Pfizer |
|
W.L. Merge |
|
|
Pharmacia Ü |
|
|
|
|
|
Pfizer |
Wyeth Ü |
|
|
|
|
|
|
|
|
|
Pfizer |
|
UpjohnSpinoff |
|
|
|
|
|
Mrd. USD |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
Mrd. USD |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
Mrd. USD |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Umsatz |
16,20 |
29,57 |
32,26 |
32,37 |
45,19 |
52,52 |
51,30 |
48,37 |
48,42 |
48,30 |
Umsatz |
50,01 |
67,81 |
67,43 |
58,99 |
51,58 |
49,61 |
48,85 |
52,82 |
52,55 |
53,65 |
Umsatz |
51,75 |
41,91 |
81,29 |
100,33 |
58,50 |
|
|
Umsatzkosten |
2,53 |
4,91 |
5,03 |
4,05 |
9,83 |
7,54 |
8,53 |
7,64 |
11,24 |
8,11 |
C.O.S. |
8,89 |
16,28 |
15,09 |
11,33 |
9,59 |
9,58 |
9,65 |
12,33 |
11,24 |
11,25 |
C.O.S. |
10,22 |
8,69 |
30,82 |
37,95 |
23,49 |
|
|
GM |
13,67 |
24,66 |
27,23 |
28,32 |
35,36 |
44,98 |
42,77 |
40,73 |
37,18 |
40,19 |
GM |
41,12 |
51,53 |
52,34 |
47,66 |
41,99 |
40,03 |
39,20 |
40,49 |
41,31 |
42,40 |
GM |
41,53 |
33,22 |
50,47 |
62,38 |
35,01 |
|
|
GMR |
84% |
83% |
84% |
87% |
78% |
86% |
83% |
84% |
77% |
83% |
GMR |
82% |
76% |
78% |
81% |
81% |
81% |
80% |
77% |
79% |
79% |
GMR |
80% |
79% |
62% |
62% |
60% |
|
|
S.G.A. |
9,23 |
18,89 |
16,89 |
16,54 |
32,06 |
30,95 |
31,24 |
27,71 |
27,90 |
30,50 |
S.G.A. |
30,00 |
37,78 |
37,10 |
31,55 |
26,81 |
26,78 |
27,37 |
28,46 |
27,68 |
28,38 |
S.G.A. |
28,36 |
25,05 |
31,04 |
27,43 |
28,59 |
|
|
S.G.A./GM |
68% |
77% |
62% |
58% |
91% |
69% |
73% |
68% |
75% |
76% |
S.G.A./GM |
73% |
73% |
71% |
66% |
64% |
67% |
70% |
70% |
67% |
67% |
S.G.A./GM |
68% |
75% |
62% |
44% |
82% |
|
|
Oper. Inc. |
4,44 |
5,77 |
10,34 |
11,78 |
3,30 |
14,03 |
11,53 |
13,02 |
9,28 |
9,69 |
Oper. Inc. |
11,12 |
13,75 |
15,24 |
16,11 |
15,18 |
13,25 |
11,83 |
12,03 |
13,63 |
14,02 |
Oper. Inc. |
13,17 |
8,17 |
19,43 |
34,95 |
6,42 |
|
|
O.I.R. |
27% |
20% |
32% |
36% |
7% |
27% |
22% |
27% |
19% |
20% |
O.I.R. |
22% |
20% |
23% |
27% |
29% |
27% |
24% |
23% |
26% |
26% |
O.I.R. |
25% |
19% |
24% |
35% |
11% |
|
|
Zinsen |
0,30 |
0,00 |
0,00 |
0,00 |
0,29 |
0,36 |
0,49 |
0,52 |
0,44 |
0,56 |
Zinsen |
1,23 |
1,80 |
1,68 |
1,52 |
1,41 |
1,36 |
1,20 |
1,19 |
1,27 |
1,32 |
Zinsen |
1,57 |
1,45 |
1,29 |
1,24 |
2,21 |
|
|
Zinsen/Op.
Inc. |
7% |
0% |
0% |
0% |
9% |
3% |
4% |
4% |
5% |
6% |
Zinsen/Op. Inc. |
11% |
13% |
11% |
9% |
9% |
10% |
10% |
10% |
9% |
9% |
Zinsen/Op. Inc. |
12% |
18% |
7% |
4% |
34% |
|
|
Equity+Z.erg. |
0,31 |
0,04 |
0,00 |
0,02 |
0,25 |
0,33 |
0,49 |
0,53 |
0,44 |
0,56 |
Equity+Z.erg. |
0,95 |
-2,54 |
-0,80 |
-2,51 |
1,94 |
0,35 |
-1,66 |
-2,00 |
-0,21 |
-0,80 |
Equity+Z.erg. |
-2,00 |
0,78 |
3,62 |
1,02 |
3,03 |
|
|
EBTv.And |
4,45 |
5,78 |
10,33 |
11,80 |
3,26 |
14,00 |
11,53 |
13,03 |
9,28 |
9,69 |
EBTv.And |
10,84 |
9,41 |
12,76 |
12,08 |
15,71 |
12,24 |
8,98 |
8,84 |
12,15 |
11,90 |
EBTv.And |
9,60 |
7,50 |
21,76 |
34,73 |
7,24 |
|
|
EBTv.And R |
27% |
20% |
32% |
36% |
7% |
27% |
22% |
27% |
19% |
20% |
EBTv.And R |
22% |
14% |
19% |
20% |
30% |
25% |
18% |
17% |
23% |
22% |
EBTv.And R |
19% |
18% |
29% |
35% |
12% |
|
|
Andere |
|
|
|
|
|
|
|
|
|
|
Andere |
0,00 |
0,00 |
1,31 |
5,08 |
10,67 |
0,05 |
0,01 |
-0,47 |
0,16 |
0,00 |
Andere |
8,08 |
2,63 |
2,12 |
0,00 |
-6,20 |
|
|
Andere/U |
|
|
|
|
|
|
|
|
|
|
Andere/U |
0% |
0% |
2% |
9% |
21% |
0% |
0% |
-1% |
