Texas Instr |
|
|
|
|
|
|
|
|
|
|
Texas Instr |
|
|
|
|
|
|
|
|
|
|
Texas Instr |
|
|
|
|
|
|
|
|
|
|
Texas Instr |
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 |
2019 |
2020 |
2021 |
2022 |
2023 |
Mrd. USD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Umsatz |
10,32 |
13,13 |
9,94 |
9,75 |
8,46 |
|
|
|
8,38 |
9,83 |
Umsatz |
12,58 |
13,39 |
14,26 |
13,84 |
12,50 |
10,43 |
13,97 |
13,74 |
12,83 |
12,21 |
Umsatz |
13,05 |
13,00 |
13,37 |
14,96 |
15,78 |
14,38 |
14,46 |
18,34 |
20,03 |
17,52 |
Umsatz |
Umsatzkosten |
7,47 |
|
7,15 |
6,07 |
5,39 |
|
|
|
5,31 |
5,87 |
C.O.S. |
6,95 |
7,03 |
7,00 |
6,50 |
6,26 |
5,43 |
6,47 |
6,96 |
6,46 |
5,84 |
C.O.S. |
5,62 |
5,44 |
5,13 |
5,35 |
5,51 |
5,22 |
5,19 |
5,97 |
6,26 |
6,50 |
C.O.S. |
GM |
2,85 |
|
2,79 |
3,68 |
3,07 |
|
|
|
3,07 |
3,96 |
GM |
5,63 |
6,36 |
7,26 |
7,34 |
6,24 |
5,00 |
7,50 |
6,78 |
6,37 |
6,37 |
GM |
7,43 |
7,56 |
8,24 |
9,61 |
10,27 |
9,16 |
9,27 |
12,37 |
13,77 |
11,02 |
GM |
GMR |
28% |
|
28% |
38% |
36% |
|
|
|
37% |
40% |
GMR |
45% |
47% |
51% |
53% |
50% |
48% |
54% |
49% |
50% |
52% |
GMR |
57% |
58% |
62% |
64% |
65% |
64% |
64% |
67% |
69% |
63% |
GMR |
S.G.A. |
1,76 |
|
2,87 |
3,07 |
2,67 |
|
|
|
2,78 |
3,00 |
S.G.A. |
3,42 |
3,58 |
3,90 |
3,84 |
3,80 |
3,01 |
3,12 |
3,48 |
3,94 |
3,53 |
S.G.A. |
3,48 |
3,29 |
3,44 |
3,53 |
3,56 |
3,44 |
3,37 |
3,41 |
3,63 |
3,69 |
S.G.A. |
S.G.A./GM |
62% |
|
103% |
83% |
87% |
|
|
|
91% |
76% |
S.G.A./GM |
61% |
56% |
54% |
52% |
61% |
60% |
42% |
51% |
62% |
55% |
S.G.A./GM |
47% |
44% |
42% |
37% |
35% |
38% |
36% |
28% |
26% |
33% |
S.G.A./GM |
Oper. Inc. |
1,09 |
|
-0,08 |
0,61 |
0,40 |
|
|
|
0,29 |
0,96 |
Oper. Inc. |
2,21 |
2,78 |
3,36 |
3,50 |
2,44 |
1,99 |
4,38 |
3,30 |
2,43 |
2,84 |
Oper. Inc. |
3,95 |
4,27 |
4,80 |
6,08 |
6,71 |
5,72 |
5,90 |
8,96 |
10,14 |
7,33 |
Oper. Inc. |
O.I.R. |
11% |
|
-1% |
6% |
5% |
|
|
|
3% |
10% |
O.I.R. |
18% |
21% |
24% |
25% |
20% |
19% |
31% |
24% |
19% |
23% |
O.I.R. |
30% |
33% |
36% |
41% |
43% |
40% |
41% |
49% |
51% |
42% |
O.I.R. |
Zinsen |
0,05 |
|
0,07 |
0,09 |
0,29 |
|
|
|
0,06 |
0,04 |
Zinsen |
0,02 |
0,00 |
0,00 |
0,00 |
0,04 |
0,00 |
0,01 |
0,04 |
0,09 |
0,10 |
Zinsen |
0,09 |
0,09 |
0,08 |
0,08 |
0,17 |
0,20 |
0,22 |
0,22 |
0,21 |
0,35 |
Zinsen |
Zinsen/Op.
