |
2018 Fusion |
Capital exp. |
|
3,68 |
3,40 |
3,09 |
3,17 |
|
|
|
|
|
Capital exp. |
Free CF |
|
|
|
Free CF |
|
|
|
|
|
|
|
|
0,69 |
0,48 |
Free CF |
1,14 |
1,23 |
1,07 |
0,73 |
0,98 |
k.A. |
2018 Fusion |
Free CF |
|
2,44 |
4,03 |
6,64 |
5,69 |
|
|
|
|
|
Free CF |
Free CF-MA |
|
|
|
Free CF-MA |
|
|
|
|
|
|
|
|
0,63 |
0,42 |
Free CF-MA |
1,08 |
1,17 |
1,00 |
0,66 |
0,87 |
k.A. |
2018 Fusion |
Free CF-MA |
|
2,34 |
3,90 |
6,50 |
5,56 |
|
|
|
|
|
Free CF-MA |
FCF-R |
|
|
|
FCF-R |
|
|
|
|
|
|
|
|
|
|
FCF-R |
|
|
|
|
|
k.A. |
2018 Fusion |
FCF-R |
|
9% |
15% |
22% |
17% |
|
|
|
|
|
FCF-R |
Free CF/A
-B- |
|
|
|
Free CF/A -B- |
|
|
|
|
|
|
|
|
3,89 € |
2,50 € |
Free CF/A -B- |
6,39 € |
6,92 € |
5,85 € |
3,71 € |
4,70 € |
k.A. |
2018 Fusion |
Free CF/A -B- |
|
4,33 $ |
7,40 $ |
12,57 $ |
11,12$ |
|
|
|
|
|
Free CF/A -B- |
Tilgung
gesch.7% |
|
|
|
Tilgung gesch.7% |
|
|
|
|
|
|
|
|
1,38 |
1,10 |
Tilgung gesch.7% |
1,09 |
1,06 |
1,09 |
1,17 |
1,39 |
k.A. |
2018 Fusion |
Tilgung |
|
2,54 |
2,46 |
2,71 |
2,53 |
|
|
|
|
|
Tilgung |
Liqu.Über. |
|
|
|
Liqu.Über. |
|
|
|
|
|
|
|
|
0,75 |
0,68 |
Liqu.Über. |
0,01 |
0,11 |
0,09 |
0,51 |
0,52 |
k.A. |
2018 Fusion |
Liqu.Über. |
|
0,20 |
1,44 |
3,79 |
3,03 |
|
|
|
|
|
Liqu.Über. |
Liqu.Über./A
-B- |
|
|
|
Liqu.Über./A -B- |
|
|
|
|
|
|
|
|
4,63 € |
4,05 € |
Liqu.Über./A -B- |
0,06 € |
0,65 € |
0,53 € |
2,87 € |
2,81 € |
k.A. |
2018 Fusion |
Liqu.Über./A -B- |
|
0,37 $ |
2,73 $ |
7,33 $ |
6,06$ |
|
|
|
|
|
Liqu.Über./A -B- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
Capital
EX:N.I. |
|
|
|
Capital EX:N.I. |
|
|
|
|
|
|
|
|
111% |
194% |
Capital EX:N.I. |
186% |
118% |
115% |
136% |
151% |
k.A. |
2018 Fusion |
Capital EX:N.I. |
|
154% |
129% |
78% |
74% |
|
|
|
|
|
Capital EX:N.I. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
Abschreibungen |
|
|
|
Abschreibungen |
|
|
|
|
|
|
|
|
1,28 |
1,22 |
Abschreibungen |
1,22 |
1,25 |
1,30 |
1,54 |
1,80 |
k.A. |
2018 Fusion |
Abschreibungen |
4,92 |
4,68 |
4,63 |
4,64 |
4,20 |
|
|
|
|
|
Abschreibungen |
Absch./GM |
|
|
|
Absch./GM |
|
|
|
|
|
|
|
|
32% |
30% |
Absch./GM |
32% |
28% |
26% |
28% |
30% |
k.A. |
2018 Fusion |
Absch./GM |
|
68% |
64% |
54% |
43% |
|
|
|
|
|
Absch./GM |
R&D |
|
|
|
R&D |
|
|
|
|
|
|
|
|
0,10 |
0,10 |
R&D |
0,09 |
0,09 |
0,10 |
0,10 |
0,09 |
k.A. |
2018 Fusion |
R&D |
|
0,18 |
0,15 |
0,14 |
0,14 |
|
|
|
|
|
R&D |
R&D/GM |
|
|
|
R&D/GM |
|
|
|
|
|
|
|
|
2% |
2% |
R&D/GM |
2% |
2% |
2% |
2% |
1% |
