SAP |
|
|
|
|
|
|
|
|
|
|
SAP |
|
|
|
|
|
|
|
|
|
|
SAP |
|
|
|
|
|
|
|
|
Split 1:3 |
|
SAP |
|
|
|
|
Split 1:4 |
|
|
|
|
|
SAP |
|
|
|
|
|
|
|
Mrd. € |
1972 |
1973 |
1974 |
1975 |
1976 |
1977 |
1978 |
1979 |
1980 |
1981 |
Mrd. € |
1982 |
1983 |
1984 |
1985 |
1986 |
1987 |
1988 |
1989 |
1990 |
1991 |
Mrd. € |
1992 |
1993 |
1994 |
1995 |
1996 |
1997 |
1998 |
1999 |
2000 |
2001 |
Mrd. € |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
Mrd. € |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Umsatz |
0,0003 |
0,0005 |
0,001 |
0,001 |
0,002 |
0,003 |
0,004 |
0,005 |
0,007 |
0,008 |
Umsatz |
0,01 |
0,02 |
0,02 |
0,03 |
0,05 |
0,08 |
0,09 |
0,19 |
0,26 |
0,36 |
Umsatz |
0,43 |
0,56 |
0,94 |
1,39 |
1,90 |
3,08 |
4,33 |
5,11 |
6,26 |
7,34 |
Umsatz |
7,41 |
7,03 |
7,51 |
8,51 |
9,40 |
10,24 |
11,58 |
10,67 |
12,46 |
14,23 |
Umsatz |
16,22 |
16,82 |
17,56 |
20,79 |
22,06 |
23,46 |
24,71 |
C.O.S. |
|
|
|
|
|
|
|
|
|
|
C.O.S. |
|
|
|
|
|
|
|
|
|
|
C.O.S. |
|
|
|
|
0,29 |
0,41 |
0,74 |
2,15 |
2,47 |
2,85 |
C.O.S. |
2,82 |
2,53 |
2,59 |
2,92 |
3,18 |
3,40 |
4,03 |
3,57 |
3,89 |
4,36 |
C.O.S. |
5,00 |
5,00 |
5,27 |
6,63 |
6,18 |
6,74 |
7,30 |
GM |
|
|
|
|
|
|
|
|
|
|
GM |
|
|
|
|
|
|
|
|
|
|
GM |
|
|
|
|
1,61 |
2,67 |
3,59 |
2,96 |
3,79 |
4,49 |
GM |
4,59 |
4,50 |
4,92 |
5,59 |
6,22 |
6,84 |
7,55 |
7,10 |
8,57 |
9,87 |
GM |
11,22 |
11,82 |
12,29 |
14,17 |
15,88 |
16,72 |
17,41 |
GMR |
|
|
|
|
|
|
|
|
|
|
GMR |
|
|
|
|
|
|
|
|
|
|
GMR |
|
|
|
|
85% |
87% |
83% |
58% |
61% |
61% |
GMR |
62% |
64% |
66% |
66% |
66% |
67% |
65% |
67% |
69% |
69% |
GMR |
69% |
70% |
70% |
68% |
72% |
71% |
70% |
S.G.A. |
|
|
|
|
|
|
|
|
|
|
S.G.A. |
|
|
|
|
|
|
|
|
|
|
S.G.A. |
|
|
|
|
1,17 |
1,88 |
2,72 |
2,14 |
2,96 |
3,08 |
S.G.A. |
2,94 |
2,76 |
2,91 |
3,27 |
3,72 |
4,13 |
4,80 |
4,35 |
5,01 |
5,74 |
S.G.A. |
7,17 |
7,28 |
7,53 |
9,29 |
10,30 |
11,18 |
11,40 |
S.G.A./GM |
|
|
|
|
|
|
|
|
|
|
S.G.A./GM |
|
|
|
|
|
|
|
|
|
|
S.G.A./GM |
|
|
|
|
73% |
71% |
76% |
72% |
78% |
69% |
S.G.A./GM |
64% |
61% |
59% |
58% |
60% |
60% |
64% |
61% |
58% |
58% |
S.G.A./GM |
64% |
62% |
61% |
66% |
65% |
67% |
65% |
Oper. Inc. |
|
|
|
|
|
|
|
|
|
|
Oper. Inc. |
|
|
|
|
|
|
|
|
|
|
Oper. Inc. |
|
|
|
|
0,44 |
0,79 |
0,87 |
0,82 |
0,83 |
1,41 |
Oper. Inc. |
1,65 |
1,74 |
2,01 |
2,32 |
2,50 |
2,71 |
2,75 |
2,75 |
3,56 |
4,13 |
Oper. Inc. |
4,05 |
4,54 |
4,76 |
4,88 |
5,58 |
5,54 |
6,01 |
O.I.R. |
|
|
|
|
|
|
|
|
|
|
O.I.R. |
|
|
|
|
|
|
|
|
|
|
O.I.R. |
|
|
|
|
23% |
26% |
20% |
16% |
13% |
19% |
O.I.R. |
22% |
25% |
27% |
27% |
27% |
26% |
24% |
26% |
29% |
29% |
O.I.R. |
25% |
27% |
27% |
23% |
25% |
24% |
24% |
Zinsen |
|
|
|
|
|
|
|
|
|
|
Zinsen |
|
|
|
|
|
|
|
|
|
|
Zinsen |
|
|
|
|
0,00 |
0,00 |
0,00 |
0,00 |
0,01 |
0,02 |
Zinsen |
0,01 |
0,00 |
0,01 |
0,00 |
0,00 |
0,01 |
0,12 |
0,10 |
0,13 |
0,17 |
Zinsen |
0,18 |
0,18 |
0,15 |
0,25 |
0,27 |
0,28 |
0,42 |
Zinsen/Op.
Inc. |
|
|
|
|
|
|
|
|
|
|
Zinsen/Op. Inc. |
|
|
|
|
|
|
|
|
|
|
Zinsen/Op. Inc. |
|
|
|
|
0% |
0% |
0% |
0% |
1% |
1% |
Zinsen/Op. Inc. |
1% |
0% |
0% |
0% |
0% |
0% |
4% |
4% |
4% |
4% |
Zinsen/Op. Inc. |
4% |
4% |
3% |
5% |
5% |
5% |
7% |
Equity+Z.erg. |
|
|
|
|
|
|
|
|
|
|
Equity+Z.erg. |
|
|
|
|
|
|
|
|
|
|
Equity+Z.erg. |
|
|
|
|
0,01 |
0,03 |
0,01 |
0,18 |
0,29 |
-0,21 |
Equity+Z.erg. |
-0,51 |
0,02 |
0,05 |
0,01 |
0,12 |
0,13 |
0,07 |
0,02 |
0,07 |
0,12 |
Equity+Z.erg. |
0,11 |
0,12 |
0,13 |
-0,02 |
0,23 |
0,43 |
0,37 |
EBTv.And |
|
|
|
|
|
|
|
|
|
|
EBTv.And |
|
|
|
|
|
|
|
|
|
|
EBTv.And |
|
|
|
|
0,43 |
0,82 |
0,88 |
1,00 |
1,11 |
1,18 |
EBTv.And |
1,13 |
1,76 |
2,05 |
2,33 |
2,62 |
2,83 |
2,70 |
2,67 |
3,50 |
4,08 |
EBTv.And |
3,98 |
4,48 |
4,74 |
4,61 |
5,54 |
5,69 |
5,96 |
EBTv.And R |
|
|
|
|
|
|
|
|
|
|
EBTv.And R |
|
|
|
|
|
|
|
|
|
|
EBTv.And R |
|
|
|
|
23% |
27% |
20% |
20% |
18% |
16% |
EBTv.And R |
15% |
25% |
27% |
27% |
28% |
28% |
23% |
25% |
28% |
29% |
EBTv.And R |
25% |
27% |
27% |
22% |
25% |
24% |
24% |
Andere |
|
|
|
|
|
|
|
|
|
|
Andere |
|
|
|
|
|
|
|
|
|
|
Andere |
|
|
|
|
0,06 |
0,03 |
0,10 |
-0,02 |
-0,07 |
