Mc Donalds |
|
|
|
Split 2:1 |
|
|
|
|
|
|
Mc Donalds |
|
|
|
|
|
|
|
|
|
|
Mc Donalds |
|
|
|
|
|
Mrd. USD |
1994 |
1995 |
1996 |
1997 |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
Mrd. USD |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
Mrd. USD |
2014 |
2015 |
2016 |
2017 |
2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Umsatz
Systemweit |
25,99 |
29,91 |
31,81 |
33,64 |
35,98 |
38,49 |
40,18 |
40,63 |
41,53 |
45,93 |
Umsatz Systemweit |
51,29 |
54,28 |
57,46 |
63,55 |
70,69 |
72,39 |
77,38 |
85,94 |
88,29 |
89,13 |
Umsatz Systemweit |
87,79 |
82,71 |
85,00 |
90,91 |
96,15 |
Umsatz |
8,32 |
9,79 |
10,69 |
11,41 |
12,42 |
13,26 |
14,24 |
14,87 |
15,41 |
17,14 |
Umsatz |
19,06 |
20,46 |
21,59 |
22,79 |
23,52 |
22,74 |
24,08 |
27,01 |
27,57 |
28,11 |
Umsatz |
27,44 |
25,41 |
24,62 |
22,82 |
21,03 |
C.O.S. |
|
|
|
|
7,94 |
8,57 |
9,52 |
10,25 |
10,75 |
11,94 |
C.O.S. |
13,10 |
14,14 |
14,60 |
14,88 |
14,88 |
13,95 |
14,44 |
16,32 |
16,75 |
17,20 |
C.O.S. |
16,99 |
15,63 |
14,42 |
12,20 |
10,24 |
GM |
|
|
|
|
4,48 |
4,69 |
4,72 |
4,62 |
4,66 |
5,20 |
GM |
5,66 |
6,32 |
6,99 |
7,91 |
8,64 |
8,79 |
9,64 |
10,69 |
10,82 |
10,91 |
GM |
10,45 |
9,78 |
10,20 |
10,62 |
10,79 |
GMR |
|
|
|
|
36% |
35% |
33% |
31% |
30% |
30% |
GMR |
30% |
31% |
32% |
35% |
37% |
39% |
40% |
40% |
39% |
39% |
GMR |
38% |
38% |
41% |
47% |
51% |
S.G.A. |
|
|
|
|
1,46 |
1,48 |
1,59 |
1,66 |
1,71 |
1,83 |
S.G.A. |
1,98 |
2,22 |
2,34 |
2,37 |
2,36 |
2,23 |
2,33 |
2,39 |
2,46 |
2,39 |
S.G.A. |
2,49 |
2,43 |
2,38 |
2,15 |
2,12 |
S.G.A./GM |
|
|
|
|
33% |
32% |
34% |
36% |
37% |
35% |
S.G.A./GM |
35% |
35% |
33% |
30% |
27% |
25% |
24% |
22% |
23% |
22% |
S.G.A./GM |
24% |
25% |
23% |
20% |
20% |
Oper. Inc. |
|
|
|
|
3,02 |
3,21 |
3,13 |
2,96 |
2,95 |
3,37 |
Oper. Inc. |
3,68 |
4,10 |
4,65 |
5,54 |
6,28 |
6,56 |
7,31 |
8,30 |
8,36 |
8,52 |
Oper. Inc. |
7,96 |
7,35 |
7,82 |
8,47 |
8,67 |
O.I.R. |
|
|
|
|
24% |
24% |
22% |
20% |
19% |
20% |
O.I.R. |
19% |
20% |
22% |
24% |
27% |
29% |
30% |
31% |
30% |
30% |
O.I.R. |
29% |
29% |
32% |
37% |
41% |
Zinsen |
|
|
|
|
0,41 |
0,40 |
0,43 |
0,45 |
0,37 |
0,39 |
Zinsen |
0,36 |
0,36 |
0,40 |
0,41 |
0,52 |
0,47 |
0,45 |
0,49 |
0,52 |
0,52 |
Zinsen |
0,57 |
0,64 |
0,88 |
0,98 |
0,98 |
Zinsen/Op.
Inc. |
|
|
|
|
14% |
12% |
14% |
15% |
13% |
12% |
Zinsen/Op. Inc. |
10% |
9% |
9% |
7% |
8% |
7% |
6% |
6% |
6% |
6% |
Zinsen/Op. Inc. |
7% |
9% |
11% |
12% |
11% |
Equity+Z.erg. |
|
|
|
|
0,09 |
0,14 |
0,12 |
0,06 |
0,02 |
0,04 |
Equity+Z.erg. |
0,06 |
0,12 |
0,23 |
0,24 |
0,20 |
0,19 |
0,18 |
0,22 |
0,17 |
0,09 |
Equity+Z.erg. |
0,01 |
0,00 |
0,06 |
0,00 |
-0,03 |
EBTv.And |
|
|
|
|
2,70 |
2,95 |
2,82 |
2,57 |
2,60 |
3,02 |
EBTv.And |
3,38 |
3,86 |
4,48 |
5,37 |
5,96 |
6,28 |
7,04 |
8,03 |
8,01 |
8,09 |
EBTv.And |
7,40 |
6,71 |
7,00 |
7,49 |
7,66 |
EBTv.And R |
|
|
|
|
22% |
22% |
20% |
17% |
17% |
18% |
EBTv.And R |
18% |
19% |
21% |
24% |
25% |
28% |
29% |
30% |
29% |
29% |
EBTv.And R |
27% |
26% |
28% |
33% |
36% |
Andere |
|
|
|
|
0,39 |
-0,07 |
0,06 |
-0,24 |
-1,04 |
-0,71 |
Andere |
-0,18 |
-0,16 |
0,36 |
-1,73 |
0,20 |
0,21 |
-0,04 |
-0,02 |
0,07 |
0,11 |
Andere |
-0,03 |
-0,15 |
-0,13 |
0,46 |
0,16 |
Andere/U |
|
|