0% |
0% |
Andere/U |
16% |
6% |
3% |
0% |
-11% |
|
|
EBT |
4,45 |
5,78 |
10,33 |
11,80 |
3,26 |
14,00 |
11,53 |
13,03 |
9,28 |
9,69 |
EBT |
10,84 |
9,41 |
14,07 |
17,16 |
26,38 |
12,29 |
8,99 |
8,37 |
12,31 |
11,90 |
EBT |
17,68 |
10,13 |
23,88 |
34,73 |
1,04 |
|
|
Tax |
1,24 |
2,05 |
2,56 |
2,61 |
1,62 |
2,67 |
3,42 |
1,99 |
1,02 |
1,65 |
Tax |
2,19 |
1,12 |
4,02 |
2,56 |
4,31 |
3,12 |
1,98 |
1,12 |
-9,05 |
0,71 |
Tax |
1,38 |
0,48 |
1,85 |
3,32 |
-1,12 |
|
|
Minority
Int. |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
Minority Int. |
0,01 |
0,03 |
0,04 |
0,03 |
0,07 |
0,03 |
0,03 |
0,03 |
0,05 |
0,04 |
Minority Int. |
0,03 |
0,04 |
0,05 |
0,04 |
0,04 |
|
|
N.I. |
3,18 |
3,73 |
7,79 |
9,13 |
3,91 |
11,36 |
8,09 |
19,34 |
8,14 |
8,10 |
N.I. |
8,64 |
8,26 |
10,01 |
14,57 |
22,00 |
9,14 |
6,96 |
7,22 |
21,31 |
11,15 |
N.I. |
16,27 |
9,62 |
21,98 |
31,37 |
2,12 |
|
|
UR |
20% |
13% |
24% |
28% |
9% |
22% |
16% |
40% |
17% |
17% |
UR |
17% |
12% |
14% |
16% |
22% |
18% |
14% |
14% |
18% |
21% |
UR |
15% |
17% |
27% |
31% |
25% |
|
|
N.I. +-
Sondereffekt |
|
|
|
|
|
|
|
|
|
|
N.I. +- Sondereffekt |
|
|
9,26 |
9,49 |
11,40 |
|
|
|
9,72 |
|
N.I. +- Sondereffekt |
7,58 |
7,02 |
|
|
5,76 |
|
|
SD |
|
|
|
|
|
|
|
|
|
|
SD |
37,17 |
12,35 |
20,03 |
11,24 |
9,79 |
5,32 |
8,17 |
17,07 |
17,41 |
10,94 |
SD |
16,75 |
31,78 |
3,39 |
8,65 |
4,78 |
|
|
G/A +-
Sondereffekt |
|
|
|
|
|
|
|
|
|
|
G/A +- Sondereffekt |
|
|
1,18$ |
1,28$ |
1,67$ |
|
|
|
1,63$ |
|
G/A +- Sondereffekt |
1,36$ |
1,26$ |
|
|
1,02$ |
|
|
G/A -B- |
0,84$ |
0,60$ |
1,25$ |
1,48$ |
0,54$ |
1,51$ |
1,10$ |
2,67$ |
1,16$ |
1,20$ |
G/A -B- |
1,23$ |
1,03$ |
1,28$ |
1,96$ |
3,23$ |
1,44$ |
1,13$ |
1,18$ |
3,57$ |
1,90$ |
G/A -B- |
2,92$ |
1,73$ |
3,92$ |
5,59$ |
0,38$ |
|
|
G/A -D- |
0,82$ |
0,59$ |
1,22$ |
1,46$ |
0,54$ |
1,49$ |
1,09$ |
2,66$ |
1,17$ |
1,20$ |
G/A -D- |
1,23$ |
1,02$ |
1,27$ |
1,94$ |
3,19$ |
1,42$ |
1,11$ |
1,17$ |
3,52$ |
1,87$ |
G/A -D- |
2,87$ |
1,71$ |
3,85$ |
5,47$ |
0,37$ |
|
|
G/A 3JD -B- |
|
|
|
|
|
|
|
|
|
|
G/A 3JD -B- |
|
|
|
|
|
|
|
|
|
|
G/A 3JD -B- |
|
|
|
|
3,49$ |
|
|
FCF/A 3JD
-B- |
|
|
|
|
|
|
|
|
|
|
FCF/A 3JD -B- |
|
|
|
|
2,47$ |
2,48$ |
2,40$ |
2,31$ |
2,29$ |
2,37$ |
FCF/A 3JD -B- |
2,26$ |
2,11$ |
3,06$ |
4,00$ |
3,58$ |
|
|
|
|
W.L. Merge |
|
|
Pharmacia Ü |
|
|
|
|
|
|
Wyeth Ü |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jahre |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
Jahre |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
Jahre |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Netto KE |
-2,44 |
0,18 |
-3,61 |
-4,93 |
-13,04 |
-6,66 |
-3,80 |
-6,98 |
-9,99 |
-0,50 |
Netto KE |
0,00 |
-1,00 |
-9,00 |
-8,23 |
-14,54 |
-4,00 |
-4,90 |
-3,98 |
-4,14 |
-10,94 |
Netto KE |
-8,47 |
0,43 |
0,00 |
-2,00 |
0,00 |
|
|
AA -B- |
3,775m |
6,210m |
6,239m |
6,156m |
7,213m |
7,531m |
7,361m |
7,242m |
6,917m |
6,727m |
AA -B- |
7,007m |
8,036m |
7,817m |
7,442m |
6,813m |
6,346m |
6,176m |
6,089m |
5,970m |
5,872m |
AA -B- |
5,569m |
5,555m |
5,601m |
5,608m |
5,643m |
|
|
AA -D- |
3,884m |
6,368m |
6,361m |
6,241m |
7,286m |
7,614m |
7,411m |
7,274m |
6,939m |
6,750m |
AA -D- |
7,045m |
8,074m |
7,870m |
7,508m |
6,895m |
6,424m |
6,257m |
6,159m |
6,058m |
5,977m |
AA -D- |
5,675m |
5,632m |
5,708m |
5,733m |