-0,11 |
Andere |
-0,02 |
0,02 |
0,02 |
0,01 |
0,05 |
0,01 |
-0,08 |
-0,23 |
-1,16 |
0,69 |
Andere |
-0,15 |
-0,08 |
-0,38 |
-0,62 |
-0,68 |
-0,07 |
-0,36 |
Andere/U |
|
|
|
|
|
|
|
|
|
|
Andere/U |
|
|
|
|
|
|
|
|
|
|
Andere/U |
|
|
|
|
3% |
1% |
2% |
0% |
-1% |
-1% |
Andere/U |
0% |
0% |
0% |
0% |
1% |
0% |
-1% |
-2% |
-9% |
5% |
Andere/U |
-1% |
0% |
-2% |
-3% |
-3% |
0% |
-1% |
EBT |
|
|
|
|
|
|
|
|
|
|
EBT |
|
|
|
|
|
|
|
|
|
|
EBT |
|
0,13 |
0,24 |
0,34 |
0,49 |
0,85 |
0,98 |
0,98 |
1,03 |
1,07 |
EBT |
1,11 |
1,78 |
2,07 |
2,32 |
2,67 |
2,84 |
2,62 |
2,44 |
2,34 |
4,77 |
EBT |
3,83 |
4,40 |
4,36 |
3,99 |
4,86 |
5,03 |
5,60 |
Tax |
|
|
|
|
|
|
|
|
|
|
Tax |
|
|
|
|
|
|
|
|
|
|
Tax |
|
0,06 |
0,10 |
0,13 |
0,20 |
0,38 |
0,44 |
0,38 |
0,39 |
0,48 |
Tax |
0,59 |
0,59 |
0,76 |
0,82 |
0,80 |
0,92 |
0,77 |
0,69 |
0,53 |
1,33 |
Tax |
1,00 |
1,07 |
1,08 |
0,94 |
1,23 |
0,97 |
1,51 |
Minority
Int. |
|
|
|
|
|
|
|
|
|
|
Minority Int. |
|
|
|
|
|
|
|
|
|
|
Minority Int. |
|
|
|
|
|
|
|
|
0,01 |
0,01 |
Minority Int. |
0,01 |
0,01 |
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 |
0,01 |
0,04 |
0,01 |
N.I. |
|
|
|
|
|
|
|
|
|
|
N.I. |
|
|
|
|
|
|
0,01 |
0,03 |
0,04 |
0,06 |
N.I. |
0,07 |
0,07 |
0,14 |
0,21 |
0,29 |
0,47 |
0,54 |
0,60 |
0,63 |
0,58 |
N.I. |
0,51 |
1,08 |
1,31 |
1,50 |
1,87 |
1,92 |
1,85 |
1,75 |
1,81 |
3,44 |
N.I. |
2,83 |
3,33 |
3,28 |
3,06 |
3,65 |
4,02 |
4,08 |
UR |
|
|
|
|
|
|
|
|
|
|
UR |
|
|
|
|
|
|
11% |
16% |
15% |
17% |
UR |
15% |
13% |
15% |
15% |
15% |
15% |
12% |
12% |
10% |
8% |
UR |
7% |
15% |
17% |
18% |
20% |
19% |
16% |
16% |
17% |
21% |
UR |
17% |
20% |
19% |
17% |
19% |
17% |
17% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N.I. +- Sondereffekt |
|
|
|
|
|
|
|
|
2,07 |
3,00 |
|
|
|
|
3,52 |
4,13 |
|
|
SD |
|
|
|
|
|
|
|
|
|
|
SD |
|
|
|
|
|
|
|
|
|
|
SD |
|
|
|
|
0,00 |
0,00 |
0,00 |
0,00 |
0,04 |
0,02 |
SD |
0,44 |
0,01 |
0,00 |
0,01 |
0,05 |
0,06 |
1,69 |
2,40 |
2,33 |
1,18 |
SD |
4,89 |
1,75 |
2,21 |
4,10 |
2,07 |
1,67 |
1,83 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
G/A +- Sondereffekt |
|
|
|
|
|
|
|
|
1,74 € |
2,52 € |
|
|
|
|
2,94 € |
3,45 € |
|
|
G/A -B- |
|
|
|
|
|
|
|
|
|
|
G/A -B- |
|
|
|
|
|
|
|
|
|
|
G/A -B- |
|
|
|
|
2,80 € |
4,54 € |
5,19 € |
5,73 € |
2,01 € |
1,85 € |
G/A -B- |
1,62 € |
3,47 € |
4,22 € |
4,83 € |
1,53 € |
1,60 € |
1,55 € |
1,47 € |
1,52 € |
2,89 € |
G/A -B- |
2,37 € |
2,79 € |
2,75 € |
2,56 € |
3,04 € |
3,36 € |
3,42 € |
G/A -D- |
|
|
|
|
|
|
|
|
|
|
G/A -D- |
|
|
|
|
|
|
|
|
|
|
G/A -D- |
|
|
|
|
|
|
|
5,71 € |
2,01 € |
1,85 € |
G/A -D- |
1,62 € |
3,46 € |
4,20 € |
4,81 M |
1,52 € |
1,59 € |
1,55 € |
1,47 € |
1,52 € |
2,89 € |
G/A -D- |
2,37 € |
2,78 € |
2,74 € |
2,56 € |
3,04 € |
3,35 € |
3,42 € |
G/A-B-EBTv.AN. |
|
|
|
|
|
|
|
|
|
|
G/A-B-EBTv.AN. |
|
|
|
|
|
|
|
|
|
|
G/A-B-EBTv.AN. |
|
|
|
|
4,13 € |
7,88 € |
8,46 € |
9,52 € |
3,54 € |
3,76 € |
G/A-B-EBTv.AN. |
3,60 € |
5,66 € |
6,59 € |
7,52 € |
2,14 € |
2,34 € |
2,27 € |
2,25 € |
2,95 € |
3,43 € |
G/A-B-EBTv.AN. |
3,34 € |
3,76 € |
3,97 € |
3,85 € |
4,61 € |
4,71 € |
4,98 € |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Netto KE |
|
|
|
|
|
|
|
|
|
|
Netto KE |
|
|
|
|
|
|
|
|
|
|
Netto KE |
|
|
|
|
|
|
|
|
-0,09 |
-0,08 |
Netto KE |
-0,29 |
-0,09 |
-0,09 |
-0,21 |
-0,94 |
-0,81 |
-0,39 |
0,03 |
-0,07 |
0,05 |
Netto KE |
0,05 |
0,05 |
0,05 |
0,06 |
0,03 |
-0,50 |
0,00 |
AA -B- |
|
|
|
|
|
|
|
|
|
|
AA -B- |
|
|
|
|
|
|
|
|
|
|
AA -B- |
|
|
|
|
0,104 M |
0,104 M |
0,104 M |
0,105 M |
0,314 M |
0,314 M |
AA -B- |
0,314 M |
0,311 M |
0,311 M |
0,310 M |
1,226 M |
1,207 M |
1,190 M |
1,188 M |
1,188 M |
1,189 M |
AA -B- |
1,191 M |
1,193 M |
1,195 M |
1,197 M |
1,198 M |
1,197 M |
1,194 M |
AA -D- |
|
|
|
|
|
|
|
|
|
|
AA -D- |
|
|
|
|
|
|
|
|
|
|
AA -D- |
|
|
|
|
|
|
|
0,105 M |
0,316 M |
0,314 M |
AA -D- |
0,314 M |
0,311 M |
0,312 M |
0,311 M |
1,232 M |
1,210 M |
1,191 M |
1,189 M |
1,189 M |
1,190 M |
AA -D- |
1,192 M |
1,195 M |
1,197 M |
1,198 M |
1,199 M |
1,198 M |
1,194 M |
AA -D-
+Eig.A. |
|
|
|
|
|
|
|
|
|
|
AA -D- +Eig.A. |