|
|
3% |
-1% |
0% |
-2% |
-7% |
-4% |
Andere/U |
-1% |
-1% |
2% |
-8% |
1% |
1% |
0% |
0% |
0% |
0% |
Andere/U |
0% |
-1% |
-1% |
2% |
1% |
EBT |
|
|
|
|
2,31 |
2,88 |
2,88 |
2,33 |
1,56 |
2,31 |
EBT |
3,20 |
3,70 |
4,84 |
3,64 |
6,16 |
6,49 |
7,00 |
8,01 |
8,08 |
8,20 |
EBT |
7,37 |
6,56 |
6,87 |
8,57 |
7,82 |
Tax |
|
|
|
|
0,76 |
0,94 |
0,91 |
0,69 |
0,67 |
0,84 |
Tax |
0,92 |
1,10 |
1,30 |
1,24 |
1,84 |
1,94 |
2,05 |
2,51 |
2,61 |
2,62 |
Tax |
2,61 |
2,03 |
2,18 |
3,38 |
1,89 |
Minority
Int. |
|
|
|
|
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
Minority Int. |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
Minority Int. |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
N.I. |
1,22 |
1,43 |
1,57 |
1,64 |
1,55 |
1,95 |
1,98 |
1,64 |
0,89 |
1,47 |
N.I. |
2,28 |
2,60 |
3,54 |
2,40 |
4,31 |
4,55 |
4,95 |
5,50 |
5,46 |
5,59 |
N.I. |
4,76 |
4,53 |
4,69 |
5,19 |
5,92 |
UR |
15% |
15% |
15% |
14% |
15% |
15% |
14% |
11% |
11% |
9% |
UR |
12% |
13% |
13% |
11% |
18% |
20% |
21% |
20% |
20% |
20% |
UR |
17% |
18% |
19% |
21% |
28% |
N.I. +-
Sondereffekt |
|
|
|
|
1,81 |
|
|
|
1,69 |
1,94 |
N.I. +- Sondereffekt |
|
|
2,87 |
3,54 |
|
|
|
|
|
|
N.I. +- Sondereffekt |
|
|
|
4,81 |
|
SD |
|
|
|
|
1,60 |
1,08 |
1,19 |
1,62 |
1,73 |
1,68 |
SD |
1,44 |
1,88 |
2,70 |
2,06 |
3,22 |
1,42 |
1,60 |
1,11 |
1,60 |
1,40 |
SD |
1,12 |
1,70 |
1,99 |
3,68 |
2,74 |
G/A +-
Sondereffekt |
|
|
|
|
1,33 $ |
|
|
|
1,33 $ |
1,52 $ |
G/A +- Sondereffekt |
|
|
2,33 $ |
2,98 $ |
|
|
|
|
|
|
G/A +- Sondereffekt |
|
|
|
5,96 $ |
|
G/A -B- |
1,68 $ |
1,97 $ |
2,21 $ |
1,17 $ |
1,14 $ |
1,44 $ |
1,49 $ |
1,27 $ |
0,70 $ |
1,16 $ |
G/A -B- |
1,81 $ |
2,06 $ |
2,87 $ |
2,02 $ |
3,83 $ |
4,17 $ |
4,64 $ |
5,33 $ |
5,41 $ |
5,59 $ |
G/A -B- |
4,85 $ |
4,82 $ |
5,49 $ |
6,43 $ |
7,61 $ |
G/A -D- |
|
|
|
1,15 $ |
1,10 $ |
1,39 $ |
1,46 $ |
1,25 $ |
0,70 $ |
1,15 $ |
G/A -D- |
1,79 $ |
2,04 $ |
2,83 $ |
1,98 $ |
3,76 $ |
4,11 $ |
4,58 $ |
5,27 $ |
5,36 $ |
5,55 $ |
G/A -D- |
4,82 $ |
4,80 $ |
5,44 $ |
6,37 $ |
7,54 $ |
G/A-B-EBTv.AN. |
|
|
|
|
1,98 $ |
2,18 $ |
2,13 $ |
1,99 $ |
2,04 $ |
2,38 $ |
G/A-B-EBTv.AN. |
2,68 $ |
3,06 $ |
3,63 $ |
4,52 $ |
5,29 $ |
5,75 $ |
6,60 $ |
7,78 $ |
7,93 $ |
8,11 $ |
G/A-B-EBTv.AN. |
7,54 $ |
7,15 $ |
8,20 $ |
9,28 $ |
10,23 $ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Netto KE |
|
|
|
|
-1,09 |
-0,89 |
-2,02 |
-1,07 |
-0,67 |
-0,39 |
Netto KE |
-0,04 |
-0,36 |
-1,90 |
-2,60 |
-3,25 |
-2,47 |
-2,11 |
-2,92 |
-2,14 |
-1,45 |
Netto KE |
-2,89 |
-5,73 |
-10,87 |
-4,23 |
-4,80 |
AA -B- |
0,726 M |
0,726 M |
0,710 M |
1,379 M |
1,365 M |
1,355 M |
1,323 M |
1,290 M |
1,274 M |
1,270 M |
AA -B- |
1,260 M |
1,260 M |
1,234 M |
1,188 M |
1,127 M |
1,092 M |
1,066 M |
1,032 M |
1,010 M |
0,998 M |
AA -B- |
0,981 M |
0,939 M |
0,854 M |
0,807 M |
0,778 M |
AA -D- |
|
|
|
1,410 M |
1,406 M |
1,404 M |
1,357 M |
1,309 M |
1,282 M |
1,277 M |
AA -D- |
1,274 M |
1,274 M |
1,252 M |
1,212 M |
1,146 M |
1,107 M |
1,080 M |
1,045 M |
1,020 M |
1,006 M |
AA -D- |
0,986 M |
0,945 M |
0,861 M |
0,816 M |
0,786 M |
AA -D-
+Eig.A. |
|
|
|
|
|
1,714 M |
1,713 M |
1,689 M |
1,674 M |
1,676 M |
AA -D- +Eig.A. |
1,665 M |
1,671 M |
1,709 M |
1,707 M |