5,709m |
|
|
AA -D-
+Eig.A. |
|
|
|
|
|
|
|
|
|
|
AA -D- +Eig.A. |
8,869m |
|
8,902m |
8,856m |
8,956m |
9,110m |
9,110m |
9,239m |
9,275m |
9,332m |
AA -D- +Eig.A. |
9,369m |
9,407m |
9,471m |
9,471m |
9,562m |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BW
(dil.) |
1,77$ |
2,52$ |
2,87$ |
3,19$ |
8,97$ |
9,06$ |
8,91$ |
9,81$ |
9,36$ |
8,52$ |
BW
(dil.) |
12,78$ |
10,93$ |
10,49$ |
10,82$ |
11,07$ |
11,10$ |
10,38$ |
9,66$ |
11,82$ |
10,66$ |
BW
(dil.) |
11,18$ |
11,26$ |
13,57$ |
16,69$ |
15,59$ |
|
|
BW(dil.)+EiA |
|
|
|
|
|
|
|
|
|
|
BW(dil.)+EiA |
12,59$ |
|
12,80$ |
13,71$ |
16,10$ |
15,84$ |
15,80$ |
15,58$ |
17,33$ |
17,68$ |
BW(dil.)+EiA |
18,57$ |
18,52$ |
19,91$ |
22,13$ |
21,28$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EKR |
|
54% |
48% |
50% |
20% |
18% |
12% |
29% |
11% |
12% |
EKR |
15% |
9% |
11% |
18% |
27% |
12% |
10% |
11% |
36% |
16% |
EKR |
26% |
15% |
35% |
17% |
3% |
|
|
CR-MA R |
|
18% |
23% |
23% |
8% |
10% |
7% |
16% |
7% |
7% |
CR-MA R |
8% |
4% |
5% |
8% |
12% |
5% |
4% |
4% |
12% |
6% |
CR-MA R |
10% |
6% |
14% |
11% |
2% |
|
|
WC/O.I.R. R |
|
|
|
|
|
|
|
|
|
|
WC/O.I.R. R |
|
30% |
40% |
47% |
51% |
54% |
52% |
47% |
57% |
56% |
WC/O.I.R. R |
54% |
31% |
76% |
117% |
22% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
St.Equ. -MA |
|
|
|
|
|
|
|
|
|
|
St.Equ. -MA |
90,01 |
87,81 |
82,19 |
81,26 |
76,31 |
71,30 |
64,72 |
59,54 |
71,31 |
63,41 |
St.Equ. -MA |
63,14 |
63,24 |
77,20 |
95,66 |
89,01 |
|
|
St.Equ. |
6,89 |
16,08 |
18,29 |
19,95 |
65,38 |
68,28 |
65,63 |
71,36 |
65,01 |
57,56 |
St.Equ. |
90,45 |
88,27 |
82,62 |
81,68 |
76,62 |
71,62 |
65,00 |
59,84 |
71,66 |
63,76 |
St.Equ. |
63,45 |
63,47 |
77,46 |
95,92 |
89,29 |
|
|
Eq.-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
Eq.-MA+EigeneA |
111,65 |
|
113,99 |
121,38 |
144,23 |
144,32 |
143,97 |
143,90 |
160,74 |
165,02 |
Eq.-MA+EigeneA |
173,94 |
174,23 |
188,56 |
209,63 |
203,50 |
|
|
C-MA |
|
|
|
|
|
|
|
|
|
|
C-MA |
212,51 |
194,55 |
187,59 |
185,38 |
171,79 |
168,95 |
167,18 |
171,32 |
171,45 |
159,07 |
C-MA |
167,18 |
154,00 |
181,22 |
196,95 |
226,23 |
|
|
C-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
C-MA+EigeneA |
234,14 |
|
219,39 |
225,50 |
239,71 |
241,97 |
246,43 |
255,68 |
260,88 |
260,68 |
C-MA+EigeneA |
277,98 |
264,99 |
292,58 |
310,92 |
340,71 |
|
|
C |
20,57 |
33,51 |
39,15 |
46,36 |
117,78 |
123,68 |
117,57 |
114,84 |
115,27 |
111,15 |
C |
212,95 |
195,01 |
188,02 |
185,80 |
172,10 |
169,27 |
167,46 |
171,62 |
171,80 |
159,42 |
C |
167,49 |
154,23 |
181,48 |
197,21 |
226,50 |
|
|
WorkingCapital |
|
|
|
|
|
|
|
|
|
|
WorkingCapital |
45,46 |
38,11 |
34,48 |
29,64 |
24,69 |
22,65 |
25,84 |
23,79 |
25,01 |
24,24 |
WorkingCapital |
26,75 |
25,57 |
29,84 |
29,40 |
33,60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kapitalum.
Ges. |
|
1,44 |
0,96 |
0,82 |
0,97 |
0,44 |
0,41 |
0,41 |
0,42 |
0,41 |
Kapitalum. Ges. |
0,44 |
0,31 |
0,34 |
0,31 |
0,27 |
0,28 |
0,28 |
0,31 |
0,30 |
0,31 |
Kapitalum. Ges. |
0,32 |
0,25 |
0,52 |
0,55 |
0,30 |
|
|
Property P&E |
5,34 |
9,43 |
10,42 |
10,71 |
18,29 |
18,39 |
17,09 |
16,63 |
15,73 |
13,29 |
Property P&E |
22,78 |
19,12 |
16,94 |
14,46 |
12,40 |
11,76 |
13,77 |
13,32 |
13,87 |
13,39 |
Property P&E |
13,97 |
13,90 |
14,88 |
16,27 |
18,94 |
|
|
Kapitalu.