|
|
|
|
|
|
|
|
|
|
AA -D- +Eig.A. |
|
|
|
|
|
|
|
|
|
|
AA -D- +Eig.A. |
|
|
|
|
|
|
|
|
|
|
AA -D- +Eig.A. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BW
(dil.) |
|
|
|
|
|
|
|
|
|
|
BW
(dil.) |
|
|
|
|
|
|
|
|
|
|
BW
(dil.) |
|
|
|
|
10,87 € |
15,10 € |
18,37 € |
24,29 € |
9,15 € |
9,90 € |
BW
(dil.) |
9,14 € |
11,93 € |
14,71 € |
18,59 € |
4,98 € |
5,37 € |
6,03 € |
7,13 € |
8,25 € |
10,68 € |
BW
(dil.) |
11,90 € |
13,46 € |
16,29 € |
19,42 € |
22,00 € |
21,29 € |
24,15 € |
BW(dil.)+EiA |
|
|
|
|
|
|
|
|
|
|
BW(dil.)+EiA |
|
|
|
|
|
|
|
|
|
|
BW(dil.)+EiA |
|
|
|
|
|
|
|
|
|
|
BW(dil.)+EiA |
|
|
|
|
|
|
|
|
|
|
BW(dil.)+EiA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EKR |
|
|
|
|
|
|
|
|
|
|
EKR |
|
|
|
|
|
|
|
|
|
|
EKR |
|
|
27% |
33% |
37% |
42% |
34% |
31% |
25% |
20% |
EKR |
16% |
38% |
35% |
29% |
29% |
24% |
22% |
20% |
18% |
31% |
EKR |
20% |
20% |
18% |
16% |
16% |
15% |
15% |
CR-MA R |
|
|
|
|
|
|
|
|
|
|
CR-MA R |
|
|
|
|
|
|
|
|
|
|
CR-MA R |
|
|
21% |
24% |
26% |
27% |
21% |
19% |
13% |
10% |
CR-MA R |
8% |
19% |
21% |
17% |
18% |
15% |
13% |
11% |
11% |
15% |
CR-MA R |
11% |
11% |
11% |
9% |
9% |
9% |
9% |
WC/O.I.R. R |
|
|
|
|
|
|
|
|
|
|
WC/O.I.R. R |
|
|
|
|
|
|
|
|
|
|
WC/O.I.R. R |
|
|
|
|
|
|
|
|
|
|
WC/O.I.R. R |
|
|
|
|
85% |
103% |
90% |
80% |
130% |
143% |
WC/O.I.R. R |
123% |
123% |
127% |
118% |
118% |
95% |
78% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
St.Equ. -MA |
|
|
|
|
|
|
|
|
|
|
St.Equ. -MA |
|
|
|
|
|
|
|
|
|
|
St.Equ. -MA |
|
|
|
|
|
|
|
2,55 |
2,89 |
3,11 |
St.Equ. -MA |
2,87 |
3,71 |
4,59 |
5,78 |
6,14 |
6,50 |
7,18 |
8,48 |
9,81 |
12,70 |
St.Equ. -MA |
14,17 |
16,09 |
19,50 |
23,27 |
26,38 |
25,51 |
28,83 |
St.Equ. |
|
|
|
|
|
|
|
|
|
|
St.Equ. |
|
|
|
|
|
|
|
|
|
|
St.Equ. |
|
0,52 |
0,63 |
0,78 |
1,13 |
1,57 |
1,91 |
2,56 |
2,94 |
3,17 |
St.Equ. |
2,93 |
3,77 |
4,61 |
5,79 |
6,15 |
6,50 |
7,18 |
8,49 |
9,83 |
12,71 |
St.Equ. |
14,18 |
16,10 |
19,51 |
23,30 |
26,40 |
25,54 |
28,88 |
Eq.-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
Eq.-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
Eq.-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
Eq.-MA+EigeneA |
|
|
5,77 |
7,34 |
9,62 |
9,98 |
9,92 |
11,12 |
12,57 |
15,48 |
Eq.-MA+EigeneA |
16,82 |
18,65 |
21,95 |
25,52 |
27,45 |
27,10 |
30,41 |
C-MA |
|
|
|
|
|
|
|
|
|
|
C-MA |
|
|
|
|
|
|
|
|
|
|
C-MA |
|
0,67 |
0,89 |
1,13 |
1,72 |
2,59 |
3,22 |
4,82 |
5,54 |
6,14 |
C-MA |
5,55 |
6,26 |
7,57 |
9,05 |
9,49 |
10,37 |
13,90 |
13,36 |
20,82 |
23,22 |
C-MA |
26,86 |
27,59 |
38,50 |
41,36 |
44,26 |
42,47 |
51,44 |
C-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
C-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
C-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
C-MA+EigeneA |
|
|
8,75 |
10,61 |
12,97 |
13,85 |
16,64 |
16,00 |
23,58 |
26,00 |
C-MA+EigeneA |
29,50 |
30,15 |
40,95 |
43,61 |
45,36 |
44,06 |
53,02 |
C |
|
|
|
|
|
|
|
|
|
|
C |
|
|
|
|
|
|
|
|
|
|
C |
|
|
|
|
|
|
|
4,83 |
5,59 |
6,20 |
C |
5,61 |
6,33 |
7,59 |
9,06 |
9,50 |
10,37 |
13,90 |
13,37 |
20,84 |
23,23 |
C |
26,87 |
27,60 |
38,51 |
41,39 |
44,28 |
42,50 |
51,49 |
WorkingCapital |
|
|
|
|
|
|
|
|
|
|
WorkingCapital |
|
|
|
|
|
|
|
|
|
|
WorkingCapital |
|
|
|
|
|
|
|
|
|
|
WorkingCapital |
|
|
|
2,94 |
2,62 |
3,05 |
3,43 |
2,73 |
2,89 |
3,28 |
WorkingCapital |
3,70 |
3,76 |
4,13 |
4,74 |
5,81 |
7,71 |
8,42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kapitalum.
Ges. |
|
|
|
|
|
|
|
|
|
|
Kapitalum. Ges. |
|
|
|
|
|
|
|
|
|
|
Kapitalum. Ges. |
|
|
1,40 |
1,56 |
1,68 |
1,79 |
1,67 |
1,59 |
1,30 |
1,31 |
Kapitalum. Ges. |
1,20 |
1,25 |
1,19 |
1,12 |
1,04 |
1,08 |
1,12 |
0,77 |
0,93 |
0,68 |
Kapitalum. Ges. |
0,70 |
0,63 |
0,64 |
0,54 |
0,53 |
0,53 |
0,58 |
Property P&E |
|
|
|
|
|
|
|
|
|
|
Property P&E |
|
|
|
|
|
|
|
|
|
|
Property P&E |
|
0,21 |
0,26 |
0,29 |
0,32 |
0,44 |
0,65 |
0,79 |
0,87 |
1,00 |
Property P&E |
1,03 |
1,02 |
1,00 |
1,09 |
1,21 |
1,32 |
1,41 |
1,37 |
1,45 |
1,55 |
Property P&E |
1,71 |
1,82 |
2,10 |
2,19 |
2,58 |
2,97 |
3,55 |
Kapitalu.