Inc. |
5% |
|
-88% |
15% |
73% |
|
|
|
21% |
4% |
Zinsen/Op. Inc. |
1% |
0% |
0% |
0% |
2% |
0% |
0% |
1% |
5% |
4% |
Zinsen/Op. Inc. |
2% |
2% |
2% |
1% |
3% |
3% |
4% |
2% |
2% |
5% |
Zinsen/Op. Inc. |
Equity+Z.erg. |
0,00 |
|
0,08 |
0,19 |
0,08 |
|
|
|
-0,58 |
0,32 |
Equity+Z.erg. |
0,24 |
0,21 |
0,27 |
0,20 |
0,08 |
0,03 |
0,02 |
0,01 |
0,05 |
0,02 |
Equity+Z.erg. |
0,02 |
0,03 |
0,21 |
0,08 |
0,10 |
0,18 |
0,31 |
0,14 |
0,11 |
0,44 |
Equity+Z.erg. |
EBTv.And |
1,05 |
|
-0,02 |
0,71 |
0,61 |
|
|
|
0,35 |
1,25 |
EBTv.And |
2,42 |
2,99 |
3,63 |
3,69 |
2,48 |
2,02 |
4,39 |
3,27 |
2,39 |
2,76 |
EBTv.And |
3,88 |
4,21 |
4,93 |
6,08 |
6,64 |
5,70 |
5,99 |
8,88 |
10,04 |
7,42 |
EBTv.And |
EBTv.And R |
|
|
0% |
7% |
7% |
|
|
|
-4% |
13% |
EBTv.And R |
19% |
22% |
25% |
27% |
20% |
19% |
31% |
24% |
19% |
23% |
EBTv.And R |
30% |
33% |
37% |
41% |
42% |
40% |
42% |
48% |
50% |
42% |
EBTv.And R |
Andere |
|
|
|
|
|
|
|
|
|
|
Andere |
|
|
1,70 |
|
|
0,00 |
0,16 |
-0,31 |
-0,45 |
-0,01 |
Andere |
-0,01 |
0,01 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
0,01 |
-0,01 |
0,00 |
Andere |
Andere/U |
|
|
|
|
|
|
|
|
|
|
Andere/U |
|
|
12% |
|
|
0% |
1% |
-2% |
-4% |
0% |
Andere/U |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
Andere/U |
EBT |
1,04 |
|
-0,02 |
0,71 |
0,62 |
|
|
|
0,35 |
1,25 |
EBT |
2,42 |
2,99 |
5,33 |
3,69 |
2,48 |
2,02 |
4,55 |
2,96 |
1,94 |
2,75 |
EBT |
3,87 |
4,22 |
4,93 |
6,08 |
6,64 |
5,70 |
5,99 |
8,89 |
10,03 |
7,42 |
EBT |
Tax |
0,35 |
|
0,02 |
0,41 |
0,21 |
|
|
|
0,00 |
0,05 |
Tax |
0,56 |
0,66 |
0,99 |
1,05 |
0,56 |
0,55 |
1,32 |
0,72 |
0,18 |
0,59 |
Tax |
1,05 |
1,23 |
1,34 |
2,40 |
1,11 |
0,71 |
0,42 |
1,15 |
1,28 |
0,91 |
Tax |
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 |
0,00 |
0,00 |
0,00 |
0,04 |
0,03 |
Minority Int. |
N.I. |
0,69 |
|
0,06 |
1,81 |
0,41 |
|
|
|
0,35 |
1,20 |
N.I. |
1,86 |
2,32 |
4,34 |
2,66 |
1,92 |
1,47 |
3,23 |
2,24 |
1,76 |
2,16 |
N.I. |
2,82 |
2,99 |
3,60 |
3,68 |
5,53 |
4,99 |
5,57 |
7,74 |
8,71 |
6,48 |
N.I. |
UR |
7% |
|
1% |
19% |
5% |
|
|
|
4% |
12% |
UR |
15% |
17% |
19% |
19% |
15% |
14% |
23% |
16% |
14% |
18% |
UR |
22% |
23% |
27% |
25% |
35% |
35% |
39% |
42% |
44% |
37% |
UR |
N.I. +-
Sondereffekt |
|
|
|
|
|
|
|
|
|
|
N.I. +- Sondereffekt |
|
|
2,64 |
|
|
|
|
|
|
|
N.I. +- Sondereffekt |
|
|
|
|
|
|
|
|
|
|
N.I. +- Sondereffekt |
SD |
|
|
|
|
|
|
|
|
|
|
SD |
|
|
|
|
|
0,00 |
0,01 |
0,24 |
1,47 |
1,60 |
SD |
1,09 |
1,09 |
1,08 |
0,71 |
0,67 |
0,95 |
0,72 |
0,77 |
0,71 |
0,85 |
SD |
G/A +-
Sondereffekt |
|
|
|
|
|
|
|
|
|
|
G/A +- Sondereffekt |
|
|
1,73 $ |
|
|
|
|
|
|
|
G/A +- Sondereffekt |
|
|