P.P&E |
|
5,54 |
3,42 |
3,10 |
4,21 |
2,87 |
2,78 |
2,83 |
2,91 |
3,07 |
Kapitalu. P.P&E |
3,76 |
2,97 |
3,52 |
3,48 |
3,56 |
4,00 |
4,15 |
3,83 |
3,94 |
3,86 |
Kapitalu. P.P&E |
3,86 |
3,00 |
5,84 |
6,74 |
3,66 |
|
|
Lager |
1,65 |
2,70 |
2,74 |
2,68 |
5,84 |
6,66 |
6,04 |
6,11 |
5,30 |
4,38 |
Lager |
12,40 |
8,41 |
7,77 |
7,06 |
6,17 |
5,66 |
7,51 |
6,78 |
7,58 |
7,51 |
Lager |
8,28 |
8,05 |
9,06 |
8,98 |
10,19 |
|
|
Lagerumsch. |
|
17,92 |
11,94 |
11,81 |
16,86 |
8,99 |
7,70 |
8,00 |
7,92 |
9,11 |
Lagerumsch. |
11,41 |
5,46 |
8,01 |
7,59 |
7,30 |
8,04 |
8,63 |
7,03 |
7,75 |
7,07 |
Lagerumsch. |
6,89 |
5,06 |
10,09 |
11,07 |
6,63 |
|
|
Forderungen |
3,86 |
5,49 |
5,34 |
5,79 |
8,78 |
9,37 |
9,77 |
9,39 |
9,84 |
8,96 |
Forderungen |
14,65 |
14,61 |
13,61 |
7,06 |
9,36 |
8,67 |
8,18 |
8,23 |
8,22 |
8,03 |
Forderungen |
8,72 |
7,93 |
11,48 |
10,95 |
11,18 |
|
|
Ford.Umsch. |
|
7,66 |
5,87 |
6,06 |
7,80 |
5,98 |
5,47 |
4,95 |
5,15 |
4,90 |
Ford.Umsch. |
5,58 |
4,62 |
4,61 |
4,33 |
7,30 |
5,30 |
5,63 |
6,45 |
6,38 |
6,52 |
Ford.Umsch. |
6,44 |
4,80 |
10,25 |
8,74 |
5,43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EQ + Eigene
A. |
|
|
|
|
|
|
|
|
|
|
EQ + Eigene A. |
48% |
|
52% |
54% |
60% |
60% |
58% |
56% |
62% |
63% |
EQ + Eigene A. |
63% |
66% |
64% |
67% |
60% |
|
|
EQ |
19% |
48% |
47% |
43% |
56% |
55% |
56% |
62% |
56% |
52% |
EQ |
42% |
45% |
44% |
44% |
45% |
42% |
39% |
35% |
42% |
40% |
EQ |
38% |
41% |
43% |
49% |
39% |
|
|
Schulden
ges. |
11,69 |
17,43 |
20,86 |
26,41 |
51,40 |
55,41 |
51,94 |
43,48 |
50,14 |
53,41 |
Schulden ges. |
122,50 |
106,75 |
105,38 |
104,12 |
95,48 |
97,65 |
102,46 |
111,78 |
100,14 |
95,66 |
Schulden ges. |
104,04 |
90,76 |
104,01 |
101,29 |
137,21 |
|
|
Schulden
Kurz |
9,19 |
11,98 |
13,64 |
18,56 |
23,66 |
26,46 |
28,45 |
21,39 |
21,84 |
27,01 |
Schulden Kurz |
37,23 |
28,61 |
28,07 |
28,62 |
23,37 |
21,63 |
29,40 |
31,12 |
30,43 |
31,86 |
Schulden Kurz |
37,30 |
25,92 |
42,67 |
42,14 |
47,79 |
|
|
Schulden
Lang |
2,50 |
5,45 |
7,22 |
7,85 |
27,74 |
28,95 |
23,49 |
22,09 |
28,30 |
26,40 |
Schulden Lang |
85,27 |
78,14 |
77,31 |
75,50 |
72,11 |
76,02 |
73,06 |
80,66 |
69,71 |
63,80 |
Schulden Lang |
66,74 |
64,84 |
61,34 |
59,15 |
89,42 |
|
|
SK:SL |
3,68 |
2,19 |
1,88 |
2,36 |
0,85 |
0,91 |
1,21 |
0,96 |
0,77 |
1,02 |
SK:SL |
0,43 |
0,36 |
0,36 |
0,37 |
0,32 |
0,28 |
0,40 |
0,38 |
0,43 |
0,49 |
SK:SL |
0,55 |
0,39 |
0,69 |
0,71 |
0,53 |
|
|
SL:N.I. |
3,67 |
1,46 |
0,92 |
0,85 |
7,09 |
2,54 |
2,90 |
1,14 |
3,47 |
3,25 |
SL:N.I. |
9,86 |
9,46 |
8,35 |
7,96 |
6,29 |
8,31 |
10,49 |
11,17 |
3,27 |
2,85 |
SL:N.I. |
4,10 |
6,74 |
2,79 |
1,88 |
15,52 |
|
|
S:N.I. |
3,67 |
4,67 |
2,67 |
2,89 |
13,14 |
4,87 |
6,42 |
2,24 |
6,15 |
6,59 |
S:N.I. |
14,17 |
12,92 |
11,38 |
10,97 |
8,32 |
10,68 |
14,72 |
15,48 |
4,72 |
8,57 |
S:N.I. |
6,39 |
9,43 |
4,73 |
3,22 |
23,82 |
|
|
Vermög. Kurz |
11,19 |
17,19 |
18,45 |
24,78 |
29,74 |
39,69 |
41,90 |
46,95 |
46,85 |
43,08 |
Vermög. Kurz |
61,67 |
60,47 |
57,73 |
61,42 |
56,24 |
57,70 |
43,80 |
38,95 |
41,14 |
49,93 |
Vermög. Kurz |
32,80 |
35,07 |
59,69 |
51,26 |
43,33 |
|
|
Vermög. Lang |
9,38 |
16,32 |
20,70 |
21,58 |
87,04 |
83,99 |
75,67 |
67,89 |
68,42 |
11,46 |
Vermög. Lang |
151,28 |
134,54 |
130,27 |
124,38 |
115,86 |
111,57 |
123,66 |
132,67 |
130,66 |
109,49 |
Vermög. Lang |
134,69 |
119,16 |
121,79 |
145,95 |
183,17 |
|
|
WCV |
-0,50 |
-0,24 |
-2,41 |
-1,63 |
-21,66 |
-15,72 |
-10,04 |
3,47 |
-3,29 |
-10,33 |
WCV |
-60,83 |
-46,28 |
-46,65 |
-42,70 |
-39,24 |
-39,95 |
-58,66 |
-72,83 |
-59,00 |
-45,73 |
WCV |
-4,50 |
-55,69 |