P.P&E |
|
|
|
|
|
|
|
|
|
|
Kapitalu. P.P&E |
|
|
|
|
|
|
|
|
|
|
Kapitalu. P.P&E |
|
|
4,48 |
5,35 |
6,55 |
9,63 |
9,84 |
7,86 |
7,92 |
8,44 |
Kapitalu. P.P&E |
7,41 |
6,83 |
7,36 |
8,51 |
8,62 |
8,46 |
8,77 |
7,57 |
9,09 |
9,81 |
Kapitalu. P.P&E |
10,46 |
9,84 |
9,65 |
9,90 |
10,07 |
9,09 |
8,32 |
Lager |
|
|
|
|
|
|
|
|
|
|
Lager |
|
|
|
|
|
|
|
|
|
|
Lager |
|
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,02 |
0,03 |
0,06 |
0,05 |
Lager |
0,01 |
0,01 |
0,01 |
0,02 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
Lager |
0,00 |
0,00 |
0,00 |
0,00 |
# |
# |
# |
Lagerumsch. |
|
|
|
|
|
|
|
|
|
|
Lagerumsch. |
|
|
|
|
|
|
|
|
|
|
Lagerumsch. |
|
|
# |
# |
# |
# |
# |
# |
# |
# |
Lagerumsch. |
# |
# |
# |
# |
# |
# |
# |
# |
# |
# |
Lagerumsch. |
# |
# |
# |
# |
# |
# |
# |
Forderungen |
|
|
|
|
|
|
|
|
|
|
Forderungen |
|
|
|
|
|
|
|
|
|
|
Forderungen |
|
0,21 |
0,36 |
0,54 |
0,94 |
1,48 |
1,52 |
1,85 |
2,19 |
2,21 |
Forderungen |
1,97 |
1,77 |
1,93 |
2,25 |
2,44 |
2,90 |
3,13 |
2,55 |
3,10 |
3,49 |
Forderungen |
3,92 |
3,88 |
4,33 |
5,28 |
5,92 |
5,90 |
6,36 |
Ford.Umsch. |
|
|
|
|
|
|
|
|
|
|
Ford.Umsch. |
|
|
|
|
|
|
|
|
|
|
Ford.Umsch. |
|
|
4,48 |
3,86 |
3,52 |
3,28 |
2,93 |
3,36 |
3,38 |
3,35 |
Ford.Umsch. |
3,35 |
3,57 |
4,24 |
4,41 |
4,18 |
4,20 |
3,99 |
3,41 |
4,90 |
4,59 |
Ford.Umsch. |
4,65 |
4,29 |
4,53 |
4,80 |
4,18 |
3,96 |
4,19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EQ + Eigene
A. |
|
|
|
|
|
|
|
|
|
|
EQ + Eigene A. |
|
|
|
|
|
|
|
|
|
|
EQ + Eigene A. |
|
|
|
|
|
|
|
|
|
|
EQ + Eigene A. |
|
|
66% |
69% |
74% |
72% |
60% |
70% |
53% |
60% |
EQ + Eigene A. |
57% |
62% |
54% |
59% |
61% |
62% |
57% |
EQ |
|
|
|
|
|
|
|
|
|
|
EQ |
|
|
|
|
|
|
|
|
|
|
EQ |
|
78% |
71% |
69% |
66% |
61% |
59% |
53% |
53% |
51% |
EQ |
52% |
60% |
61% |
64% |
65% |
63% |
52% |
64% |
47% |
55% |
EQ |
53% |
58% |
51% |
56% |
60% |
60% |
56% |
Schulden
ges. |
|
|
|
|
|
|
|
|
|
|
Schulden ges. |
|
|
|
|
|
|
|
|
|
|
Schulden ges. |
|
0,15 |
0,26 |
0,35 |
0,59 |
1,02 |
1,31 |
2,27 |
2,65 |
3,03 |
Schulden ges. |
2,68 |
2,56 |
2,98 |
3,27 |
3,35 |
3,87 |
6,72 |
4,88 |
11,01 |
10,52 |
Schulden ges. |
12,69 |
11,50 |
19,00 |
18,09 |
17,88 |
16,96 |
22,61 |
Schulden
Kurz |
|
|
|
|
|
|
|
|
|
|
Schulden Kurz |
|
|
|
|
|
|
|
|
|
|
Schulden Kurz |
|
0,14 |
0,24 |
0,33 |
0,55 |
0,96 |
1,22 |
1,78 |
2,51 |
2,80 |
Schulden Kurz |
2,43 |
2,25 |
2,56 |
2,78 |
2,77 |
3,20 |
5,81 |
3,42 |
5,15 |
6,27 |
Schulden Kurz |
6,69 |
6,46 |
8,54 |
7,87 |
9,67 |
10,21 |
10,48 |
Schulden
Lang |
|
|
|
|
|
|
|
|
|
|
Schulden Lang |
|
|
|
|
|
|
|
|
|
|
Schulden Lang |
|
0,01 |
0,02 |
0,02 |
0,04 |
0,06 |
0,09 |
0,48 |
0,18 |
0,29 |
Schulden Lang |
0,31 |
0,37 |
0,42 |
0,50 |
0,59 |
0,66 |
0,91 |
1,47 |
5,87 |
4,25 |
Schulden Lang |
6,01 |
5,04 |
10,37 |
10,23 |
8,21 |
6,75 |
12,13 |
SK:SL |
|
|
|
|
|
|
|
|
|
|
SK:SL |
|
|
|
|
|
|
|
|
|
|
SK:SL |
|
14,00 |
12,00 |
16,50 |
13,75 |
16,00 |
13,56 |
3,71 |
13,94 |
9,66 |
SK:SL |
7,84 |
6,08 |
6,10 |
5,56 |
4,69 |
4,85 |
6,38 |
1,43 |
0,88 |
1,48 |
SK:SL |
1,11 |
1,28 |
0,82 |
0,77 |
1,18 |
1,51 |
0,86 |
SL:N.I. |
|
|
|
|
|
|
|
|
|
|
SL:N.I. |
|
|
|
|
|
|
|
|
|
|
SL:N.I. |
|
0,14 |
0,14 |
0,10 |
0,14 |
0,13 |
0,17 |
0,80 |
0,29 |
0,50 |
SL:N.I. |
0,61 |
0,34 |
0,32 |
0,33 |
0,32 |
0,34 |
0,49 |
0,84 |
3,24 |
1,24 |
SL:N.I. |
2,12 |
1,51 |
3,16 |
2,91 |
1,98 |
1,66 |
2,97 |
S:N.I. |
|
|
|
|
|
|
|
|
|
|
S:N.I. |
|
|
|
|
|
|
|
|
|
|
S:N.I. |
|
|
|
|
|
|
|
|
|
|
S:N.I. |
|
|
|
|
|
|
|
|
|
|
S:N.I. |
|
|
|
|
|
4,18 |
5,53 |
Vermög. Kurz |
|
|
|
|
|
|
|
|
|
|
Vermög. Kurz |
|
|
|
|
|
|
|
|
|
|
Vermög. Kurz |
|
0,44 |
0,54 |
0,75 |
1,32 |
2,00 |
2,37 |
3,30 |
4,00 |
3,99 |
Vermög. Kurz |
3,97 |
4,72 |
5,96 |
6,24 |
6,32 |
6,41 |
5,57 |
5,26 |
7,14 |
9,67 |
Vermög. Kurz |
7,03 |
7,54 |
8,98 |
9,74 |
11,56 |
11,93 |
16,62 |
Vermög. Lang |
|
|
|
|
|
|
|
|
|
|
Vermög. Lang |
|
|
|
|
|
|
|
|
|
|
Vermög. Lang |
|
0,23 |
0,35 |
0,38 |
0,40 |
0,59 |
0,85 |
1,52 |
1,59 |
2,20 |
Vermög. Lang |
1,64 |
1,61 |
1,62 |
2,82 |
3,18 |
3,96 |
8,33 |
8,12 |
13,70 |
13,56 |
Vermög. Lang |
19,84 |
20,06 |
29,53 |
31,65 |
32,71 |
30,57 |
34,87 |
WCV |
|
|
|
|
|
|
|
|
|
|
WCV |
|
|
|
|
|
|
|
|
|
|
WCV |
|
0,29 |
0,28 |
0,40 |
0,73 |
0,98 |
1,06 |
1,03 |
1,35 |
0,96 |
WCV |
1,29 |
2,16 |
2,98 |
2,97 |
2,97 |
2,54 |
-1,15 |
0,38 |
-3,87 |
-0,85 |
WCV |
-5,66 |
-3,96 |
-10,02 |
-8,35 |
-6,32 |
-5,03 |
-5,99 |
Current R. |
|
|
|
|
|
|
|
|
|
|
Current R. |
|
|
|
|
|
|
|
|
|
|
Current R. |
|
3,14 |
2,25 |
2,27 |
2,40 |
2,08 |
1,94 |
1,85 |
1,59 |
1,43 |
Current R. |
1,63 |
2,10 |
2,33 |
2,24 |
2,28 |
2,00 |
0,96 |
1,53 |
1,39 |
1,54 |
Current R. |
1,05 |
1,17 |
1,05 |
1,24 |
1,20 |
1,17 |
1,59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Im. + Good. |
|
|
|
|
|
|
|
|
|
|
Im. + Good. |
|
|
|
|
|
|
|
|
|
|
Im. + Good. |
|
0,00 |
0,00 |
0,00 |
0,00 |
0,04 |
0,08 |
0,12 |
0,12 |
0,50 |
Im. + Good. |
0,44 |
0,42 |
0,52 |
0,77 |
1,25 |
1,83 |
6,12 |
5,89 |
10,81 |
10,73 |
Im. + Good. |
16,51 |
16,64 |
22,55 |
26,97 |
27,10 |
24,24 |
26,95 |
St.Equ.-MA
-I.+G. |
|
|
|
|
|
|
|
|
|
|
St.Equ.-MA -I.+G. |
|
|
|
|
|
|
|
|
|
|
St.Equ.-MA -I.+G. |
|
|
|
|
|
|
|
|
|
2,61 |
St.Equ.-MA -I.+G. |
2,43 |
3,29 |
4,07 |
5,01 |
4,89 |
4,67 |
1,06 |
2,59 |
-1,00 |
1,97 |
St.Equ.-MA -I.+G. |
-2,34 |
-0,55 |
-3,05 |
-3,70 |
-0,72 |
1,27 |
1,88 |
BW - I.+G. |
|
|
|
|
|
|
|
|
|
|
BW - I.+G. |
|
|
|
|
|
|
|
|
|
|
BW - I.+G. |
|
|
|
|
|
|
|
|
|
8,31 € |
BW - I.+G. |
7,74 € |
10,58 € |
13,04 € |
16,16 € |
3,97 € |
3,87 € |
0,89 € |
2,18 € |
NEG |
1,66 € |
BW - I.+G. |
NEG |
NEG |
NEG |
NEG |
NEG |
1,06 $ |
1,57 $ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
|
|
|
0,25 |
0,43 |
0,63 |
0,64 |
0,68 |
0,99 |
Op. CF |
1,69 |
1,50 |
1,83 |
1,61 |
1,85 |
1,95 |
2,16 |
3,02 |
2,93 |
3,78 |
Op. CF |
3,65 |
3,38 |
3,50 |
3,64 |
4,63 |
5,05 |
4,30 |
I.