|
|
|
|
|
|
|
|
G/A +- Sondereffekt |
G/A -B- |
|
|
|
0,78$ |
1,04$ |
|
|
|
0,20$ |
0,69$ |
G/A -B- |
1,08$ |
1,42$ |
2,84 $ |
1,86$ |
1,47$ |
1,16$ |
2,66$ |
1,91$ |
1,53$ |
1,94$ |
G/A -B- |
2,61$ |
2,86$ |
3,54$ |
3,68$ |
5,70 $ |
5,33$ |
6,05$ |
8,38$ |
9,51$ |
7,13$ |
G/A -B- |
G/A -D- |
|
|
|
0,76$ |
1,02$ |
|
|
|
0,20$ |
0,68$ |
G/A -D- |
1,05$ |
1,39$ |
1,69$ |
1,83$ |
1,47$ |
1,15$ |
2,62$ |
1,88$ |
1,51$ |
1,91$ |
G/A -D- |
2,57$ |
2,82$ |
3,48$ |
3,61$ |
5,59$ |
5,24$ |
5,97$ |
8,26$ |
9,41$ |
7,07$ |
G/A -D- |
G/A 3JD -B- |
|
|
|
|
|
|
|
|
|
|
G/A 3JD -B- |
|
|
|
|
|
|
|
|
|
|
G/A 3JD -B- |
|
|
|
|
|
|
|
|
|
8,42$ |
G/A 3JD -B- |
FCF/A 3JD
-B- |
|
|
|
|
|
|
|
|
|
|
FCF/A 3JD -B- |
|
|
|
|
|
|
|
|
|
2,53$ |
FCF/A 3JD -B- |
2,98$ |
3,38$ |
3,84$ |
4,24$ |
5,09$ |
5,89$ |
6,27$ |
|
|
4,97$ |
FCF/A 3JD -B- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jahre |
1994 |
1995 |
1996 |
1997 |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
Jahre |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
Mrd. USD |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Mrd. USD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Netto KE |
0,11 |
|
0,04 |
0,05 |
-0,05 |
|
|
|
-0,20 |
-0,10 |
Netto KE |
-0,56 |
-3,93 |
-4,78 |
-4,01 |
-1,89 |
-0,84 |
-2,02 |
-1,25 |
-1,28 |
-1,56 |
Netto KE |
-2,21 |
-2,30 |
-1,66 |
-2,08 |
-4,73 |
-2,42 |
-2,08 |
-0,15 |
-3,37 |
-0,03 |
Netto KE |
AA -B- |
|
|
|
0,397m |
0,390m |
|
|
|
1,733m |
1,731m |
AA -B- |
1,730m |
1,640m |
1,528m |
1,417m |
1,308m |
1,260m |
1,199m |
1,151m |
1,132m |
1,098m |
AA -B- |
1,065m |
1,030m |
1,003m |
0,991m |
0,970m |
0,936m |
0,921m |
0,923m |
0,916m |
0,908m |
AA -B- |
AA -D- |
|
|
|
0,385m |
0,400m |
|
|
|
1,733m |
1,766m |
AA -D- |
1,768m |
1,671m |
1,560m |
1,446m |
1,324m |
1,269m |
1,213m |
1,171m |
1,146m |
1,113m |
AA -D- |
1,080m |
1,043m |
1,021m |
1,012m |
0,990m |
0,952m |
0,933m |
0,936m |
0,926m |
0,916m |
AA -D- |
AA -D-
+Eig.A. |
|
|
|
|
|
|
|
|
|
|
AA -D- +Eig.A. |
|
|
|
|
|
1,740 M |
1,740 M |
1,741 M |
1,741 M |
1,741 M |
AA -D- +Eig.A. |
1,741 M |
1,741 M |
1,741 M |
1,741 M |
1,741 M |
1,741 M |
1,741 M |
1,741 M |
1,741m |
1,741m |
AA -D- +Eig.A. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BW
(dil.) |
|
|
|
15,35$ |
13,82$ |
|
|
|
6,19$ |
9,89$ |
BW
(dil.) |
7,38$ |
7,14$ |
7,28$ |
6,90$ |
7,04$ |
7,66$ |
9,31$ |
9,31$ |
9,56$ |
9,71$ |
BW
(dil.) |
9,62$ |
9,53$ |
10,25$ |
10,21$ |
9,08$ |
9,35$ |
9,84$ |
14,24$ |
15,75$ |
18,45$ |
BW
(dil.) |
BW(dil.)+EiA |
|
|
|
|
|
|
|
|
|
|
BW(dil.)+EiA |
|
|
|
|
|
13,95 $ |
15,43 $ |
16,33 $ |
16,90 $ |
17,58 $ |
BW(dil.)+EiA |
18,51 $ |