k.A. |
2018 Fusion |
R&D/GM |
|
3% |
2% |
2% |
1% |
|
|
|
|
|
R&D/GM |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
Sonderdiv. |
|
|
|
Sonderdiv. |
|
|
|
|
|
|
|
|
|
|
Sonderdiv. |
|
|
|
|
|
k.A. |
2018 Fusion |
Sonderdiv. |
|
|
|
|
|
|
|
|
|
|
Sonderdiv. |
Div/A |
0,90 € |
1,00 € |
1,13 € |
Div/A |
1,13 € |
1,35 € |
1,13 € |
1,13 € |
1,13 € |
1,25 € |
1,40 € |
1,50 € |
1,70 € |
1,80 € |
Div/A |
1,80 € |
2,20 € |
2,50 € |
2,70 € |
3,00 € |
k.A. |
2018 Fusion |
Div/A |
3,30 $ |
3,50 $ |
3,852 $ |
4,24 $ |
4,68$ |
|
|
|
|
|
Div/A |
Divisumme |
0,08 |
0,08 |
0,10 |
Divisumme |
0,14 |
0,16 |
0,14 |
0,14 |
0,14 |
0,15 |
0,17 |
0,23 |
0,28 |
0,30 |
Divisumme |
0,30 |
0,37 |
0,43 |
0,48 |
0,56 |
k.A. |
2018 Fusion |
Divisumme |
1,80 |
1,89 |
2,03 |
2,19 |
2,34 |
|
|
|
|
|
Divisumme |
DIV/Op.CF |
|
|
|
DIV/Op.CF |
33% |
22% |
12% |
11% |
11% |
12% |
11% |
19% |
16% |
16% |
DIV/Op.CF |
14% |
15% |
18% |
19% |
18% |
k.A. |
2018 Fusion |
DIV/FCF |
|
81% |
52% |
34% |
42% |
|
|
|
|
|
DIV/Op.CF |
DIV/N.I. |
40% |
40% |
40% |
DIV/N.I. |
56% |
59% |
56% |
56% |
124% |
54% |
33% |
13% |
29% |
42% |
DIV/N.I. |
51% |
37% |
37% |
38% |
42% |
k.A. |
2018 Fusion |
DIV/N.I. |
104% |
83% |
81% |
57% |
56% |
|
|
|
|
|
DIV/N.I. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
Einbehaltene
G. |
|
|
|
Einbehaltene G. |
|
|
|
|
|
|
|
|
0,67 |
0,32 |
Einbehaltene G. |
0,29 |
0,64 |
1,18 |
0,77 |
0,76 |
k.A. |
2018 Fusion |
Einbehaltene G. |
|
0,40 |
0,47 |
1,64 |
1,81 |
|
|
|
|
|
Einbehaltene G. |
Retained
Ear. |
|
|
|
Retained Ear. |
|
|
|
|
|
|
|
|
3,94 |
4,21 |
Retained Ear. |
4,26 |
5,11 |
5,75 |
5,89 |
6,52 |
k.A. |
2018 Fusion |
Retained Ear. |
16,53 |
16,84 |
17,18 |
18,71 |
20,54 |
|
|
|
|
|
Retained Ear. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
Dividynamik/A |
|
|
|
Dividynamik/A |
|
|
|
|
|
|
|
|
|
|
Dividynamik/A |
|
|
|
|
|
k.A. |
2018 Fusion |
Dividynamik/A |
|
6% |
10% |
10% |
10% |
|
|
|
|
|
Dividynamik/A |
Umsatzdynamik |
|
|
|
Umsatzdynamik |
|
|
|
|
|
|
|
|
|
|
Umsatzdynamik |
|
|
|
|
|
k.A. |
2018 Fusion |
Umsatzdynamik |
|
1% |
4% |
13% |
8% |
|
|
|
|
|
Umsatzdynamik |
N.I.-dynamik |
|
|
|
N.I.-dynamik |
|
|
|
|
|
|
|
|
|
|
N.I.-dynamik |
|
|
|
|
|
k.A. |
2018 Fusion |
N.I.-dynamik |
|
32% |
9% |
53% |
8% |
|
|
|
|
|
N.I.-dynamik |
EBTv.A.-dyn. |
|
|
|
EBTv.A.-dyn. |
|
|
|
|
|
|
|
|
|
|
EBTv.A.-dyn. |
|
|
|
|
|
k.A. |
2018 Fusion |
EBTv.A.-dyn. |
|
29% |
14% |
44% |
28% |
|
|
|
|
|
EBTv.A.-dyn. |
Oper.