CF |
|
|
|
|
|
|
|
|
|
|
I. CF |
|
|
|
|
|
|
|
|
|
|
I. CF |
|
|
|
|
-0,11 |
-0,29 |
-0,25 |
-0,45 |
-0,39 |
-1,04 |
I. CF |
-0,22 |
-0,91 |
-0,89 |
-0,58 |
-0,13 |
-1,39 |
-3,77 |
-0,30 |
-3,99 |
-1,23 |
I. CF |
-5,96 |
-1,78 |
-7,24 |
-0,33 |
-1,80 |
-1,11 |
-3,07 |
F.
CF |
|
|
|
|
|
|
|
|
|
|
F. CF |
|
|
|
|
|
|
|
|
|
|
F. CF |
|
|
|
|
0,10 |
-0,08 |
-0,11 |
-0,16 |
0,04 |
-0,13 |
F. CF |
-0,94 |
-0,31 |
-0,37 |
-0,55 |
-1,37 |
-1,29 |
1,28 |
-2,17 |
2,51 |
-1,18 |
F. CF |
-0,19 |
-1,59 |
4,30 |
-3,36 |
-2,71 |
-3,41 |
3,28 |
CASH |
|
|
|
|
|
|
|
|
|
|
CASH |
|
|
|
|
|
|
|
|
|
|
CASH |
|
0,22 |
0,18 |
0,20 |
0,33 |
0,43 |
0,62 |
0,71 |
1,04 |
0,86 |
CASH |
1,12 |
1,34 |
1,51 |
2,06 |
2,40 |
1,61 |
1,28 |
1,88 |
3,52 |
4,97 |
CASH |
2,48 |
2,75 |
3,33 |
3,41 |
3,70 |
4,01 |
8,63 |
Other CASH |
|
|
|
|
|
|
|
|
|
|
Other CASH |
|
|
|
|
|
|
|
|
|
|
Other CASH |
|
|
|
|
|
|
|
|
|
|
Other CASH |
|
|
|
|
|
|
|
|
|
|
Other CASH |
|
|
|
|
|
5,00 |
9,08 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Split 1:3 |
|
|
|
|
|
|
Split 1:4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Owners
Earnings |
1972 |
1973 |
1974 |
1975 |
1976 |
1977 |
1978 |
1979 |
1980 |
1981 |
Owners Earnings |
1982 |
1983 |
1984 |
1985 |
1986 |
1987 |
1988 |
1989 |
1990 |
1991 |
Owners Earnings |
1992 |
1993 |
1994 |
1995 |
1996 |
1997 |
1998 |
1999 |
2000 |
2001 |
Owners Earnings |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
Owners Earnings |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
|
|
|
0,25 |
0,43 |
0,63 |
0,64 |
0,68 |
0,99 |
Op. CF |
1,69 |
1,50 |
1,83 |
1,61 |
1,85 |
1,95 |
2,16 |
3,02 |
2,93 |
3,78 |
Op. CF |
3,65 |
3,83 |
3,50 |
3,64 |
4,63 |
5,05 |
4,30 |
Capital exp. |
|
|
|
|
|
|
|
|
|
|
Capital exp. |
|
|
|
|
|
|
|
|
|
|
Capital exp. |
|
0,07 |
0,10 |
0,13 |
0,11 |
0,29 |
0,39 |
0,35 |
0,29 |
0,38 |
Capital exp. |
0,31 |
0,28 |
0,21 |
0,26 |
0,37 |
0,40 |
0,34 |
0,23 |
0,33 |
0,45 |
Capital exp. |
0,54 |
0,57 |
0,74 |
0,64 |
1,00 |
1,18 |
1,40 |
Free CF |
|
|
|
|
|
|
|
|
|
|
Free CF |
|
|
|
|
|
|
|
|
|
|
Free CF |
|
|
|
|
0,14 |
0,14 |
0,24 |
0,29 |
0,39 |
0,61 |
Free CF |
1,38 |
1,22 |
1,62 |
1,35 |
1,48 |
1,55 |
1,82 |
2,79 |
2,60 |
3,33 |
Free CF |
3,11 |
3,26 |
2,76 |
3,00 |
3,63 |
3,87 |
2,90 |
Free CF-MA |
|
|
|
|
|
|
|
|
|
|
Free CF-MA |
|
|
|
|
|
|
|
|
|
|
Free CF-MA |
|
|
|
|
|
|
|
|
|
0,60 |
Free CF-MA |
1,37 |
1,21 |
1,62 |
1,35 |
1,48 |
1,55 |
1,82 |
2,79 |
2,60 |
3,33 |
Free CF-MA |
3,11 |
|
|
|
3,62 |
3,83 |
2,89 |
FCF-R |
|
|
|
|
|
|
|
|
|
|
FCF-R |
|
|
|
|
|
|
|
|
|
|
FCF-R |
|
|
|
|
|
|
|
|
|
|
FCF-R |
|
|
|
|
|
|
|
|
|
|
FCF-R |
19% |
19% |
16% |
14% |
16% |
16% |
12% |
Free CF/A
-B- |
|
|
|
|
|
|
|
|
|
|
Free CF/A -B- |
|
|
|
|
|
|
|
|
|
|
Free CF/A -B- |
|
|
|
|
1,35 € |
1,35 € |
2,31 € |
2,76 € |
1,24 € |
1,91 € |
Free CF/A -B- |
4,36 € |
3,89 € |
5,21 € |
4,35 € |
1,21 € |
1,28 € |
1,53 € |
2,35 € |
2,19 € |
2,80 € |
Free CF/A -B- |
2,61 € |
2,73 € |
2,31 € |
2,51 € |
3,02 € |
3,20 € |
2,42 $ |
Tilg. gesch.