19,53 $ |
20,68 $ |
21,71 $ |
23,62 $ |
24,92 $ |
26,29 $ |
28,79$ |
31,47$ |
32,84$ |
BW(dil.)+EiA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EKR |
|
|
|
44% |
7% |
|
|
|
|
11% |
EKR |
16% |
18% |
36% |
23% |
19% |
16% |
33% |
21% |
16% |
20% |
EKR |
26% |
29% |
36% |
35% |
54% |
56% |
13% |
17% |
17% |
12% |
EKR |
CR-MA R |
|
|
|
19% |
4% |
|
|
|
|
8% |
CR-MA R |
12% |
14% |
29% |
19% |
15% |
12% |
27% |
17% |
9% |
11% |
CR-MA R |
15% |
17% |
22% |
22% |
32% |
29% |
11% |
14% |
14% |
10% |
CR-MA R |
WC/O.I.R. R |
|
|
|
|
|
|
|
|
|
|
WC/O.I.R. R |
|
|
|
|
|
|
|
|
34% |
44% |
WC/O.I.R. R |
67% |
79% |
95% |
118% |
124% |
93% |
98% |
144% |
125% |
69% |
WC/O.I.R. R |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
St.Equ. -MA |
|
|
|
|
|
|
|
|
|
|
St.Equ. -MA |
|
|
|
|
|
|
|
|
|
|
St.Equ. -MA |
|
|
|
|
|
|
|
|
|
|
St.Equ. -MA |
St.Equ. |
3,04 |
|
4,10 |
5,91 |
5,53 |
|
|
|
10,73 |
11,86 |
St.Equ. |
13,06 |
11,94 |
11,36 |
9,98 |
9,33 |
9,72 |
10,44 |
10,95 |
10,96 |
10,81 |
St.Equ. |
10,39 |
9,95 |
10,47 |
10,34 |
8,99 |
8,91 |
9,19 |
13,33 |
14,58 |
16,90 |
St.Equ. |
Eq.-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
Eq.-MA+EigeneA |
|
|
|
|
|
24,27 |
26,85 |
28,44 |
29,42 |
30,60 |
Eq.-MA+EigeneA |
32,23 |
34,01 |
36,00 |
37,80 |
41,12 |
43,38 |
45,77 |
50,13 |
54,79 |
57,18 |
Eq.-MA+EigeneA |
C-MA |
|
|
|
|
|
|
|
|
|
|
C-MA |
|
|
|
|
|
|
|
|
|
|
C-MA |
|
|
|
|
|
|
|
|
|
|
C-MA |
C-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
C-MA+EigeneA |
|
|
|
|
|
|
|
37,98 |
38,48 |
38,73 |
C-MA+EigeneA |
39,56 |
40,30 |
41,95 |
45,10 |
49,27 |
52,51 |
55,93 |
61,48 |
67,42 |
72,63 |
C-MA+EigeneA |
C |
6,99 |
|
9,36 |
10,85 |
11,25 |
|
|
|
14,68 |
15,51 |
C |
16,30 |
15,06 |
13,93 |
12,67 |
11,92 |
12,12 |
13,40 |
20,50 |
20,02 |
18,94 |
C |
17,72 |
16,23 |
16,43 |
17,64 |
17,14 |
18,02 |
19,35 |
24,68 |
27,21 |
32,35 |
C |
WorkingCapital |
|
|
|
|
|
|
|
|
|
|
WorkingCapital |
|
|
|
|
|
|
|
7,14 |
6,46 |
5,91 |
WorkingCapital |
5,43 |
5,07 |
5,17 |
5,43 |
6,13 |
5,99 |
6,22 |
8,10 |
10,68 |
14,98 |
WorkingCapital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kapitalum.
Ges. |
|
|
|
1,04 |
0,77 |
|
|
|
|
0,66 |
Kapitalum. Ges. |
0,81 |
0,82 |
0,94 |
0,99 |
0,98 |
0,87 |
1,15 |
1,03 |
0,62 |
0,60 |
Kapitalum. Ges. |
0,68 |
0,73 |
0,82 |
0,91 |
0,89 |
0,83 |
0,80 |
0,95 |
0,81 |
0,64 |
Kapitalum. Ges. |
Property P&E |
|
|
4,16 |
4,18 |
3,37 |
|
|
|
4,79 |
4,13 |
Property P&E |
3,92 |
3,90 |
3,95 |
3,61 |
3,30 |
3,16 |
3,68 |
4,43 |
3,91 |
3,40 |
Property P&E |
2,84 |
2,60 |
2,51 |
2,66 |
3,18 |
3,30 |
3,27 |
5,14 |
6,88 |
10,00 |
Property P&E |
Kapitalu.