1,691 M |
1,691 M |
1,687 M |
1,684 M |
1,678 M |
1,676 M |
AA -D- +Eig.A. |
1,684 M |
1,699 M |
1,702 M |
1,683 M |
1,680 M |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BW
(dil.) |
9,49 $ |
10,83 $ |
12,28 $ |
6,28 $ |
6,73 $ |
6,87 $ |
6,78 $ |
7,25 $ |
8,02 $ |
9,38 $ |
BW
(dil.) |
11,15 $ |
11,89 $ |
12,35 |
12,61 $ |
11,68 $ |
12,67 $ |
13,55 $ |
13,77 $ |
14,99 $ |
15,91 $ |
BW
(dil.) |
13,03 $ |
7,55 $ |
2,56 $ |
4,01 $ |
7,96 $ |
BW(dil.)+EiA |
|
|
|
|
|
12,87 $ |
14,84 $ |
16,17 $ |
16,88 $ |
18,26 $ |
BW(dil.)+EiA |
20,04 $ |
21,48 $ |
24,96 $ |
18,77 $ |
17,87 $ |
21,82 $ |
23,58 $ |
25,33 $ |
27,34 $ |
28,75 $ |
BW(dil.)+EiA |
28,52 $ |
28,41 $ |
29,32 $ |
35,51 $ |
32,90 $ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EKR |
|
|
20% |
19% |
18% |
21% |
9% |
6% |
6% |
5% |
EKR |
7% |
8% |
8% |
8% |
13% |
15% |
13% |
14% |
13% |
12% |
EKR |
10% |
9% |
10% |
10% |
10% |
CR-MA R |
|
|
10% |
9% |
8% |
10% |
6% |
4% |
4% |
4% |
CR-MA R |
5% |
6% |
6% |
6% |
9% |
10% |
9% |
10% |
9% |
8% |
CR-MA R |
7% |
7% |
6% |
6% |
7% |
WC/O.I.R. R |
|
|
|
|
23% |
21% |
21% |
18% |
17% |
18% |
WC/O.I.R. R |
19% |
20% |
24% |
28% |
33% |
34% |
35% |
38% |
37% |
34% |
WC/O.I.R. R |
31% |
30% |
34% |
40% |
38% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
St.Equ. -MA |
|
7,86 |
8,72 |
8,85 |
9,46 |
9,64 |
9,20 |
9,49 |
10,28 |
11,98 |
St.Equ. -MA |
14,20 |
15,15 |
15,46 |
|
|
|
|
|
|
|
St.Equ. -MA |
|
|
|
|
|
St.Equ. |
6,89 |
7,86 |
8,72 |
8,85 |
9,46 |
9,64 |
9,20 |
9,49 |
10,28 |
11,98 |
St.Equ. |
14,20 |
15,15 |
15,46 |
15,28 |
13,38 |
14,03 |
14,63 |
14,39 |
15,29 |
16,01 |
St.Equ. |
12,85 |
7,09 |
2,20 |
3,27 |
6,26 |
Eq.-MA+EigeneA |
|
|
|
|
|
22,06 |
25,42 |
27,31 |
28,26 |
30,62 |
Eq.-MA+EigeneA |
33,36 |
35,89 |
42,65 |
32,04 |
30,22 |
36,89 |
39,78 |
42,66 |
45,87 |
48,19 |
Eq.-MA+EigeneA |
48,03 |
48,27 |
49,90 |
59,77 |
55,27 |
C-MA |
|
15,41 |
17,39 |
18,24 |
19,78 |
20,98 |
21,68 |
22,53 |
23,97 |
25,84 |
C-MA |
27,84 |
29,99 |
29,02 |
|
|
|
|
|
|
|
C-MA |
|
|
|
|
|
C-MA+EigeneA |
|
|
|
|
|
33,40 |
37,90 |
40,35 |
41,95 |
44,48 |
C-MA+EigeneA |
46,99 |
50,64 |
56,13 |
46,15 |
45,30 |
53,08 |
57,12 |
61,26 |
65,97 |
68,81 |
C-MA+EigeneA |
69,46 |
79,12 |
83,13 |
90,31 |
94,34 |
C |
12,04 |
15,41 |
17,39 |
18,24 |
19,78 |
20,98 |
21,68 |
22,53 |
23,97 |
25,84 |
C |
27,84 |
29,99 |
29,02 |
29,39 |
28,46 |
30,22 |
31,98 |
32,99 |
35,39 |
36,63 |
C |
34,28 |
37,94 |
31,02 |
33,80 |
32,81 |
WorkingCapital |
|
|
|
13,42 |
15,09 |
15,15 |
16,72 |
17,00 |
18,56 |
19,81 |
WorkingCapital |
20,36 |
19,10 |
19,99 |
19,21 |
19,51 |
20,85 |
21,72 |
22,58 |
24,76 |
25,53 |
WorkingCapital |
24,64 |
22,83 |
21,44 |
23,50 |
24,13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kapitalum.
Ges. |
|
|
0,69 |
0,66 |
0,68 |
0,67 |
0,68 |
0,69 |
0,68 |
0,72 |
Kapitalum. Ges. |
0,73 |
0,73 |
0,72 |
0,79 |
0,80 |
0,80 |
0,80 |
0,84 |
0,84 |
0,79 |
Kapitalum. Ges. |
0,75 |
0,74 |
0,64 |
0,73 |
0,62 |
Property P&E |
|
12,81 |
14,35 |
14,96 |
16,04 |
16,32 |
17,05 |
17,29 |
18,58 |
19,92 |
Property P&E |
20,70 |
19,57 |
20,85 |
20,98 |
20,25 |
21,53 |
22,06 |
22,83 |
24,68 |
25,75 |
Property P&E |
24,56 |
23,18 |
21,26 |
22,45 |
22,84 |
Kapitalu.