-44,32 |
-50,03 |
-93,88 |
|
|
Current R. |
1,21 |
0,98 |
1,35 |
1,33 |
1,25 |
1,50 |
0,72 |
2,19 |
2,14 |
1,59 |
Current R. |
1,65 |
2,11 |
2,05 |
2,14 |
2,40 |
2,66 |
1,48 |
1,25 |
1,35 |
1,56 |
Current R. |
0,87 |
1,35 |
1,39 |
1,22 |
0,91 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Im. + Good. |
|
|
|
|
|
|
|
|
|
|
Im. + Good. |
110,39 |
101,51 |
98,90 |
90,69 |
81,90 |
77,24 |
88,60 |
107,10 |
104,69 |
88,62 |
Im. + Good. |
94,02 |
78,05 |
74,35 |
94,75 |
132,68 |
|
|
St.Equ.-MA
-I.+G. |
|
|
|
|
|
|
|
|
|
|
St.Equ.-MA -I.+G. |
-20,38 |
-13,70 |
-16,71 |
-9,43 |
-5,59 |
-5,94 |
-23,88 |
-47,56 |
-33,38 |
-25,21 |
St.Equ.-MA -I.+G. |
-30,88 |
-14,81 |
2,85 |
0,91 |
-43,67 |
|
|
BW - I.+G. |
|
|
|
|
|
|
|
|
|
|
BW - I.+G. |
NEG |
NEG |
NEG |
NEG |
NEG |
NEG |
NEG |
NEG |
NEG |
NEG |
BW - I.+G. |
NEG |
NEG |
0,50$ |
0,16$ |
NEG |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
3,08 |
6,20 |
9,29 |
9,86 |
11,73 |
16,34 |
14,73 |
17,59 |
13,35 |
18,24 |
Op. CF |
16,59 |
11,45 |
20,24 |
17,05 |
17,77 |
16,88 |
14,51 |
15,90 |
16,47 |
15,83 |
Op. CF |
12,59 |
14,40 |
32,58 |
29,27 |
8,70 |
|
|
I.
CF |
-2,77 |
-3,75 |
-7,23 |
-4,34 |
4,84 |
-9,42 |
-5,07 |
5,10 |
0,80 |
-12,84 |
I. CF |
-31,27 |
-0,49 |
2,20 |
6,15 |
-10,63 |
-5,65 |
-2,98 |
-7,81 |
-4,74 |
4,53 |
I. CF |
-3,95 |
-4,27 |
-22,55 |
-15,78 |
-32,28 |
|
|
F.
CF |
-1,13 |
-3,71 |
-2,10 |
-5,00 |
-16,91 |
-6,63 |
-9,22 |
-23,10 |
-12,61 |
-6,56 |
F. CF |
14,48 |
-11,17 |
-20,61 |
-16,00 |
-14,98 |
-9,99 |
-10,23 |
-8,92 |
-13,04 |
-20,44 |
F. CF |
-8,49 |
-9,65 |
-9,82 |
-14,83 |
26,07 |
|
|
CASH |
0,74 |
1,10 |
1,04 |
1,88 |
1,52 |
1,81 |
2,25 |
1,83 |
3,41 |
2,12 |
CASH |
1,98 |
1,74 |
3,54 |
10,39 |
2,18 |
3,34 |
3,64 |
2,60 |
1,34 |
1,23 |
CASH |
1,35 |
1,83 |
1,98 |
0,47 |
2,92 |
|
|
Other Cash |
|
|
|
|
|
|
|
|
|
|
Other CASH |
25,97 |
28,01 |
26,76 |
46,86 |
48,81 |
53,64 |
39,29 |
24,98 |
27,01 |
21,60 |
Other CASH |
26,96 |
15,63 |
36,12 |
26,77 |
12,69 |
|
|
|
|
W.L. Merge |
|
|
Pharmacia Ü |
|
|
|
|
|
|
Wyeth Ü |
|
|
|
|
|
|
|
|
|
|
|
UpjohnSpinoff |
|
|
|
|
|
Owners
Earnings |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
Owners Earnings |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
Owners Earnings |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
3,08 |
6,20 |
9,29 |
9,86 |
11,73 |
16,34 |
14,73 |
17,59 |
13,35 |
18,24 |
Op. CF |
16,59 |
11,45 |
20,24 |
17,05 |
17,77 |
16,88 |
14,51 |
15,90 |
16,47 |
15,83 |
Op. CF |
12,59 |
14,40 |
32,58 |
29,27 |
8,70 |
|
|
Capital exp. |
1,49 |
2,10 |
2,13 |
1,76 |
2,64 |
2,60 |
2,11 |
2,05 |
1,88 |
1,70 |
Capital exp. |
1,21 |
1,51 |
1,66 |
1,33 |
1,21 |
1,58 |
1,50 |
2,00 |
2,22 |
2,19 |
Capital exp. |
2,60 |
2,79 |
2,71 |
3,24 |
3,91 |
|
|
Free CF |
1,59 |
4,10 |
7,16 |
8,10 |
9,09 |
13,74 |
12,62 |
15,54 |
11,47 |
16,54 |
Free CF |
15,38 |
9,94 |
18,58 |
15,72 |
16,33 |
15,30 |
13,01 |
13,90 |
14,25 |
13,64 |
Free CF |
9,99 |
11,61 |
29,87 |
26,03 |
4,79 |
|
|
Free CF-MA |
|
|
|
|
|
|
|
|
|
|
Free CF-MA |
15,37 |
9,91 |
18,54 |
15,69 |
16,26 |
15,27 |
12,98 |
13,87 |
14,20 |
13,60 |
Free CF-MA |
9,96 |
11,57 |
29,82 |
25,99 |
4,75 |
|
|
FCF-R |
10% |
14% |
22% |
25% |
20% |
26% |
25% |
32% |
24% |
34% |
FCF-R |
31% |
15% |
28% |
27% |
32% |
31% |
27% |
26% |
27% |
25% |
FCF-R |
19% |
28% |
37% |
26% |
8% |
|
|
Free CF/A
-B- |
0,42$ |
0,66$ |
1,14$ |
1,31$ |
1,26$ |
1,82$ |
1,66$ |
2,14$ |
1,65$ |
2,45$ |
Free CF/A -B- |
2,19$ |
1,23$ |
2,37$ |
2,11$ |
2,39$ |
2,40$ |
2,10$ |
2,28$ |
2,37$ |
2,31$ |
Free CF/A -B- |
1,78$ |
2,08$ |
5,32$ |
4,64$ |
0,84$ |
|
|
Tilgung |
|
|