P.P&E |
|
|
|
2,34 |
2,02 |
|
|
|
|
2,05 |
Kapitalu. P.P&E |
3,04 |
3,41 |
3,65 |
3,50 |
3,46 |
3,16 |
4,42 |
3,73 |
2,89 |
3,12 |
Kapitalu. P.P&E |
3,83 |
4,57 |
5,14 |
5,96 |
5,93 |
4,52 |
4,38 |
5,61 |
3,90 |
2,55 |
Kapitalu. P.P&E |
Lager |
|
|
0,70 |
0,74 |
0,60 |
|
|
|
0,79 |
0,98 |
Lager |
1,26 |
1,27 |
1,44 |
1,42 |
1,38 |
0,55 |
1,52 |
1,79 |
1,76 |
1,73 |
Lager |
1,78 |
1,69 |
1,79 |
1,96 |
2,22 |
2,00 |
1,96 |
1,91 |
2,76 |
4,00 |
Lager |
Lagerumsch. |
|
|
|
13,92 |
11,43 |
|
|
|
|
12,44 |
Lagerumsch. |
12,83 |
10,62 |
11,22 |
9,61 |
8,80 |
7,55 |
25,40 |
9,03 |
7,16 |
6,93 |
Lagerumsch. |
7,54 |
7,30 |
7,91 |
8,35 |
8,05 |
6,47 |
7,23 |
9,36 |
10,49 |
6,35 |
Lagerumsch. |
Forderungen |
|
|
1,80 |
1,71 |
1,34 |
|
|
|
1,22 |
1,45 |
Forderungen |
2,67 |
1,81 |
1,77 |
1,74 |
0,91 |
1,28 |
1,52 |
1,55 |
1,23 |
1,20 |
Forderungen |
1,25 |
1,17 |
1,27 |
1,28 |
1,21 |
1,07 |
1,41 |
1,70 |
1,90 |
1,79 |
Forderungen |
Ford.Umsch. |
|
|
|
5,41 |
4,91 |
|
|
|
|
8,05 |
Ford.Umsch. |
8,67 |
5,01 |
7,87 |
7,81 |
7,18 |
11,46 |
10,46 |
9,03 |
8,27 |
9,92 |
Ford.Umsch. |
10,87 |
10,40 |
11,42 |
11,77 |
12,32 |
11,88 |
13,51 |
13,01 |
11,78 |
9,22 |
Ford.Umsch. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EQ + Eigene
A. |
|
|
|
|
|
|
|
|
|
|
EQ + Eigene A. |
|
|
|
|
|
|
|
75% |
76% |
79% |
EQ + Eigene A. |
81% |
84% |
86% |
84% |
83% |
83% |
82% |
82% |
81% |
79% |
EQ + Eigene A. |
EQ |
44% |
|
44% |
54% |
49% |
|
|
|
73% |
76% |
EQ |
80% |
79% |
82% |
79% |
78% |
80% |
78% |
53% |
55% |
57% |
EQ |
59% |
61% |
64% |
59% |
52% |
49% |
47% |
54% |
54% |
52% |
EQ |
Schulden
ges. |
3,95 |
|
5,26 |
4,94 |
4,72 |
|
|
|
3,94 |
3,65 |
Schulden ges. |
3,24 |
3,13 |
2,57 |
2,69 |
2,60 |
2,40 |
2,96 |
9,55 |
9,06 |
8,13 |
Schulden ges. |
7,33 |
6,28 |
5,96 |
7,31 |
8,14 |
9,11 |
10,16 |
11,35 |
12,63 |
15,45 |
Schulden ges. |
Schulden
Kurz |
2,20 |
|
2,49 |
2,50 |
2,20 |
|
|
|
1,93 |
2,20 |
Schulden Kurz |
1,93 |
2,35 |
2,08 |
2,03 |
1,53 |
1,59 |
1,98 |
3,50 |
3,43 |
2,75 |
Schulden Kurz |
2,66 |
2,55 |
2,26 |
2,26 |
2,47 |
2,12 |
2,39 |
2,57 |
2,99 |
3,32 |
Schulden Kurz |
Schulden
Lang |
1,75 |
|
2,77 |
2,44 |
2,52 |
|
|
|
2,01 |
1,45 |
Schulden Lang |
1,31 |
0,78 |
0,49 |
0,66 |
1,07 |
0,81 |
0,98 |
6,05 |
5,63 |
5,38 |
Schulden Lang |
4,67 |
3,73 |
3,70 |
5,05 |
5,67 |
6,99 |
7,77 |
8,78 |
9,64 |
12,13 |
Schulden Lang |
SK:SL |
1,25 |
|
0,89 |
1,02 |
0,87 |
|
|
|
0,96 |
1,51 |
SK:SL |
1,47 |
3,01 |
4,24 |
3,07 |
1,42 |
1,96 |
2,02 |
0,57 |
0,60 |
0,51 |
SK:SL |
0,56 |
0,68 |
0,61 |
0,44 |
0,43 |
0,30 |
0,30 |
0,29 |
0,31 |
0,27 |
SK:SL |
SL:N.I. |