P.P&E |
|
|
0,83 |
0,80 |
0,83 |
0,83 |
0,87 |
0,87 |
0,89 |
0,92 |
Kapitalu. P.P&E |
0,96 |
0,99 |
1,10 |
1,09 |
1,12 |
1,12 |
1,12 |
1,22 |
1,21 |
1,14 |
Kapitalu. P.P&E |
1,07 |
1,03 |
1,06 |
1,07 |
0,94 |
Lager |
|
|
|
|
|
0,08 |
0,10 |
0,11 |
0,11 |
0,13 |
Lager |
0,15 |
0,15 |
0,15 |
0,13 |
0,11 |
0,11 |
0,11 |
0,12 |
0,12 |
0,12 |
Lager |
0,11 |
0,10 |
# |
# |
# |
Lagerumsch. |
|
|
|
|
|
|
178,00 |
148,70 |
140,09 |
155,82 |
Lagerumsch. |
146,62 |
136,40 |
143,93 |
151,93 |
180,92 |
206,73 |
218,91 |
245,55 |
229,75 |
234,25 |
Lagerumsch. |
228,67 |
231,00 |
246,20 |
# |
# |
Forderungen |
|
|
|
|
|
0,71 |
0,80 |
0,88 |
0,86 |
0,73 |
Forderungen |
0,75 |
0,80 |
0,90 |
1,05 |
0,93 |
1,06 |
1,18 |
1,33 |
1,38 |
1,32 |
Forderungen |
1,21 |
1,30 |
1,47 |
1,98 |
2,44 |
Ford.Umsch. |
|
|
|
|
|
|
20,06 |
18,59 |
17,51 |
19,93 |
Ford.Umsch. |
26,11 |
27,28 |
26,99 |
25,32 |
22,40 |
24,45 |
22,72 |
22,90 |
20,73 |
20,37 |
Ford.Umsch. |
20,79 |
21,00 |
18,94 |
15,52 |
10,62 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EQ + Eigene
A. |
|
|
|
|
|
66% |
67% |
68% |
67% |
69% |
EQ + Eigene A. |
71% |
71% |
76% |
71% |
67% |
69% |
70% |
70% |
70% |
70% |
EQ + Eigene A. |
69% |
61% |
60% |
66% |
59% |
EQ |
57% |
51% |
50% |
49% |
48% |
46% |
42% |
42% |
43% |
46% |
EQ |
51% |
51% |
53% |
52% |
47% |
46% |
46% |
44% |
43% |
44% |
EQ |
37% |
19% |
7% |
10% |
19% |
Schulden
ges. |
5,15 |
7,55 |
8,67 |
9,39 |
10,32 |
11,34 |
12,48 |
13,04 |
13,69 |
13,86 |
Schulden ges. |
13,64 |
14,84 |
13,56 |
14,11 |
15,08 |
16,19 |
17,35 |
18,60 |
20,10 |
20,62 |
Schulden ges. |
21,43 |
30,85 |
33,23 |
37,07 |
39,07 |
Schulden
Kurz |
|
|
|
|
|
3,27 |
2,36 |
2,25 |
2,42 |
2,49 |
Schulden Kurz |
3,52 |
4,04 |
3,01 |
4,50 |
2,54 |
2,99 |
2,92 |
3,51 |
3,40 |
3,17 |
Schulden Kurz |
2,75 |
2,95 |
3,47 |
2,89 |
2,97 |
Schulden
Lang |
|
|
|
|
|
8,07 |
10,12 |
10,79 |
11,27 |
11,37 |
Schulden Lang |
10,12 |
10,80 |
10,55 |
9,61 |
12,54 |
13,20 |
14,43 |
15,09 |
16,70 |
17,45 |
Schulden Lang |
18,68 |
27,90 |
29,76 |
34,18 |
36,10 |
SK:SL |
|
|
|
|
|
0,41 |
0,23 |
0,21 |
0,21 |
0,22 |
SK:SL |
0,35 |
0,37 |
0,29 |
0,47 |
0,20 |
0,23 |
0,20 |
0,23 |
0,20 |
0,18 |
SK:SL |
0,15 |
0,11 |
0,12 |
0,08 |
0,08 |
SL:N.I. |
|
|
|
|
|
4,14 |
5,11 |
6,58 |
12,66 |
7,73 |
SL:N.I. |
4,44 |
4,15 |
3,68 |
2,71 |
2,91 |
2,90 |
2,92 |
2,74 |
3,06 |
3,12 |
SL:N.I. |
3,92 |
6,16 |
6,35 |
6,59 |
6,10 |
S:N.I. |
|
|
|
|
|
|
|
|
|
|
S:N.I. |
|
|
|
|
|
|
|
|
|
|
S:N.I. |
|
|
|
7,14 |
6,60 |
Vermög. Kurz |
|
|
|
|
|
1,57 |
1,66 |
1,82 |
1,72 |
1,89 |
Vermög. Kurz |
2,86 |
4,85 |
3,63 |
3,58 |
3,52 |
3,42 |
4,37 |
4,40 |
4,92 |
5,05 |
Vermög. Kurz |
4,19 |
9,64 |
4,85 |
5,33 |
4,05 |
Vermög. Lang |
|
|
|
|
|
19,41 |
20,02 |
20,71 |
22,25 |
23,95 |
Vermög. Lang |
24,98 |
25,14 |
25,39 |
25,81 |
24,94 |
26,80 |
27,61 |
28,59 |
30,47 |
31,58 |
Vermög. Lang |
30,09 |
28,30 |
26,18 |
28,47 |
28,76 |
WCV |
|
|
|
|
|
-9,77 |
-10,82 |
-11,22 |
-11,97 |
-11,97 |
WCV |
-10,78 |
-9,99 |
-9,93 |
-10,53 |
-11,56 |
-12,77 |
-12,98 |
-14,20 |
-15,18 |
-15,57 |
WCV |
-17,24 |
-21,21 |
-28,38 |
-31,74 |
-35,02 |
Current R. |
|
|
|
|
|
0,48 |
0,70 |
0,81 |
0,71 |
0,76 |
Current R. |
0,81 |
1,20 |
1,21 |
0,80 |
1,39 |
1,14 |
1,50 |
1,25 |
1,45 |
1,59 |
Current R. |
1,52 |
3,27 |
1,40 |
1,84 |