|
|
|
|
|
|
|
|
Tilgung |
3,74 |
8,58 |
7,47 |
7,38 |
7,29 |
6,68 |
6,84 |
7,17 |
7,82 |
7,01 |
Tilgung |
6,70 |
7,28 |
6,35 |
7,28 |
7,09 |
|
|
Liqu.Über. |
|
|
|
|
|
|
|
|
|
|
Liqu.Über. |
11,63 |
1,33 |
11,07 |
8,31 |
8,97 |
8,97 |
6,14 |
6,70 |
6,38 |
6,59 |
Liqu.Über. |
3,26 |
4,29 |
23,47 |
18,71 |
2,34 |
|
|
Liqu.Über./A
-B- |
|
|
|
|
|
|
|
|
|
|
Liqu.Über./A -B- |
1,66$ |
0,17 $ |
1,42 $ |
1,12$ |
1,32$ |
1,42$ |
0,99$ |
1,10$ |
1,07$ |
1,12$ |
Liqu.Über./A -B- |
0,59$ |
0,77$ |
4,19$ |
3,34$ |
0,41$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
EX:N.I. |
47% |
56% |
25% |
19% |
68% |
23% |
26% |
11% |
23% |
21% |
Capital EX:N.I. |
14% |
18% |
17% |
9% |
6% |
13% |
21% |
28% |
10% |
20% |
Capital EX:N.I. |
16% |
29% |
12% |
10% |
183% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Abschreibungen |
0,54 |
0,97 |
1,07 |
1,04 |
4,08 |
5,09 |
5,58 |
5,29 |
5,20 |
5,09 |
Abschreibungen |
4,76 |
8,49 |
9,03 |
7,61 |
6,41 |
5,54 |
5,16 |
5,76 |
6,27 |
6,38 |
Abschreibungen |
6,01 |
4,78 |
5,19 |
5,61 |
6,29 |
|
|
Absch./GM |
4% |
4% |
4% |
4% |
12% |
11% |
13% |
13% |
14% |
13% |
Absch./GM |
12% |
16% |
17% |
16% |
15% |
14% |
13% |
14% |
15% |
15% |
Absch./GM |
14% |
14% |
10% |
9% |
18% |
|
|
R&D |
2,78 |
4,44 |
4,85 |
5,18 |
7,13 |
7,68 |
7,44 |
15,59 |
8,09 |
7,95 |
R&D |
7,85 |
9,41 |
9,11 |
7,87 |
6,68 |
8,39 |
7,69 |
7,82 |
7,66 |
8,01 |
R&D |
8,65 |
9,41 |
13,83 |
12,38 |
10,87 |
|
|
R&D/GM |
20% |
18% |
18% |
18% |
20% |
17% |
17% |
38% |
22% |
20% |
R&D/GM |
19% |
18% |
17% |
17% |
16% |
21% |
20% |
19% |
19% |
19% |
R&D/GM |
21% |
28% |
27% |
20% |
31% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sonderdiv. |
|
|
|
|
|
|
|
|
|
|
Sonderdiv. |
|
|
|
|
|
|
|
|
|
|
Sonderdiv. |
|
|
|
|
|
|
|
Div/A |
0,31$ |
0,36$ |
0,44$ |
0,52$ |
0,60$ |
0,68$ |
0,76$ |
0,96$ |
1,16$ |
1,28$ |
Div/A |
0,66$ |
0,74$ |
0,80$ |
0,88$ |
0,96$ |
1,04$ |
1,12$ |
1,20$ |
1,28$ |
1,36$ |
Div/A |
1,44$ |
1,52$ |
1,56$ |
1,60$ |
1,64$ |
|
|
Divisumme |
1,17 |
2,22 |
2,74 |
3,20 |
4,32 |
5,12 |
5,59 |
6,95 |
8,02 |
8,61 |
Divisumme |
4,62 |
5,94 |
6,25 |
6,55 |
6,54 |
6,60 |
6,92 |
7,31 |
7,64 |
7,99 |
Divisumme |
8,02 |
8,44 |
8,74 |
8,97 |
9,25 |
|
|
DIV/Op.CF |
|
|
|
|
|
|
|
|
|
|
DIV/FCF |
30% |
60% |
34% |
42% |
40% |
42% |
53% |
53% |
54% |
59% |
DIV/FCF |
81% |
73% |
29% |
34% |
195% |
|
|
DIV/N.I. |
|
|
|
|
|
|
|
|
|
|
DIV/N.I. |
54% |
72% |
63% |
45% |
30% |
72% |
99% |
103% |
50% |
72% |
DIV/N.I. |
49% |
88% |
40% |
29% |
432% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Einbehaltene
G. |
|
|
|
|
|
|
|
|
|
|
Einbehaltene G. |
4,02 |
2,32 |
3,76 |
8,02 |
15,46 |
2,54 |
0,04 |
0,09 |
13,71 |
3,16 |
Einbehaltene G. |
8,25 |
1,18 |
13,24 |
22,40 |
7,13 |
|
|
Retained
Ear. |
|
|
|
|
|
|
|
|
|
|
Retained Ear. |
40,43 |
42,72 |
46,21 |
54,24 |
69,73 |
72,18 |
71,99 |
71,77 |
85,29 |
89,55 |
Retained Ear. |
97,67 |
96,77 |
103,39 |
125,66 |
118,35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividynamik/A |
|
|
|
|
|
|
|
|
|
|
Dividynamik/A |
48% |
11% |
8% |
10% |
9% |
8% |
8% |
7% |
7% |
6% |
Dividynamik/A |
6% |
6% |
3% |
3% |
3% |
|
|
Umsatzdynamik |
|
|
|
|
|
|
|
|
|
|
Umsatzdynamik |
4% |
36% |
1% |
13% |
13% |
4% |
2% |
8% |
1% |
2% |
Umsatzdynamik |
4% |
19% |
94% |
23% |
42% |
|
|
N.I.-dynamik |
|
|
|
|
|
|
|
|
|
|
N.I.-dynamik |
7% |
4% |
21% |
2% |
20% |
20% |
24% |
4% |
195% |
48% |
N.I.-dynamik |
46% |
41% |
128% |
43% |
93% |
|
|
EBTv.A.-dyn. |
|
|
|
|
|
|
|
|
|
|
EBTv.A.-dyn. |
|
13% |
36% |
5% |
30% |
22% |
27% |
2% |
37% |
2% |
EBTv.A.-dyn. |
19% |
22% |
190% |
60% |
111% |
|
|
Oper.