2,53 |
|
46,16 |
1,34 |
6,14 |
|
|
|
5,74 |
1,20 |
SL:N.I. |
0,70 |
0,33 |
0,11 |
0,24 |
0,55 |
0,55 |
0,30 |
2,70 |
3,19 |
2,49 |
SL:N.I. |
1,65 |
1,24 |
1,02 |
1,37 |
1,01 |
1,39 |
1,38 |
1,13 |
1,10 |
1,86 |
SL:N.I. |
S:N.I. |
5,72 |
|
87,66 |
2,72 |
11,51 |
|
|
|
11,25 |
3,04 |
S:N.I. |
1,74 |
1,34 |
0,59 |
1,01 |
1,35 |
1,63 |
0,91 |
4,26 |
5,14 |
3,76 |
S:N.I. |
2,59 |
2,10 |
1,65 |
1,98 |
1,45 |
1,81 |
1,81 |
1,47 |
1,44 |
2,37 |
S:N.I. |
Vermög. Kurz |
4,02 |
|
4,45 |
6,10 |
4,85 |
|
|
|
6,13 |
7,71 |
Vermög. Kurz |
10,19 |
9,19 |
7,85 |
6,92 |
5,79 |
6,11 |
7,06 |
7,83 |
8,23 |
8,02 |
Vermög. Kurz |
7,77 |
7,07 |
7,46 |
8,73 |
8,10 |
8,76 |
10,24 |
13,69 |
14,02 |
15,12 |
Vermög. Kurz |
Vermög. Lang |
2,94 |
|
4,91 |
4,75 |
6,40 |
|
|
|
8,55 |
7,80 |
Vermög. Lang |
6,11 |
5,87 |
6,08 |
5,75 |
6,13 |
6,01 |
6,34 |
12,67 |
11,79 |
10,92 |
Vermög. Lang |
9,95 |
9,16 |
8,97 |
8,91 |
9,04 |
9,26 |
9,11 |
10,99 |
13,19 |
17,23 |
Vermög. Lang |
WCV |
0,07 |
|
-0,81 |
1,16 |
0,13 |
|
|
|
2,19 |
4,06 |
WCV |
6,95 |
6,06 |
5,28 |
4,23 |
3,19 |
3,71 |
4,10 |
-1,72 |
-0,83 |
-0,11 |
WCV |
0,44 |
0,74 |
1,50 |
1,42 |
-0,04 |
-0,35 |
0,08 |
2,34 |
1,39 |
-0,33 |
WCV |
Current R. |
1,82 |
|
1,78 |
2,44 |
2,20 |
|
|
|
3,17 |
3,50 |
Current R. |
5,27 |
3,91 |
3,77 |
3,40 |
3,78 |
3,84 |
3,56 |
2,23 |
2,39 |
2,91 |
Current R. |
2,92 |
2,77 |
3,30 |
3,86 |
3,27 |
4,13 |
4,28 |
5,33 |
4,69 |
4,55 |
Current R. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Im. + Good. |
|
|
|
|
|
|
|
|
|
|
Im. + Good. |
|
|
|
|
|
|
|
7,35 |
6,92 |
6,59 |
Im. + Good. |
6,26 |
5,95 |
5,63 |
5,31 |
4,99 |
4,70 |
4,51 |
4,45 |
4,51 |
4,59 |
Im. + Good. |
St.Equ.-MA
-I.+G. |
|
|
|
|
|
|
|
|
|
|
St.Equ.-MA -I.+G. |
|
|
|
|
|
|
|
3,60 |
4,04 |
4,22 |
St.Equ.-MA -I.+G. |
4,13 |
4,00 |
4,84 |
5,03 |
4,00 |
4,21 |
4,68 |
8,88 |
10,07 |
12,31 |
St.Equ.-MA -I.+G. |
BW - I.+G. |
|
|
|
|
|
|
|
|
|
|
BW - I.+G. |
|
|
|
|
|
|
|
3,07 $ |
3,53 $ |
3,79 $ |
BW - I.+G. |
3,82 $ |
3,84 $ |
4,74 $ |
4,97 $ |
4,04 $ |
4,42 $ |
5,02 $ |
9,49 $ |
10,87$ |
13,44$ |
BW - I.+G. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
1,53 |
|
0,80 |
1,84 |
1,25 |
|
|
|
1,99 |
2,15 |
Op. CF |
3,15 |
3,77 |
2,45 |
4,41 |
3,33 |
2,64 |
3,82 |
3,26 |
3,41 |
3,38 |
Op. CF |
3,89 |
4,27 |
4,61 |
5,36 |
7,19 |
6,65 |
6,14 |
8,76 |
8,72 |
6,42 |
Op. CF |
I.
CF |
-1,12 |
|
-2,05 |
-1,21 |
-1,47 |
|
|
|
-1,11 |
-0,84 |
I. CF |
-1,16 |
-1,69 |
3,09 |
0,22 |
-1,18 |
-1,10 |
-1,06 |
-6,17 |
-1,04 |
0,00 |
I. CF |
-0,38 |
-0,30 |
-0,65 |
-1,13 |
-0,08 |
-1,92 |
-0,92 |
-4,10 |
-3,58 |
-4,36 |
I. CF |
F.