1,36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Im. + Good. |
|
|
|
|
|
1,26 |
1,44 |
1,42 |
1,56 |
1,67 |
Im. + Good. |
1,83 |
1,95 |
2,21 |
2,30 |
2,24 |
2,43 |
2,57 |
2,65 |
2,80 |
2,87 |
Im. + Good. |
2,74 |
2,52 |
2,34 |
2,38 |
2,33 |
St.Equ.-MA
-I.+G. |
|
|
|
|
|
8,38 |
7,76 |
8,07 |
8,72 |
10,31 |
St.Equ.-MA -I.+G. |
12,37 |
13,20 |
13,25 |
12,98 |
11,14 |
11,60 |
12,06 |
11,74 |
12,49 |
13,14 |
St.Equ.-MA -I.+G. |
10,11 |
4,57 |
-4,54 |
-5,65 |
-8,59 |
BW - I.+G. |
|
|
|
|
|
5,97 $ |
5,72 $ |
6,17 $ |
6,80 $ |
8,07 $ |
BW - I.+G. |
9,71 $ |
10,36 $ |
10,58 $ |
10,71 $ |
9,72 $ |
10,48 $ |
11,17 $ |
11,23 $ |
12,25 $ |
13,06 $ |
BW - I.+G. |
10,25 $ |
4,84 $ |
NEG |
NEG |
NEG |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
|
|
|
2,77 |
3,01 |
2,75 |
2,69 |
2,89 |
3,27 |
Op. CF |
3,90 |
4,34 |
4,34 |
4,88 |
5,92 |
5,75 |
6,34 |
7,15 |
6,97 |
7,12 |
Op. CF |
6,73 |
6,54 |
6,06 |
5,55 |
6,97 |
I.
CF |
|
|
|
|
-1,95 |
-2,26 |
-2,21 |
-2,07 |
-2,47 |
-1,37 |
I. CF |
-1,38 |
-1,82 |
-1,27 |
-1,15 |
-1,62 |
-1,66 |
-2,06 |
-2,57 |
-3,17 |
-2,67 |
I. CF |
-2,30 |
-1,42 |
-0,98 |
0,56 |
-2,46 |
F.
CF |
|
|
|
|
-0,86 |
-0,63 |
-0,54 |
-0,62 |
-0,51 |
-1,74 |
F. CF |
-1,63 |
0,36 |
-5,19 |
-4,00 |
-4,11 |
-4,42 |
-3,73 |
-4,53 |
-3,85 |
-4,04 |
F. CF |
-4,62 |
0,74 |
-11,26 |
-5,31 |
-5,95 |
CASH |
|
|
|
|
0,30 |
0,42 |
0,42 |
0,42 |
0,33 |
0,49 |
CASH |
1,38 |
4,26 |
2,14 |
1,98 |
2,06 |
1,80 |
2,39 |
2,34 |
2,34 |
2,80 |
CASH |
2,08 |
7,69 |
1,22 |
2,46 |
0,87 |
Other CASH |
|
|
|
|
|
|
|
|
|
|
Other CASH |
|
|
|
|
|
|
|
|
|
|
Other CASH |
|
|
|
|
|
|
|
|
|
Split 2:1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owners
Earnings |
1994 |
1995 |
1996 |
1997 |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
Owners Earnings |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
Owners Earnings |
2014 |
2015 |
2016 |
2017 |
2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
|
|
|
2,77 |
3,01 |
2,75 |
2,69 |
2,89 |
3,27 |
Op. CF |
3,90 |
4,34 |
4,34 |
4,88 |
5,92 |
5,75 |
6,34 |
7,15 |
6,97 |
7,12 |
Op. CF |
6,73 |
6,54 |
6,06 |
5,55 |
6,97 |
Capital exp. |
|
|
|
|
1,88 |
1,87 |
1,95 |
1,91 |
2,00 |
1,31 |
Capital exp. |
1,42 |
1,61 |
1,74 |
1,95 |
2,14 |
1,95 |
2,14 |
2,73 |
3,05 |
2,82 |
Capital exp. |
2,58 |
1,81 |
1,82 |
1,69 |
2,58 |
Free CF |
|
|
|
|
0,89 |
1,14 |
0,80 |
0,78 |
0,89 |
1,96 |
Free CF |
2,48 |
2,73 |
2,60 |
2,93 |
3,78 |
3,80 |
4,20 |
4,42 |
3,92 |
4,30 |
Free CF |
4,15 |
4,73 |
4,24 |
3,86 |
4,39 |
Free CF-MA |
|
|
|
|
|
|
|
|
|
|
Free CF-MA |
|
|
|
|
|
|
|
|
|
|
Free CF-MA |
|
|
|
|
|
FCF-R |
|
|
|
|
|
|
|
|
|
|
FCF-R |
|
|
|
|
|
|
|
|
|
|
FCF-R |
|
19% |
17% |
17% |
21% |
Free CF/A
-B- |
|
|
|
|
0,65 $ |
0,84 $ |
0,60 $ |
0,60 $ |
0,70 $ |
1,54 $ |
Free CF/A -B- |
1,97 $ |
2,17 $ |
2,11 $ |
2,47 $ |
3,35 $ |
3,48 $ |
3,94 $ |
4,28 $ |
3,88 $ |
4,31 $ |
Free CF/A -B- |
4,23 $ |
5,04 $ |
4,96 $ |
4,78 $ |
5,64 $ |
Tilgung |
|
|
|
|
0,66 |
0,72 |
0,79 |
0,87 |
0,91 |
0,96 |
Tilgung |
0,97 |
0,95 |
1,04 |
0,95 |
0,99 |
1,06 |
1,13 |
1,21 |
1,30 |
1,41 |
Tilgung |
1,44 |
1,50 |
2,16 |
2,33 |
2,59 |
Liqu.Über. |
|
|
|
|
0,23 |
0,42 |
0,01 |
0,09 |
0,02 |
0,35 |
Liqu.Über. |
1,51 |
1,78 |
1,56 |
1,98 |
2,79 |
2,42 |
3,07 |
3,21 |
2,62 |
2,89 |
Liqu.Über. |
2,71 |
3,23 |
2,08 |
1,53 |
1,80 |
Liqu.Über./A
-B- |
|
|
|
|
0,17 $ |