7% |
|
|
|
|
|
|
|
|
|
|
Tilg. gesch. 7% |
|
|
|
|
|
|
|
|
|
|
Tilg. gesch. 7% |
|
|
|
|
0,02 |
0,04 |
0,07 |
0,09 |
0,16 |
0,19 |
Tilg. gesch. 7% |
0,21 |
0,19 |
0,18 |
0,21 |
0,23 |
0,23 |
0,27 |
0,47 |
0,34 |
0,77 |
Tilg. gesch. 7% |
0,74 |
0,89 |
0,81 |
1,33 |
1,27 |
1,25 |
1,19 |
Liqu.Über. |
|
|
|
|
|
|
|
|
|
|
Liqu.Über. |
|
|
|
|
|
|
|
|
|
|
Liqu.Über. |
|
|
|
|
0,12 |
0,10 |
0,14 |
0,20 |
0,23 |
0,41 |
Liqu.Über. |
1,16 |
1,02 |
1,44 |
1,14 |
1,25 |
1,32 |
1,55 |
2,32 |
2,26 |
2,56 |
Liqu.Über. |
2,37 |
2,37 |
1,95 |
1,67 |
2,35 |
2,58 |
1,70 |
Liqu.Über./A
-B- |
|
|
|
|
|
|
|
|
|
|
Liqu.Über./A -B- |
|
|
|
|
|
|
|
|
|
|
Liqu.Über./A -B- |
|
|
|
|
1,15 € |
0,96 € |
1,35 € |
1,90 € |
0,73 € |
1,31 € |
Liqu.Über./A -B- |
3,69 € |
3,28 € |
4,63 € |
3,68 € |
1,02 € |
1,09 € |
1,30 € |
1,95 € |
1,90 € |
2,15 € |
Liqu.Über./A -B- |
1,98 € |
1,99 € |
1,63 € |
1,40 € |
1,96 € |
2,16 € |
1,42 € |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
EX:N.I. |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. |
|
100% |
71% |
62% |
38% |
63% |
72% |
58% |
46% |
66% |
Capital EX:N.I. |
61% |
26% |
16% |
17% |
20% |
21% |
18% |
13% |
18% |
13% |
Capital EX:N.I. |
19% |
17% |
23% |
21% |
27% |
29% |
34% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Abschreibungen |
|
|
|
|
|
|
|
|
|
|
Abschreibungen |
|
|
|
|
|
|
|
|
|
|
Abschreibungen |
|
0,03 |
0,05 |
0,07 |
0,08 |
0,10 |
0,14 |
0,17 |
0,22 |
0,28 |
Abschreibungen |
0,22 |
0,22 |
0,21 |
0,20 |
0,21 |
0,26 |
0,54 |
0,50 |
0,53 |
0,72 |
Abschreibungen |
0,86 |
0,95 |
1,01 |
1,29 |
1,27 |
1,27 |
1,36 |
Absch./GM |
|
|
|
|
|
|
|
|
|
|
Absch./GM |
|
|
|
|
|
|
|
|
|
|
Absch./GM |
|
|
|
|
5% |
4% |
4% |
6% |
6% |
6% |
Absch./GM |
5% |
5% |
4% |
4% |
3% |
4% |
7% |
7% |
6% |
7% |
Absch./GM |
8% |
8% |
8% |
9% |
8% |
9% |
8% |
R&D |
|
|
|
|
|
|
|
|
|
|
R&D |
|
|
|
|
|
|
|
|
|
|
R&D |
|
0,14 |
0,19 |
0,22 |
0,30 |
0,42 |
0,57 |
0,75 |
0,97 |
0,90 |
R&D |
0,91 |
1,00 |
1,02 |
1,09 |
1,33 |
1,46 |
1,63 |
1,59 |
1,73 |
1,94 |
R&D |
2,27 |
2,28 |
2,33 |
2,85 |
3,04 |
3,35 |
3,62 |
R&D/GM |
|
|
|
|
|
|
|
|
|
|
R&D/GM |
|
|
|
|
|
|
|
|
|
|
R&D/GM |
|
|
|
|
19% |
16% |
16% |
25% |
26% |
20% |
R&D/GM |
20% |
22% |
21% |
19% |
21% |
21% |
22% |
22% |
20% |
20% |
R&D/GM |
20% |
19% |
19% |
20% |
19% |
20% |
21% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Div/A |
|
|
|
|
|
|
|
|
|
|
Div/A |
|
|
|
|
|
|
|
|
|
|
Div/A |
|
|
|
|
1,18 € |
1,43 € |
1,57 € |
1,57 € |
0,57 € |
0,58 € |
Div/A |
0,60 € |
0,80 € |
1,10 € |
1,45 € |
0,46 € |
0,50 € |
0,50 € |
0,50 € |
0,60 € |
1,10 € |
Div/A |
0,85 € |
1,00 € |
1,10 € |
1,15 € |
1,25 € |
1,40 € |
1,50 € |
Divisumme |
|
|
|
|
|
|
|
|
|
|
Divisumme |
|
|
|
|
|
|
|
|
|
|
Divisumme |
|
0,02 |
0,05 |
0,07 |
0,12 |
0,15 |
0,16 |
0,16 |
0,18 |
0,18 |
Divisumme |
0,19 |
0,25 |
0,34 |
0,45 |
0,56 |
0,60 |
0,60 |
0,59 |
0,71 |
1,31 |
Divisumme |
1,01 |
1,19 |
1,31 |
1,38 |
1,50 |
1,68 |
1,79 |
DIV/Op.CF |
|
|
|
|
|
|
|
|
|
|
DIV/Op.CF |
|
|
|
|
|
|
|
|
|
|
DIV/Op.CF |
|
|
|
|
|
|
|
25% |
26% |
18% |
DIV/Op.CF |
11% |
17% |
19% |
28% |
30% |
31% |
28% |
20% |
24% |
35% |
DIV/Op.CF |
28% |
31% |
38% |
38% |
32% |
33% |
42% |
DIV/N.I. |
|
|
|
|
|
|
|
|
|
|
DIV/N.I. |
|
|
|
|
|
|
|
|
|
|
DIV/N.I. |
|
29% |
32% |
33% |
42% |
32% |
30% |
27% |
28% |
31% |
DIV/N.I. |
37% |
23% |
26% |
30% |
30% |
31% |
32% |
34% |
39% |
32% |
DIV/N.I. |
36% |
36% |
40% |
45% |
41% |
35% |
44% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Einbehaltene
G. |
|
|
|
|
|
|
|
|
|
|
Einbehaltene G. |
|
|
|
|
|
|
|
|
|
|
Einbehaltene G. |
|
0,05 |
0,09 |
0,14 |
0,17 |
0,32 |
0,38 |
0,44 |
0,45 |
0,30 |
Einbehaltene G. |
0,32 |
0,83 |
0,97 |
1,05 |
1,31 |
1,32 |
1,25 |
1,16 |
1,10 |
2,13 |
Einbehaltene G. |
1,82 |
2,14 |
1,97 |
1,68 |
2,15 |
2,34 |
2,29 |
Retained
Ear. |
|
|
|
|
|
|
|
|
|
|
Retained Ear. |
|
|
|
|
|
|
|
|
|
|
Retained Ear. |
|
0,39 |
0,48 |
0,62 |
0,79 |
1,07 |
1,41 |
1,71 |
2,00 |
2,58 |
Retained Ear. |
2,87 |
3,76 |
4,83 |
5,99 |
6,59 |
7,16 |
7,45 |
8,57 |
9,77 |
12,47 |
Retained Ear. |
13,98 |
16,31 |
18,32 |
20,04 |
22,30 |
24,79 |
27,41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Split 1:3 |
|
|
|
|
|
|
Split 1:4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1972 |
1973 |
1974 |
1975 |
1976 |
1977 |
1978 |
1979 |
1980 |
1981 |
|
1982 |
1983 |
1984 |
1985 |
1986 |
1987 |
1988 |
1989 |
1990 |
1991 |
|
1992 |
1993 |
1994 |
1995 |
1996 |
1997 |
1998 |
1999 |
2000 |
2001 |
|
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
|
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividynamik/A |
|
|
|
|
|
|
|
|
|
|
Dividynamik/A |
|
|
|
|
|
|
|
|
|
|
Dividynamik/A |
|
|
150% |
40% |
71% |
25% |
7% |
0% |
13% |
0% |
Dividynamik/A |
6% |
31% |
36% |
26% |
24% |
7% |
0% |
0% |
20% |
85% |
Dividynamik/A |
23% |
18% |
10% |
5% |
9% |
12% |
7% |
Umsatzdynamik |
|
|
|
|
|
|
|
|
|
|
Umsatzdynamik |
|
|
|
|
|
|
|
|
|
|
Umsatzdynamik |
19% |
30% |
71% |
48% |
37% |
62% |
41% |
18% |
23% |
17% |
Umsatzdynamik |
1% |
5% |
7% |
13% |
10% |
9% |
13% |
8% |
17% |
14% |
Umsatzdynamik |
14% |
4% |
4% |
18% |
6% |
6% |
5% |
N.I.-dynamik |
|
|
|
|
|
|
|
|
|
|
N.I.-dynamik |
|
|
|
|
|
|
|
|
|
|
N.I.-dynamik |
17% |
0% |
100% |
50% |
33% |
90% |
18% |
11% |
5% |
8% |
N.I.-dynamik |
12% |
112% |
21% |
15% |
25% |
3% |
4% |
5% |
3% |
90% |
N.I.-dynamik |
18% |
18% |
2% |
7% |
19% |
10% |
1% |
FCF-dynamik |
|
|
|
|
|
|
|
|
|
|
FCF-dynamik |
|
|
|
|
|
|
|
|
|
|
FCF-dynamik |
|
|
|
|
|
0% |
71% |
21% |
34% |
46% |
FCF-dynamik |
126% |
12% |
33% |
17% |
10% |
5% |
17% |
53% |
7% |
24% |
FCF-dynamik |
7% |
5% |
15% |
9% |
21% |
6% |
25% |
EBTv.A.-dyn. |
|
|
|
|
|
|
|
|
|
|
EBTv.A.-dyn. |
|
|
|
|
|
|
|
|
|
|
EBTv.A.-dyn. |
|
|
|
|
|
91% |
7% |
14% |
11% |
6% |
EBTv.A.-dyn. |
4% |
56% |
16% |
9% |
12% |
8% |
2% |
1% |
31% |
17% |
EBTv.A.-dyn. |
2% |
13% |
6% |
3% |
20% |
3% |
5% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
26% |
26% |
UR 10J D
unan. |