Inc.-dyn. |
|
|
|
|
|
|
|
|
|
|
Oper. Inc.-dyn. |
|
24% |
11% |
6% |
6% |
13% |
11% |
2% |
13% |
3% |
Oper. Inc.-dyn. |
6% |
38% |
138% |
80% |
82% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
543,00 |
584,34 |
591,26 |
|
|
O.I.R. 10J |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J |
|
|
136,82 |
155,66 |
146,90 |
|
|
N.I. unang.
10J |
|
|
|
|
|
|
|
|
|
|
N.I. unang. 10J |
|
|
|
|
|
|
|
|
|
|
N.I. unang. 10J |
|
|
140,59 |
157,43 |
137,52 |
|
|
FCF 10J |
|
|
|
|
|
|
|
|
|
|
FCF 10J |
|
|
|
|
|
|
|
|
|
|
FCF 10J |
|
|
153,62 |
163,93 |
152,39 |
|
|
Capex 10J |
|
|
|
|
|
|
|
|
|
|
Capex 10J |
|
|
|
|
|
|
|
|
|
|
Capex 10J |
|
|
20,13 |
22,04 |
24,74 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
25% |
27% |
25% |
|
|
UR 10J D
unan. |
|
|
|
|
|
|
|
|
|
|
UR 10J D unan. |
|
|
|
|
|
|
|
|
|
|
UR 10J D unan. |
|
|
26% |
27% |
23% |
|
|
FCF-R 10J D |
|
|
|
|
|
|
|
|
|
|
FCF-R 10J D |
|
|
|
|
|
|
|
|
|
|
FCF-R 10J D |
|
|
28% |
28% |
26% |
|
|
Capital
EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. 10J D |
|
|
14% |
14% |
18% |
|
|
|
|
W.L. Merge |
|
|
Pharmacia Ü |
|
|
|
|
|
|
Wyeth Ü |
|
|
|
|
|
|
|
|
|
|
|
UpjohnSpinoff |
|
|
|
|
|
Jahre |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
Jahre |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
Jahre |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I.W. |
15$ |
11$ |
22$ |
26$ |
9$ |
26$ |
19$ |
47$ |
20$ |
21$ |
I.W. |
22$ |
18$ |
22$ |
34$ |
57$ |
25$ |
20$ |
21$ |
29$ |
33$ |
I.W. |
24$ |
30$ |
69$ |
98$ |
18$ |
|
|
(Ben;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuell) |
|
|
|
|
|
|
|
I.W. |
|
|
27$ |
19$ |
17$ |
19$ |
19$ |
31$ |
30$ |
31$ |
I.W. |
21$ |
18$ |
20$ |
26$ |
40$ |
42$ |
36$ |
22$ |
35$ |
29$ |
I.W. |
30$ |
39$ |
38$ |
63$ |
61$ |
|
|
(Ben;3JD;KGV17,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV17,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV17,5) |
|
|
|
|
|
|
|
I.W. |
7$ |
12$ |
20$ |
23$ |
22$ |
32$ |
29$ |
37$ |
29$ |
43$ |
I.W. |
38$ |
22$ |
41$ |
37$ |
43$ |
43$ |
37$ |
40$ |
43$ |
41$ |
I.W. |
33$ |
38$ |
93$ |
81$ |
15$ |
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
I.W. |
|
|
12$ |
18$ |
20$ |
24$ |
28$ |
34$ |
33$ |
38$ |
I.W. |
36$ |
30$ |
33$ |
35$ |
44$ |
44$ |
42$ |
41$ |
41$ |
42$ |
I.W. |
41$ |
38$ |
55$ |
70$ |
63$ |
|
|
(Ben;3JD;FCF17,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF17,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF17,5) |
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
46$ |
40$ |
42$ |
45$ |
49$ |
55$ |
61$ |
I.W. |
74$ |
99$ |
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
W.L. Merge |
|
|
Pharmacia Ü |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UpjohnSpinoff |
|
|
|
|
|
Kennzahlen
var. |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
Kennzahlen var. |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
Kennzahlen var. |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kurs |
35 $ |
38 $ |
41$ |
33$ |
29$ |
28$ |
25$ |
24$ |
25$ |
17$ |
Kurs |
15$ |
16$ |
17$ |
22$ |
28$ |
28$ |
30$ |
31$ |
33$ |
40$ |
Kurs |
37$ |
32$ |
47$ |
49$ |
37$ |
|
|
Marktwert |
|
|
|
|
|
|
|
|
|
|
Marktwert |
105,68 |
129,18 |
133,79 |
165,18 |
193,06 |
179,87 |
187,71 |
190,03 |
199,91 |
239,08 |
Marktwert |
206,95 |
180,22 |
268,28 |
280,92 |
211,23 |
|
|
MOper.Inc.V |
|
|
|
|
|
|
|
|
|
|
MOper.Inc.V |
10 |
9 |
9 |
10 |
13 |
14 |
16 |
16 |
15 |
17 |
MOper.Inc.V |
16 |
22 |
14 |
8 |
33 |
|
|
Untern.Wert |
|
|
|