0,31 $ |
0,01 $ |
0,07 $ |
0,02 $ |
0,28 $ |
Liqu.Über./A -B- |
1,20 $ |
1,41 $ |
1,26 $ |
1,67 $ |
2,48 $ |
2,22 $ |
2,88 $ |
3,11 $ |
2,63 $ |
2,90 $ |
Liqu.Über./A -B- |
2,76 $ |
3,44 $ |
2,44 $ |
1,90 $ |
2,31 $ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
EX:N.I. |
|
|
|
|
121% |
96% |
98% |
116% |
225% |
89% |
Capital EX:N.I. |
62% |
62% |
49% |
81% |
50% |
43% |
43% |
50% |
56% |
50% |
Capital EX:N.I. |
54% |
40% |
39% |
33% |
44% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Abschreibungen |
|
|
|
|
0,88 |
0,86 |
1,01 |
1,09 |
1,05 |
1,15 |
Abschreibungen |
1,20 |
1,25 |
1,25 |
1,21 |
1,21 |
1,22 |
1,28 |
1,42 |
1,49 |
1,59 |
Abschreibungen |
1,64 |
1,56 |
1,52 |
1,36 |
1,48 |
Absch./GM |
|
|
|
|
20% |
20% |
21% |
24% |
23% |
22% |
Absch./GM |
21% |
20% |
18% |
15% |
14% |
14% |
13% |
13% |
14% |
15% |
Absch./GM |
16% |
16% |
15% |
13% |
14% |
Advertising |
|
|
|
|
0,49 |
0,52 |
0,60 |
0,60 |
0,65 |
0,71 |
Advertising |
0,72 |
0,77 |
0,79 |
0,81 |
0,78 |
0,80 |
0,78 |
0,84 |
0,90 |
0,88 |
Advertising |
0,91 |
0,83 |
0,73 |
0,63 |
0,48 |
Adv./GM |
|
|
|
|
11% |
11% |
13% |
13% |
14% |
14% |
Adv./GM |
13% |
12% |
11% |
10% |
9% |
9% |
8% |
8% |
8% |
8% |
Adv./GM |
9% |
8% |
7% |
6% |
4% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Div/A |
0,23 $ |
0,26 $ |
0,29 $ |
0,16 $ |
0,18 $ |
0,20 $ |
0,22 $ |
0,23 $ |
0,24 $ |
0,40 $ |
Div/A |
0,55 $ |
0,67 $ |
1,00 $ |
1,50 $ |
1,625 $ |
2,05 $ |
2,26 $ |
2,53 $ |
2,87 $ |
3,12 $ |
Div/A |
3,28 $ |
3,44 $ |
3,61 $ |
3,83 $ |
4,19 $ |
Divisumme |
0,17 |
0,19 |
0,21 |
0,22 |
0,25 |
0,27 |
0,29 |
0,30 |
0,31 |
0,51 |
Divisumme |
0,69 |
0,84 |
1,23 |
1,78 |
1,83 |
2,24 |
2,41 |
2,61 |
2,90 |
3,11 |
Divisumme |
3,22 |
3,23 |
3,08 |
3,09 |
3,26 |
DIV/Op.CF |
|
|
|
|
9% |
9% |
11% |
11% |
11% |
16% |
DIV/Op.CF |
18% |
19% |
28% |
36% |
31% |
39% |
38% |
37% |
42% |
44% |
DIV/Op.CF |
48% |
49% |
51% |
56% |
47% |
DIV/N.I. |
14% |
13% |
13% |
14% |
16% |
14% |
15% |
18% |
34% |
34% |
DIV/N.I. |
30% |
33% |
35% |
74% |
42% |
49% |
49% |
47% |
53% |
56% |
DIV/N.I. |
68% |
71% |
66% |
60% |
55% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Einbehaltene
G. |
|
|
|
|
|
1,68 |
1,69 |
1,34 |
0,58 |
0,96 |
Einbehaltene G. |
1,59 |
1,76 |
2,31 |
0,62 |
2,48 |
2,31 |
2,54 |
2,89 |
2,56 |
2,48 |
Einbehaltene G. |
1,54 |
1,30 |
1,61 |
2,10 |
2,66 |
Retained
Ear. |
|
|
|
|
|
15,56 |
17,26 |
18,61 |
19,20 |
20,17 |
Retained Ear. |
21,76 |
23,52 |
25,85 |
26,46 |
28,95 |
31,27 |
33,81 |
36,71 |
39,28 |
41,75 |
Retained Ear. |
43,29 |
44,59 |
46,22 |
48,33 |
50,49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividynamik/A |
|
13% |
12% |
10% |
13% |
11% |
10% |
4% |
4% |
67% |
Dividynamik/A |
38% |
22% |
49% |
50% |
8% |
26% |
10% |
12% |
13% |
9% |
Dividynamik/A |
5% |
5% |
5% |
6% |
9% |
Umsatzdynamik |
|
|
|
|
9% |
7% |
7% |
4% |
4% |
11% |
Umsatzdynamik |
11% |
7% |
6% |
6% |
3% |
3% |
6% |
11% |
2% |
2% |
Umsatzdynamik |
2% |
7% |
3% |
7% |
8% |
N.I.-dynamik |
|
|
|
|
10% |
8% |
2% |
17% |
3% |
65% |
N.I.-dynamik |
55% |
14% |
10% |
23% |
22% |
6% |
9% |
11% |
1% |
2% |
N.I.-dynamik |
15% |
5% |
4% |
11% |
14% |
EBTv.A.-dyn. |
|
|
|
|
|
9% |
2% |
9% |
1% |
16% |
EBTv.A.-dyn. |
12% |
13% |
16% |
20% |
11% |
5% |
12% |
14% |
0% |
1% |
EBTv.A.-dyn. |
9% |
9% |
8% |
7% |
2% |
Oper.