|
|
|
|
|
|
|
|
|
|
UR 10J D unan. |
|
|
|
|
|
|
|
|
|
|
UR 10J D unan. |
|
|
|
|
|
|
|
|
|
|
UR 10J D unan. |
|
|
|
|
|
|
|
|
|
|
UR 10J D unan. |
|
|
|
|
18% |
18% |
18% |
FCF-R 10J D |
|
|
|
|
|
|
|
|
|
|
FCF-R 10J D |
|
|
|
|
|
|
|
|
|
|
FCF-R 10J D |
|
|
|
|
|
|
|
|
|
|
FCF-R 10J D |
|
|
|
|
|
|
|
|
|
|
FCF-R 10J D |
|
|
|
|
18% |
18% |
17% |
Capital
EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
19% |
Capital EX:N.I. 10J D |
18% |
17% |
18% |
18% |
19% |
21% |
23% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1972 |
1973 |
1974 |
1975 |
1976 |
1977 |
1978 |
1979 |
1980 |
1981 |
|
1982 |
1983 |
1984 |
1985 |
1986 |
1987 |
1988 |
1989 |
1990 |
1991 |
|
1992 |
1993 |
1994 |
1995 |
1996 |
1997 |
1998 |
1999 |
2000 |
2001 |
|
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
|
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
66 € |
107 € |
122 € |
135 € |
47 € |
43 € |
I.W. |
38 € |
82 € |
99 € |
114 € |
36 € |
38 € |
36 € |
35 € |
41 € |
59 € |
I.W. |
56 € |
66 € |
65 € |
69 € |
81 € |
79 € |
66 € |
(Ben;aktuel) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuel) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuel) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuel) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuel) |
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
48 € |
73 € |
98 € |
120 € |
44 € |
45 € |
I.W. |
43 € |
55 € |
71 € |
98 € |
30 € |
34 € |
37 € |
36 € |
37 € |
45 € |
I.W. |
52 € |
60 € |
62 € |
66 € |
71 € |
76 € |
66 € |
(Ben;3JD;KGV23,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV23,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV23,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV23,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV19,5) |
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
66 € |
I.W. |
61 € |
64 € |
54 € |
59 € |
71 € |
75 € |
47 € |
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
57 € |
I.W. |
59 € |
64 € |
60 € |
59 € |
61 € |
68 € |
56 € |
(Ben;3JD;FCF) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF) |
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
778 € |
188 € |
(Buff;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Buff;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Buff;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Buff;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Buff;aktuell) |
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
730 € |
179 € |
(Buff;3JD) |
|
|
|
|
|
|
|
|
|
|
(Buff;3JD) |
|
|
|
|
|
|
|
|
|
|
(Buff;3JD) |
|
|
|
|
|
|
|
|
|
|
(Buff;3JD) |
|
|
|
|
|
|
|
|
|
|
(Buff;3JD) |
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
108 € |
144 € |
172 € |
184 € |
65 € |
73 € |
I.W. |
78 € |
94 € |
107 € |
123 € |
34 € |
37 € |
39 € |
42 € |
45 € |
49 € |
I.W. |
52 € |
52 € |
58 € |
61 € |
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Split 1:3 |
|
|
|
|
|
|
Split 1:4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Kennzahlen
var. |
1972 |
1973 |
1974 |
1975 |
1976 |
1977 |
1978 |
1979 |
1980 |
1981 |
Kennzahlen var. |
1982 |
1983 |
1984 |
1985 |
1986 |
1987 |
1988 |
1989 |
1990 |
1991 |
Kennzahlen var. |
1992 |
1993 |
1994 |
1995 |
1996 |
1997 |
1998 |
1999 |
2000 |
2001 |
Kennzahlen var. |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
Kennzahlen var. |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kurs |
|
|
|
|
|
|
|
|
|
|
Kurs |
|
|
|
|
|
|
|
|
|
|
Kurs |
|
|
|
|
120 € |
180 € |
450 € |
400 € |
285 € |
140 € |
Kurs |
45 € |
80 € |
125 € |
140 € |
40 € |
37 € |
32 € |
27 € |
35 € |
40 € |
Kurs |
52 € |
57 € |
56 € |
65 € |
75 € |
91 € |
92 € |
Marktwert |
|
|
|
|
|
|
|
|
|
|
Marktwert |
|
|
|
|
|
|
|
|
|
|
Marktwert |
|
|
|
|
12,48 |
18,72 |
46,80 |
42,00 |
90,06 |
43,96 |
Marktwert |
14,13 |
24,88 |
39,00 |
43,54 |
49,28 |
44,77 |
38,11 |
32,10 |
41,62 |
47,60 |
Marktwert |
61,99 |
68,12 |
67,03 |
77,87 |
89,93 |
109,02 |
109,85 |
MOper.Inc.V |
|
|
|
|
|
|
|
|
|
|
MOper.Inc.V |
|
|
|
|
|
|
|
|
|
|
MOper.Inc.V |
|
|
|
|
28 |
24 |
54 |
51 |
109 |
31 |
MOper.Inc.V |
9 |
14 |
14 |
19 |
20 |
17 |
14 |
12 |
12 |
12 |
MOper.Inc.V |
14 |
15 |
14 |
16 |
16 |
20 |
18 |
Untern.Wert |
|
|
|
|
|
|
|
|
|
|
Untern.Wert |
|
|
|
|
|
|
|
|
|
|
Untern.Wert |
|
|
|
|
|
|
|
|
|
|
Untern.Wert |
|
|
|
40,97 |
47,32 |
43,30 |
39,05 |
31,10 |
42,69 |
46,89 |
Untern.Wert |
64,76 |
69,88 |
75,24 |
83,98 |
94,52 |
110,51 |
112,45 |
UWOper.Inc.V |
|
|
|
|
|
|
|
|
|
|
UWOper.Inc.V |
|
|
|
|
|
|
|
|
|
|
UWOper.Inc.V |
|
|
|
|
|
|
|
|
|
|
UWOper.Inc.V |
|
|
|
18 |
19 |
16 |
14 |
11 |
12 |
11 |
UWOper.Inc.V |
16 |
15 |
16 |
17 |
17 |
20 |
19 |
KGV |
|
|
|
|
|
|
|
|
|
|
KGV |
|
|
|
|
|
|
|
|
|
|
KGV |
|
|
|
|
43 |
40 |
87 |
70 |
142 |
75 |
KGV |
28 |
23 |
30 |
29 |
26 |
23 |
21 |
18 |
23 |
14 |
KGV |
22 |
20 |
20 |
22 |
22 |
27 |
27 |
Rendite |
|
|
|
|
|
|
|
|
|
|
Rendite |
|
|
|
|
|
|
|
|
|
|
Rendite |
|
|
|
|
2,33% |
2,52% |
1,15% |
1,43% |
0,71% |
1,32% |
Rendite |
3,60% |
4,34% |
3,38% |
3,45% |
3,83% |
4,32% |
4,84% |
5,44% |
4,34% |
7,23% |
Rendite |
4,55% |
4,89% |
4,89% |
4,52% |
4,60% |
3,69% |
3,72% |
MU |
|
|
|
|
|
|
|
|
|
|
MU |
|
|
|
|
|
|
|
|
|
|
MU |
|
|
|
|
6,6 |
6,1 |
10,8 |
8,2 |
14,4 |
6,0 |
MU |
1,9 |
3,5 |
5,2 |
5,1 |
5,2 |
4,4 |
3,3 |
3,0 |
3,3 |
3,3 |
MU |
3,8 |
4,0 |
3,8 |
3,7 |
4,1 |
4,7 |
4,4 |
Kurs/BW V. |
|
|
|
|
|
|
|
|
|
|
Kurs/BW V. |
|
|
|
|
|
|
|
|
|
|
Kurs/BW V. |
|
|
|
|
11,0 |
11,9 |
24,5 |
16,5 |
31,1 |
14,1 |
Kurs/BW V. |
4,9 |
6,7 |
8,5 |
7,5 |
8,0 |
6,9 |
5,3 |
3,8 |
4,2 |
3,7 |
Kurs/BW V. |
4,4 |
4,2 |
3,4 |
3,3 |
3,4 |
4,3 |
3,8 |
Dividendenre. |
|
|
|
|
|
|
|
|
|
|
Dividendenre. |
|
|
|
|
|
|
|
|
|
|
Dividendenre. |
|
|
|
|
0,98% |
0,79% |
0,35% |
0,39% |
0,20% |
0,41% |
Dividendenre. |
1,33% |
1,00% |
0,88% |
1,04% |
1,15% |
1,35% |
1,56% |
1,85% |
1,71% |
2,75% |
Dividendenre. |
1,63% |
1,75% |
1,96% |
1,77% |
1,67% |
1,54% |
1,63% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Durch. Didy.