Inc.-dyn. |
|
|
|
Oper. Inc.-dyn. |
|
|
|
|
|
|
|
|
|
|
Oper. Inc.-dyn. |
|
|
|
|
|
k.A. |
2018 Fusion |
Oper. Inc.-dyn. |
|
22% |
14% |
43% |
27% |
|
|
|
|
|
Oper. Inc.-dyn. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
|
Umsatz 10J |
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
|
|
|
k.A. |
2018 Fusion |
Umsatz 10J |
|
|
55,47 |
86,26 |
147,70 |
|
|
|
|
|
Umsatz 10J |
O.I.R. 10J |
|
|
|
O.I.R. 10J |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J |
|
|
|
|
|
k.A. |
2018 Fusion |
O.I.R. 10J |
|
|
6,62 |
11,65 |
20,59 |
|
|
|
|
|
O.I.R. 10J |
N.I. unang.
10J |
|
|
|
N.I. unang. 10J |
|
|
|
|
|
|
|
|
|
|
N.I. unang. 10J |
|
|
|
|
|
k.A. |
2018 Fusion |
N.I. unang. 10J |
|
|
5,02 |
8,99 |
15,00 |
|
|
|
|
|
N.I. unang. 10J |
FCF 10J |
|
|
|
FCF 10J |
|
|
|
|
|
|
|
|
|
|
FCF 10J |
|
|
|
|
|
k.A. |
2018 Fusion |
FCF 10J |
|
|
6,47 |
13,11 |
18,80 |
|
|
|
|
|
FCF 10J |
Capex 10J |
|
|
|
Capex 10J |
|
|
|
|
|
|
|
|
|
|
Capex 10J |
|
|
|
|
|
k.A. |
2018 Fusion |
Capex 10J |
|
|
7,08 |
10,17 |
13,34 |
|
|
|
|
|
Capex 10J |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
k.A. |
2018 Fusion |
O.I.R. 10J D |
|
|
12% |
14% |
14% |
|
|
|
|
|
O.I.R. 10J D |
UR 10J D
unan. |
|
|
|
UR 10J D unan. |
|
|
|
|
|
|
|
|
|
|
UR 10J D unan. |
|
|
|
|
|
k.A. |
2018 Fusion |
UR 10J D unan. |
|
|
9% |
10% |
10% |
|
|
|
|
|
UR 10J D unan. |
FCF-R 10J D |
|
|
|
FCF-R 10J D |
|
|
|
|
|
|
|
|
|
|
FCF-R 10J D |
|
|
|
|
|
k.A. |
2018 Fusion |
FCF-R 10J D |
|
|
12% |
15% |
13% |
|
|
|
|
|
FCF-R 10J D |
Capital
EX:N.I. 10J D |
|
|
|
Capital EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. 10J D |
|
|
|
|
|
k.A. |
2018 Fusion |
Capital EX:N.I. 10J D |
|
|
141% |
113% |
89% |
|
|
|
|
|
Capital EX:N.I. 10J D |
|
|
|
|
|
KE |
|
|
|
|
|
|
KE |
|
|
|
|
|
|
KE |
|
k.A. |
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
Jahre |
1996 |
1997 |
1998 |
Jahre |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
Jahre |
2009 |
2010 |
2011 |
2012 |
2013 |
k.A. |
2018 Fusion |
Jahre |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
2027 |
Jahre |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
k.A. |
2018 Fusion |
I.W. |
73 $ |
97 $ |
109 $ |
170 $ |
232$ |
|
|
|
|
|
I.W. |
(Ben;aktuell) |
|
|
|
(Ben;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuell) |
|
|
|
|
|
k.A. |
2018 Fusion |
(Ben;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuell) |
I.W. |
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
k.A. |
2018 Fusion |
I.W. |
|
|
95 $ |
128 $ |
174$ |
|
|
|
|
|
I.W. |
(Ben;3JD;KGV21) |
|
|
|
(Ben;3JD;KGV21) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV21) |
|
|
|
|
|
k.A. |
2018 Fusion |
(Ben;3JD;KGV23) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV21) |
I.W. |
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
k.A. |
2018 Fusion |
I.W. |
|
100 $ |
170 $ |
289 $ |
256$ |
|
|
|
|
|
I.W. |
(Ben;FCFaktuell) |
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