Inc.-dyn. |
|
|
|
|
|
|
|
|
|
|
Oper. Inc.-dyn. |
|
|
|
|
|
|
|
|
|
|
Oper. Inc.-dyn. |
|
|
|
8% |
2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
30% |
32% |
UR 10J D
unan. |
|
|
|
|
|
|
|
|
|
|
UR 10J D unan. |
|
|
|
|
|
|
|
|
|
|
UR 10J D unan. |
|
|
18% |
19% |
20% |
FCF-R 10J D |
|
|
|
|
|
|
|
|
|
|
FCF-R 10J D |
|
|
|
|
|
|
|
|
|
|
FCF-R 10J D |
|
|
16% |
16% |
17% |
Capital
EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
52% |
Capital EX:N.I. 10J D |
52% |
50% |
49% |
46% |
45% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I.W. |
31 $ |
36 $ |
41 $ |
22 $ |
25 $ |
27 $ |
28 $ |
23 $ |
25 $ |
28 $ |
I.W. |
28 $ |
32 $ |
36 $ |
46 $ |
59 $ |
65 $ |
72 $ |
83 $ |
84 $ |
87 $ |
I.W. |
75 $ |
75 $ |
85 $ |
104 $ |
133 $ |
(Ben;aktuel) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuel) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuel) |
|
|
|
|
|
I.W. |
|
34 $ |
37 $ |
21 $ |
23 $ |
25 $ |
27 $ |
27 $ |
26 $ |
26 $ |
I.W. |
24 $ |
28 $ |
32 $ |
39 $ |
51 $ |
59 $ |
67 $ |
75 $ |
81 $ |
86 $ |
I.W. |
83 $ |
82 $ |
86 $ |
101 $ |
116 $ |
(Ben;3JD;KGV18,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV15,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV17,5) |
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
84 $ |
99 $ |
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
93 $ |
94 $ |
(Ben;3JD;FCF21) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF21) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF21) |
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
353 $ |
386 $ |
(Buff;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Buff;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Buff;aktuell) |
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
333 $ |
358 $ |
(Buff;3JD) |
|
|
|
|
|
|
|
|
|
|
(Buff;3JD) |
|
|
|
|
|
|
|
|
|
|
(Buff;3JD) |
|
|
|
|
|
I.W. |
36 $ |
41 $ |
48 $ |
29 $ |
35 $ |
41 $ |
46 $ |
49 $ |
51 $ |
53 $ |
I.W. |
54 $ |
56 $ |
61 $ |
65 $ |
75 $ |
81 $ |
84 $ |
85 $ |
86 $ |
87 $ |
I.W. |
103 $ |
127 $ |
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
Split 2:1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kennzahlen
var. |
1994 |
1995 |
1996 |
1997 |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
Kennzahlen var. |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
Kennzahlen var. |
2014 |
2015 |
2016 |
2017 |
2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kurs |
26 $ |
40 $ |
46 $ |
25 $ |
35 $ |
48 $ |
32 $ |
27 $ |
18 $ |
14 $ |
Kurs |
28 $ |
33 $ |
40 $ |
55 $ |
65 $ |
55 $ |
70 $ |
90 $ |
88 $ |
97 $ |
Kurs |
96 $ |
101 $ |
119 $ |
154 $ |
165 $ |
Marktwert |
18,9 |
29,0 |
32,7 |
35,3 |
49,2 |
67,4 |
43,4 |
35,3 |
23,1 |
17,9 |
Marktwert |
35,7 |
42,0 |
50,1 |
66,7 |
74,5 |
60,0 |
75,6 |
94,1 |
89,8 |
97,6 |
Marktwert |
94,7 |
95,4 |
102,5 |
125,66 |
129,69 |
MOper.Inc.V |
|
|
|
|
16 |
21 |
14 |
12 |
8 |
5 |
MOper.Inc.V |
10 |
10 |
11 |
12 |
12 |
9 |
10 |
11 |
11 |
11 |
MOper.Inc.V |
12 |
13 |
13 |
15 |
15 |
Untern.Wert |
|
|
|
|
55,26 |
73,16 |
51,17 |
43,62 |
32,75 |
27,14 |
Untern.Wert |
43,54 |
47,34 |
56,40 |
72,89 |
82,66 |
68,78 |
84,72 |
104,26 |
101,09 |
108,93 |
Untern.Wert |
107,61 |
111,83 |
127,24 |
152,73 |
159,90 |
UWOper.Inc.V |
|
|
|
|
18 |
23 |
16 |
15 |
11 |
8 |
UWOper.Inc.V |
12 |
12 |
12 |
13 |
13 |
10 |
12 |
13 |
12 |
13 |
UWOper.Inc.V |
14 |
15 |
16 |
18 |
18 |
KGV |
15 |
20 |
21 |
21 |
31 |
33 |
21 |
21 |
14 |
12 |
KGV |
15 |
16 |
17 |
18 |
17 |
13 |
15 |
17 |
16 |
17 |
KGV |
20 |
21 |
22 |
32 |
22 |
Rendite |
6,46% |
4,93% |
4,80% |
4,68% |
3,26% |
3,00% |
4,66% |
4,70% |
7,39% |
8,29% |
Rendite |
6,46% |
6,24% |
5,83% |
5,42% |
5,89% |
7,58% |
6,63% |
5,92% |
6,15% |
5,76% |
Rendite |
5,05% |
4,77% |
4,61% |
3,12% |
4,61% |
MU |
2,3 |
3,0 |
3,1 |
3,1 |
4,0 |
5,1 |
3,0 |
2,4 |
1,5 |
1,0 |
MU |
1,87 |
2,1 |
2,3 |
2,4 |
2,8 |
2,6 |
3,1 |
3,5 |
3,2 |
3,5 |
MU |
3,5 |
3,8 |
4,2 |
5,5 |
6,2 |
Kurs/BW V. |
1,4 |
3,3 |
3,7 |
4,0 |
5,2 |
7,0 |
4,7 |
3,7 |
2,2 |
1,5 |
Kurs/BW V. |
2,5 |
2,8 |
3,2 |
2,9 |
3,6 |
2,5 |
3,0 |
3,6 |
3,2 |
3,4 |
Kurs/BW V. |
3,4 |
3,6 |
4,1 |
3,5 |
5,2 |
Dividendenre. |
0,88% |
0,65% |
0,63% |
0,64% |
0,51% |
0,42% |
0,69% |
0,85% |
1,33% |
2,86% |
Dividendenre. |
1,96% |
2,03% |
2,50% |
2,73% |
2,50% |
3,72% |
3,23% |
2,81% |
3,26% |
3,22% |
Dividendenre. |
3,42% |
3,41% |
3,03% |
2,49% |
2,54% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Durch. Didy.