CF |
-0,06 |
|
0,86 |
-0,62 |
-0,26 |
|
|
|
-0,38 |
-0,44 |
F. CF |
-1,15 |
-3,54 |
-5,57 |
-4,48 |
-2,43 |
-1,41 |
-2,63 |
2,59 |
-1,95 |
-3,17 |
F. CF |
-3,94 |
-4,17 |
-3,81 |
-3,73 |
-6,33 |
-4,73 |
-4,55 |
-3,14 |
-6,72 |
-2,14 |
F. CF |
CASH |
0,76 |
|
0,96 |
1,02 |
0,54 |
|
|
|
0,95 |
1,81 |
CASH |
2,67 |
1,22 |
1,18 |
1,33 |
1,05 |
1,18 |
1,32 |
0,99 |
1,42 |
1,63 |
CASH |
1,20 |
1,00 |
1,15 |
1,66 |
2,44 |
2,44 |
3,11 |
4,63 |
3,05 |
2,96 |
CASH |
Other Cash |
|
|
|
|
|
|
|
|
|
|
Other CASH |
|
|
|
|
|
|
|
|
4,18 |
4,05 |
Other CASH |
3,77 |
3,44 |
3,73 |
4,74 |
4,48 |
5,69 |
6,62 |
9,74 |
9,07 |
8,58 |
Other CASH |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
2019 |
2020 |
2021 |
2022 |
2023 |
Owners Earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
1,53 |
|
0,80 |
1,84 |
1,25 |
|
|
|
1,99 |
2,15 |
Op. CF |
3,15 |
3,77 |
2,45 |
4,41 |
3,33 |
2,64 |
3,82 |
3,26 |
3,41 |
3,38 |
Op. CF |
3,89 |
4,27 |
4,61 |
5,36 |
7,19 |
6,65 |
6,14 |
8,76 |
8,72 |
6,42 |
Op. CF |
Capital exp. |
1,08 |
|
2,06 |
1,24 |
1,03 |
|
|
|
0,80 |
0,80 |
Capital exp. |
1,30 |
1,28 |
-1,73 |
0,69 |
0,76 |
0,75 |
1,20 |
0,82 |
0,50 |
0,41 |
Capital exp. |
0,24 |
0,44 |
0,53 |
0,66 |
1,16 |
0,85 |
0,65 |
2,39 |
2,79 |
5,07 |
Capital exp. |
Free CF |
0,45 |
|
-1,26 |
0,60 |
0,22 |
|
|
|
1,19 |
1,35 |
Free CF |
1,85 |
2,49 |
4,18 |
3,72 |
2,57 |
1,89 |
2,62 |
2,44 |
2,91 |
2,97 |
Free CF |
3,65 |
3,83 |
4,08 |
4,70 |
6,03 |
5,80 |
5,49 |
6,37 |
5,93 |
1,35 |
Free CF |
Free CF-MA |
|
|
|
|
|
|
|
|
|
|
Free CF-MA |
|
|
|
|
|
|
|
|
|
|
Free CF-MA |
|
|
|
|
|
|
5,46 |
6,34 |
5,89 |
1,32 |
Free CF-MA |
FCF-R |
4% |
|
-13% |
6% |
3% |
|
|
|
14% |
14% |
FCF-R |
15% |
19% |
29% |
27% |
21% |
18% |
19% |
18% |
23% |
24% |
FCF-R |
28% |
29% |
31% |
91% |
38% |
40% |
38% |
35% |
30% |
8% |
FCF-R |
Free CF/A
-B- |
|
|
|
1,51 |
0,55 |
|
|
|
0,68 $ |
0,77 $ |
Free CF/A -B- |
1,06 $ |
1,51 $ |
2,73 $ |
2,62 $ |
1,96 $ |
1,50 $ |
2,19 $ |
2,12 $ |
2,57 $ |
2,70 $ |
Free CF/A -B- |
3,43 $ |
3,72 $ |
4,07 $ |
4,74 $ |
6,21 $ |
6,20 $ |
5,93 $ |
6,87 $ |
6,43$ |
1,45$ |
Free CF/A -B- |
Tilgung |
|
|
|
|
|
|
|
|
|
|
Tilgung |
|
|
|
|
|
|
|
0,21 |
0,67 |
0,63 |
Tilgung |
0,57 |
0,51 |
0,44 |
0,42 |
0,51 |
0,57 |
0,64 |
0,71 |
0,79 |
0,88 |
Tilgung |
Liqu.Über. |
|
|
|
|
|
|
|
|
|
|
Liqu.Über. |
|
|
|
|
|
|
|
2,23 |
2,24 |
2,34 |
Liqu.Über. |
3,08 |
3,32 |
3,64 |
4,28 |
5,52 |
5,23 |
4,82 |
5,63 |
5,10 |
0,44 |
Liqu.Über. |
Liqu.Über./A
-B- |
|
|
|
|
|
|
|