k.A. |
2018 Fusion |
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
I.W. |
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
k.A. |
2018 Fusion |
I.W. |
|
|
|
189 $ |
245$ |
|
|
|
|
|
I.W. |
(Ben;3JD;FCF21) |
|
|
|
(Ben;3JD;FCF21) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF21) |
|
|
|
|
|
k.A. |
2018 Fusion |
(Ben;3JD;FCF23) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF21) |
I.W. |
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
k.A. |
2018 Fusion |
I.W. |
|
|
|
140 $ |
|
|
|
|
|
|
I.W. |
(Buff;aktuell) |
|
|
|
(Buff;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Buff;aktuell) |
|
|
|
|
|
k.A. |
2018 Fusion |
(Buff;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Buff;aktuell) |
I.W. |
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
k.A. |
2018 Fusion |
I.W. |
|
|
|
107 $ |
|
|
|
|
|
|
I.W. |
(Buff;3JD) |
|
|
|
(Buff;3JD) |
|
|
|
|
|
|
|
|
|
|
(Buff;3JD) |
|
|
|
|
|
k.A. |
2018 Fusion |
(Buff;3JD) |
|
|
|
|
|
|
|
|
|
|
(Buff;3JD) |
I.W. |
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
k.A. |
2018 Fusion |
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
(Ben;3JD;Real) |
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
k.A. |
2018 Fusion |
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
KE |
|
|
|
|
|
|
KE |
|
|
|
|
|
|
KE |
|
k.A. |
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
Kennzahlen
var. |
1996 |
1997 |
1998 |
|
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
Kennzahlen var. |
2009 |
2010 |
2011 |
2012 |
2013 |
k.A. |
2018 Fusion |
Kennzahlen var. |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
2027 |
Kennzahlen var. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
Kurs |
|
|
|
Kurs |
55 € |
45 € |
50 € |
45 € |
25 € |
45 € |
62 € |
75 € |
95 € |
50 € |
Kurs |
55 € |
88 € |
112 € |
130 € |
142 € |
k.A. |
2018 Fusion |
Kurs |
155 $ |
182 $ |
220 $ |
295 $ |
300$ |
|
|
|
|
|
Kurs |
Marktwert |
|
|
|
Marktwert |
6,55 |
5,34 |
5,95 |
5,34 |
3,03 |
5,45 |
7,81 |
12,53 |
15,87 |
8,45 |
Marktwert |
9,35 |
15,14 |
19,26 |
23,27 |
26,41 |
k.A. |
2018 Fusion |
Marktwert |
86,03 |
99,19 |
116,82 |
153,99 |
151,20 |
|
|
|
|
|
Marktwert |
MOper.Inc.V |
|
|
|
MOper.Inc.V |
|
|
|
|
|
|
|
|
|
|
MOper.Inc.V |
|
|
|
|
|
k.A. |
2018 Fusion |
MOper.Inc.V |
34 |
32 |
33 |
31 |
24 |
|
|
|
|
|
MOper.Inc.V |
Untern.Wert |
|
|
|
Untern.Wert |
|
|
|
|
|
|
|
|
|
|
Untern.Wert |
|
|
|
|
|
k.A. |
2018 Fusion |
Untern.Wert |
104,47 |
117,65 |
138,04 |
165,38 |
163,68 |
|
|
|
|
|
Untern.Wert |
UWOper.Inc.V |
|
|
|
UWOper.Inc.V |
|
|
|
|
|
|
|
|
|
|
UWOper.Inc.V |
|
|
|
|
|
k.A. |
2018 Fusion |
UWOper.Inc.V |
41 |
38 |
39 |
33 |
26 |
|
|
|
|
|
UWOper.Inc.V |
KGV |
|
|
|
KGV |
27 |
20 |
25 |
22 |
27 |
20 |
14 |
6 |
16 |
12 |
KGV |
16 |
15 |
16 |
18 |
20 |
k.A. |
2018 Fusion |
KGV |
49 |
43 |
46 |
40 |
28 |
|
|
|
|
|
KGV |
Rendite |
|
|
|
Rendite |
3,65% |
5,04% |
4,04% |
4,47% |
3,64% |