S.87 |
|
|
|
|
|
|
|
|
|
|
Durch. Didy. S.87 |
|
|
|
|
|
|
|
|
|
|
Durch. Didy. S.93 |
|
|
150% |
87% |
81% |
65% |
51% |
41% |
36% |
31% |
Durch. Didy. S.93 |
28% |
28% |
29% |
29% |
29% |
27% |
25% |
23% |
23% |
26% |
Durch. Didy. S.95 |
23% |
23% |
22% |
18% |
18% |
17% |
17% |
Durch.
U.Dy.S.87 |
|
|
|
|
|
|
|
|
|
|
Durch. U.Dy.S.87 |
|
|
|
|
|
|
|
|
|
|
Durch. U.Dy.S.92 |
|
30% |
47% |
47% |
44% |
48% |
46% |
42% |
39% |
37% |
Durch. U.Dy.S.92 |
32% |
28% |
26% |
25% |
24% |
23% |
22% |
20% |
20% |
20% |
Durch. U.Dy.S.92 |
20% |
19% |
19% |
19% |
18% |
18% |
18% |
Dr. FCF-dy.
S.92 |
|
|
|
|
|
|
|
|
|
|
Dr. FCF-dy. S.92 |
|
|
|
|
|
|
|
|
|
|
Dr. FCF-dy. S.96 |
|
|
|
|
|
0% |
31% |
27% |
29% |
34% |
Dr. FCF-dy. S.96 |
46% |
36% |
35% |
28% |
26% |
24% |
23% |
25% |
23% |
23% |
Dr. FCF-dy. S.98 |
20% |
20% |
19% |
18% |
17% |
17% |
16% |
Durch.
G.Dy.S.87 |
|
|
|
|
|
|
|
|
|
|
Durch. G.Dy.S.87 |
|
|
|
|
|
|
|
|
|
|
Durch. G.Dy.S.92 |
|
0% |
41% |
44% |
42% |
46% |
40% |
35% |
30% |
26% |
Durch. G.Dy.S.92 |
21% |
28% |
27% |
26% |
26% |
24% |
22% |
20% |
19% |
22% |
Durch. G.Dy.S.92 |
20% |
21% |
20% |
19% |
19% |
18% |
18% |
D.EBTv.A.d.
S.92 |
|
|
|
|
|
|
|
|
|
|
D.EBTv.A.d. S.92 |
|
|
|
|
|
|
|
|
|
|
D.EBTv.A.d. S.96 |
|
|
|
|
|
91% |
43% |
32% |
26% |
22% |
D.EBTv.A.d. S.96 |
17% |
22% |
21% |
20% |
19% |
18% |
16% |
15% |
16% |
16% |
D.EBTv.A.d. S.98 |
14% |
13% |
12% |
12% |
11% |
11% |
11% |
D. O.Inc.
S.92 |
|
|
|
|
|
|
|
|
|
|
D. O.Inc.
S.92 |
|
|
|
|
|
|
|
|
|
|
D. O.Inc.
S.92 |
|
|
|
|
|
|
|
|
|
|
D. O.Inc.
S.92 |
|
|
|
|
|
|
|
|
|
|
D. O.Inc.
S.98 |
|
|
|
|
|
11% |
11% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Roll.
Dr.Didy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Didy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Didy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Didy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Didy. 10J |
|
|
|
|
|
11% |
11% |
Roll.
Dr.Udy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 10J |
32% |
28% |
23% |
20% |
17% |
13% |
10% |
8% |
7% |
7% |
Roll. Dr.Udy. 10J |
8% |
8% |
9% |
9% |
9% |
9% |
8% |
Roll. dFCF
d. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 10J |
|
|
|
|
27% |
27% |
22% |
25% |
21% |
18% |
Roll. dFCF d. 10J |
8% |
12% |
8% |
8% |
8% |
9% |
8% |
Roll.
Dr.Gdy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy. 10J |
22% |
31% |
25% |
22% |
20% |
15% |
13% |
11% |
11% |
19% |
Roll. Dr.Gdy. 10J |
19% |
16% |
13% |
10% |
9% |
8% |
8% |
Roll.dEBT.vd
10J |
|
|
|
|
|
|
|
|
|
|
Roll.dEBT.vd 10J |
|
|
|
|
|
|
|
|
|
|
Roll.dEBT.vd 10J |
|
|
|
|
|
|
|
|
|
|
Roll.dEBT.vd 10J |
|
|
|
|
20% |
13% |
12% |
10% |
12% |
13% |
Roll.dEBT.vd 10J |
13% |
12% |
10% |
8% |
8% |
7% |
8% |
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
10J |
|
|
|
|
|
8% |
8% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Roll. Dr.
Didy 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr. Didy 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr. Didy 5J |
|
|
|
|
|
|
51% |
26% |
21% |
8% |
Roll. Dr. Didy 5J |
4% |
9% |
16% |
20% |
25% |
26% |
19% |
12% |
9% |
19% |
Roll. Dr. Didy 5J |
11% |
15% |
14% |
15% |
10% |
9% |
7% |
Roll.
Dr.Udy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 5J |
40% |
44% |
38% |
40% |
40% |
48% |
50% |
40% |
35% |
31% |
Roll. Dr.Udy. 5J |
19% |
10% |
8% |
6% |
5% |
7% |
11% |
7% |
8% |
9% |
Roll. Dr.Udy. 5J |
10% |
8% |
9% |
10% |
11% |
9% |
8% |
Roll. dFCF
d. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 5J |
|
|
|
|
|
|
|
|
|
34% |
Roll. dFCF d. 5J |
58% |
38% |
41% |
28% |
20% |
3% |
9% |
12% |
14% |
18% |
Roll. dFCF d. 5J |
15% |
15% |
8% |
5% |
1% |
3% |
1% |
Roll.
Dr.Gdy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy. 5J |
|
47% |
36% |
39% |
37% |
46% |
50% |
34% |
25% |
15% |
Roll. Dr.Gdy. 5J |
2% |
15% |
17% |
19% |
28% |
30% |
11% |
6% |
7% |
10% |
Roll. Dr.Gdy. 5J |
8% |
10% |
11% |
12% |
10% |
8% |
6% |
Roll.dEBT.vd
5J |
|
|
|
|
|
|
|
|
|
|
Roll.dEBT.vd 5J |
|
|
|
|
|
|
|
|
|
|
Roll.dEBT.vd 5J |
|
|
|
|
|
|
|
|
|
22% |
Roll.dEBT.vd 5J |
7% |
15% |
15% |
16% |
17% |
20% |
9% |
5% |
9% |
9% |
Roll.dEBT.vd 5J |
7% |
9% |
10% |
9% |
8% |
7% |
7% |
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
5J |
|
|
|
|
|
6% |
6% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|