|
|
|
|
|
|
|
Untern.Wert |
133,57 |
154,44 |
146,17 |
167,10 |
188,01 |
173,18 |
195,52 |
215,31 |
223,82 |
265,83 |
Untern.Wert |
238,90 |
209,84 |
274,32 |
292,23 |
272,60 |
|
|
UWOper.Inc.V |
|
|
|
|
|
|
|
|
|
|
UWOper.Inc.V |
12 |
11 |
10 |
10 |
12 |
13 |
17 |
18 |
16 |
19 |
UWOper.Inc.V |
18 |
26 |
14 |
8 |
42 |
|
|
KGV |
|
|
|
|
|
|
|
|
|
|
KGV |
12 |
16 |
14 |
17 |
17 |
19 |
27 |
26 |
20 |
21 |
FCV 3JD |
27 |
25 |
12 |
9 |
10 |
|
|
Rendite |
|
|
|
|
|
|
|
|
|
|
Rendite |
8,20% |
6,44% |
6,94% |
5,82% |
5,96% |
5,14% |
3,77% |
3,81% |
4,94% |
4,75% |
Rendite FCF 3J |
3,68% |
3,94% |
8,34% |
11,41% |
9,68% |
|
|
MU |
|
|
|
|
|
|
|
|
|
|
MU |
2,1 |
1,9 |
2,0 |
2,8 |
3,7 |
3,6 |
3,8 |
3,6 |
3,8 |
4,5 |
MU |
4,0 |
4,3 |
3,3 |
2,8 |
3,6 |
|
|
Kurs/BW V. |
|
|
|
|
|
|
|
|
|
|
Kurs/BW V. |
1,2 |
1,5 |
1,3 |
1,6 |
1,7 |
1,8 |
1,9 |
2,0 |
1,9 |
2,3 |
Kurs/BW V. |
2,0 |
1,7 |
2,4 |
2,2 |
1,7 |
|
|
Dividendenre. |
0,89% |
0,95% |
1,08% |
1,58% |
2,07% |
2,43% |
3,04% |
4,00% |
4,64% |
7,53% |
Dividendenre. |
4,40% |
4,63% |
4,70% |
4,00% |
3,43% |
3,71% |
3,73% |
3,87% |
3,88% |
3,45% |
Dividendenre. |
3,60% |
10,78% |
3,32% |
3,27% |
4,43% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Durch. Didy.
S.01 |
|
|
|
|
|
|
|
24% |
|
|
Durch. Didy. S.01 |
|
|
11% |
|
|
|
|
9% |
|
|
Durch. Didy. S.01 |
|
|
7% |
7% |
7% |
|
|
Durch.
U.Dy.S.01 |
|
|
|
|
|
|
|
14% |
|
|
Durch. U.Dy.S.01 |
|
|
9% |
|
|
|
|
5% |
|
|
Durch. U.Dy.S.01 |
|
|
4% |
5% |
5% |
|
|
Dr. FCF-dy.
S.01 |
|
|
|
|
|
|
|
27% |
|
|
Dr. FCF-dy. S.01 |
|
|
13% |
|
|
|
|
8% |
|
|
Dr. FCF-dy. S.01 |
|
|
7% |
8% |
7% |
|
|
Durch.G.D.S.01 |
|
|
|
|
|
|
|
21% |
|
|
Durch.G.D.S.01 |
|
|
6% |
|
|
|
|
3% |
|
|
Durch.G.D.S.01 |
|
|
6% |
7% |
7% |
|
|
D.EBTv.A.
S.01 |
|
|
|
|
|
|
|
13% |
|
|
D.EBTv.A. S.01 |
|
|
5% |
|
|
|
|
2% |
|
|
D.EBTv.A. S.01 |
|
|
4% |
6% |
5% |
|
|
D. O.Inc.
S.01 |
|
|
|
|
|
|
|
13% |
|
|
D. O.Inc.
S.01 |
|
|
5% |
|
|
|
|
2% |
|
|
D. O.Inc.
S.01 |
|
|
4% |
5% |
5% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Roll.
Dr.Didy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Didy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Didy. 10J |
|
|
4% |
3% |
3% |
|
|
Roll.
Dr.Udy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 10J |
|
|
1% |
1% |
3% |
|
|
Roll. dFCF
d. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 10J |
|
|
2% |
4% |
2% |
|
|
Roll.
Dr.Gdy.10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy.10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy.10J |
|
|
6% |
8% |
7% |
|
|
Roll.EBT.va
10J |
|
|
|
|
|
|
|
|
|
|
Roll.EBT.va 10J |
|
|
|
|
|
|
|
|
|
|
Roll.EBT.va 10J |
|
|
4% |
6% |
5% |
|
|
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
10J |
|
|
4% |
3% |
3% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Roll. Dr.
Didy 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr. Didy 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr. Didy 5J |
|
|
4% |
4% |
3% |
|
|
Roll.
Dr.Udy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 5J |
|
|
4% |
8% |
9% |
|
|
Roll. dFCF
d. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 5J |
|
|
4% |
10% |
8% |
|
|
Roll.
Dr.Gdy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy. 5J |
|
|
15% |
20% |
9% |
|
|
Roll. EBT.va
5J |
|
|
|
|
|
|
|
|
|
|
Roll. EBT.va 5J |
|
|
|
|
|
|
|
|
|
|
Roll. EBT.va 5J |
|
|
11% |
16% |
7% |
|
|
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
5J |
|
|
11% |
11% |
9% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|