5,11% |
6,94% |
15,80% |
6,18% |
8,54% |
Rendite |
6,38% |
6,75% |
6,14% |
5,41% |
5,00% |
k.A. |
2018 Fusion |
Rendite |
2,01% |
2,32% |
2,15% |
2,51% |
3,55% |
|
|
|
|
|
Rendite |
MU |
|
|
|
MU |
0,95 |
0,63 |
0,67 |
0,61 |
0,34 |
0,56 |
0,82 |
1,01 |
1,29 |
0,67 |
MU |
0,83 |
1,18 |
1,4 |
1,5 |
1,6 |
k.A. |
2018 Fusion |
MU |
3,1 |
3,5 |
4,3 |
5,0 |
4,5 |
|
|
|
|
|
MU |
BW/Kursver. |
|
|
|
Kurs/BW V |
1,67 |
1,32 |
1,39 |
1,32 |
0,78 |
1,36 |
1,77 |
1,56 |
1,83 |
1,06 |
Kurs/BW V |
1,07 |
1,40 |
1,7 |
1,8 |
2,1 |
k.A. |
2018 Fusion |
Kurs/BW V. |
1,7 |
2,0 |
2,5 |
3,3 |
3,0 |
|
|
|
|
|
Kurs/BW V. |
Dividendenrendite |
|
|
|
Divid.ren. |
2,05% |
3,00% |
2,26% |
2,51% |
4,52% |
2,78% |
2,26% |
2,00% |
1,79% |
3,60% |
Divid.ren. |
3,27% |
2,50% |
2,23% |
2,08% |
2,11% |
k.A. |
2018 Fusion |
Dividendenre. |
2,13% |
1,92% |
1,75% |
1,43% |
1,56% |
|
|
|
|
|
Dividendenre. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
Durch. Didy. S.87 |
|
|
|
|
|
|
|
|
|
|
Durch. Didy. S.87 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
Durch. U.Dy.S.87 |
|
|
|
|
|
|
|
|
|
|
Durch. U.Dy.S.87 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
Dr. FCF-dy. S.95 |
|
|
|
|
|
|
|
|
|
|
Dr. FCF-dy. S.95 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
Durch.G.D.S.87 |
|
|
|
|
|
|
|
|
|
|
Durch.G.D.S.87 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
D.EBTv.A. S.92 |
|
|
|
|
|
|
|
|
|
|
D.EBTv.A. S.92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
D. O.Inc.
S.92 |
|
|
|
|
|
|
|
|
|
|
D. O.Inc.
S.92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
Roll. Dr.Didy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Didy. 10J |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
Roll. Dr.Udy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 10J |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
Roll. dFCF d. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 10J |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
Roll. Dr.Gdy.10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy.10J |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
Roll.EBT.va 10J |
|
|
|
|
|
|
|
|
|
|
Roll.EBT.va 10J |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
Roll. Dr. Didy 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr. Didy 5J |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
Roll. Dr.Udy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 5J |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
Roll. dFCF d. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 5J |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
Roll. Dr.Gdy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy. 5J |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
Roll. EBT.va 5J |
|
|
|
|
|
|
|
|
|
|
Roll. EBT.va 5J |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
k.A. |
2018 Fusion |
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018 Fusion |
|
|
|
|
|
|
|
|
|
|
|
|