S.96 |
|
12% |
11% |
9% |
10% |
10% |
9% |
8% |
8% |
13% |
Durch. Didy. S.96 |
15% |
16% |
18% |
20% |
18% |
19% |
18% |
17% |
17% |
17% |
Durch. Didy. S.96 |
17% |
16% |
15% |
14% |
14% |
Durch.
U.Dy.S.96 |
|
|
|
|
|
9% |
9% |
8% |
8% |
7% |
Durch. U.Dy.S.96 |
8% |
8% |
8% |
8% |
8% |
7% |
7% |
7% |
7% |
6% |
D. Sys. U.Dy.S.96 |
6% |
6% |
5% |
5% |
4% |
Dr. FCF-dy.
S.00 |
|
|
|
|
|
|
|
|
|
|
Dr. FCF-dy. S.00 |
|
|
|
|
|
|
|
|
|
|
Dr. FCF-dy. S.00 |
|
|
|
9% |
9% |
Durch.G.D.S.96 |
|
|
|
|
|
8% |
8% |
6% |
4% |
3% |
Durch.G.D.S.96 |
4% |
5% |
6% |
7% |
8% |
9% |
9% |
9% |
9% |
8% |
Durch.G.D.S.96 |
8% |
7% |
6% |
6% |
6% |
D.EBTv.A.
S.00 |
|
|
|
|
|
|
|
|
|
1% |
D.EBTv.A. S.00 |
2% |
4% |
6% |
7% |
8% |
8% |
9% |
9% |
9% |
8% |
D.EBTv.A. S.00 |
8% |
7% |
6% |
6% |
5% |
D. O.Inc.
S.00 |
|
|
|
|
|
|
|
|
|
|
D. O.Inc.
S.00 |
|
|
|
|
|
|
|
|
|
|
D. O.Inc.
S.00 |
|
|
|
6% |
6% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Roll.
Dr.Didy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Didy. 10J |
|
|
17% |
20% |
22% |
23% |
23% |
24% |
24% |
23% |
Roll. Dr.Didy. 10J |
20% |
17% |
13% |
9% |
7% |
Roll.
Dr.Udy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 10J |
|
|
8% |
7% |
7% |
6% |
6% |
6% |
6% |
6% |
R.D. Sys.Udy. 10J |
5% |
4% |
2% |
4% |
0% |
Roll. dFCF
d. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 10J |
|
|
|
5% |
3% |
Roll.
Dr.Gdy.10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy.10J |
|
|
6% |
7% |
8% |
9% |
9% |
10% |
12% |
12% |
Roll. Dr.Gdy.10J |
10% |
8% |
6% |
5% |
4% |
Roll.EBT.va
10J |
|
|
|
|
|
|
|
|
|
|
Roll.EBT.va 10J |
|
|
|
|
|
|
9% |
10% |
11% |
11% |
Roll.EBT.va 10J |
10% |
8% |
6% |
4% |
3% |
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
10J |
|
|
|
5% |
4% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Roll. Dr.
Didy 5J |
|
|
|
|
|
|
|
8% |
8% |
10% |
Roll. Dr. Didy 5J |
15% |
20% |
26% |
34% |
34% |
31% |
26% |
21% |
16% |
12% |
Roll. Dr. Didy 5J |
10% |
8% |
6% |
3% |
2% |
Roll.
Dr.Udy. 5J |
|
|
|
|
|
|
|
8% |
7% |
7% |
Roll. Dr.Udy. 5J |
7% |
7% |
8% |
8% |
7% |
6% |
4% |
4% |
4% |
4% |
R. Sys. D.Udy. 5J |
4% |
3% |
1% |
1% |
4% |
Roll. dFCF
d. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 5J |
|
|
|
1% |
0% |
Roll.
Dr.Gdy. 5J |
|
|
|
|
|
|
|
6% |
3% |
1% |
Roll. Dr.Gdy. 5J |
2% |
4% |
7% |
11% |
15% |
16% |
15% |
14% |
12% |
9% |
Roll. Dr.Gdy. 5J |
5% |
2% |
1% |
3% |
1% |
Roll. EBT.va
5J |
|
|
|
|
|
|
|
|
|
|
Roll. EBT.va 5J |
|
4% |
7% |
11% |
14% |
14% |
13% |
13% |
11% |
9% |
Roll. EBT.va 5J |
6% |
3% |
0% |
2% |
2% |
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
5J |
|
|
|
0% |
0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|