|
|
|
Liqu.Über./A -B- |
|
|
|
|
|
|
|
1,94 $ |
1,98 $ |
2,13 $ |
Liqu.Über./A -B- |
2,89 $ |
3,22 $ |
3,63 $ |
4,32 $ |
5,69 $ |
5,59 $ |
5,23 $ |
6,10 $ |
5,57$ |
0,48$ |
Liqu.Über./A -B- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
EX:N.I. |
157% |
|
3433% |
69% |
251% |
|
|
|
### |
67% |
Capital EX:N.I. |
70% |
55% |
### |
26% |
40% |
51% |
37% |
37% |
28% |
19% |
Capital EX:N.I. |
9% |
15% |
15% |
18% |
20% |
17% |
12% |
31% |
32% |
78% |
Capital EX:N.I. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Abschreibungen |
0,67 |
|
0,90 |
1,11 |
1,14 |
|
|
|
0,12 |
1,43 |
Abschreibungen |
1,48 |
1,38 |
0,33 |
1,02 |
1,02 |
0,88 |
0,87 |
0,90 |
0,96 |
0,88 |
Abschreibungen |
0,39 |
0,77 |
0,61 |
0,54 |
0,59 |
0,71 |
0,73 |
0,95 |
0,98 |
1,24 |
Abschreibungen |
Absch./GM |
24% |
|
32% |
30% |
37% |
|
|
|
4% |
36% |
Absch./GM |
26% |
22% |
5% |
14% |
16% |
18% |
12% |
13% |
15% |
14% |
Absch./GM |
5% |
10% |
7% |
6% |
6% |
8% |
8% |
8% |
7% |
11% |
Absch./GM |
R&D |
|
|
1,18 |
1,54 |
1,21 |
|
|
|
1,62 |
1,75 |
R&D |
1,98 |
2,02 |
2,20 |
2,16 |
1,94 |
1,48 |
1,57 |
1,72 |
1,88 |
1,52 |
R&D |
1,36 |
1,28 |
1,37 |
1,51 |
1,56 |
1,54 |
1,53 |
1,55 |
1,67 |
1,86 |
R&D |
R&D/GM |
|
|
42% |
42% |
39% |
|
|
|
53% |
44% |
R&D/GM |
35% |
32% |
30% |
29% |
31% |
30% |
21% |
25% |
30% |
24% |
R&D/GM |
18% |
17% |
17% |
16% |
15% |
17% |
17% |
13% |
12% |
17% |
R&D/GM |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sonderdiv. |
|
|
|
|
|
|
|
|
|
|
Sonderdiv. |
|
|
|
|
|
|
|
|
|
|
Sonderdiv. |
|
|
|
|
|
|
|
|
|
|
Sonderdiv. |
Div/A |
0,93$ |
|
0,34$ |
0,34$ |
0,26$ |
|
|
|
0,085 $ |
0,085 $ |
Div/A |
0,089$ |
0,105$ |
0,13$ |
0,30$ |
0,41$ |
0,45$ |
0,49$ |
0,56$ |
0,72$ |
1,07$ |
Div/A |
1,24$ |
1,40$ |
1,64$ |
2,12$ |
2,63$ |
3,21$ |
3,72$ |
4,21$ |
4,69$ |
5,02$ |
Div/A |
Divisumme |
|
|
|
0,13$ |
0,10$ |
|
|
|
0,15 |
0,15 |
Divisumme |
0,15 |
0,17 |
0,19 |
0,42 |
0,53 |
0,56 |
0,58 |
0,64 |
0,82 |
1,17 |
Divisumme |
1,32 |
1,44 |
1,64 |
2,10 |
2,55 |
3,00 |
3,42 |
3,89 |
4,30 |
4,56 |
Divisumme |
DIV/FCF |
|
|
|
|
|
|
|
|
|
|
DIV/FCF |
|
|
|
|
|
|
|
26% |
28% |
39% |
DIV/FCF |
36% |
38% |
40% |
45% |
42% |
52% |
63% |
61% |
73% |
345% |
DIV/FCF |
DIV/N.I. |
|
|
|
|
|
|
|
|
|
|
DIV/N.I. |
|
|
|
|
|
|
|
29% |
47% |
55% |
DIV/N.I. |
48% |
49% |
46% |
58% |
46% |
60% |
61% |
50% |
49% |
70% |
DIV/N.I. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Einbehaltene
G. |
|
|
|
|
|
|
|
|
|
|
Einbehaltene G. |
|
|
|
|
|
|
|
1,60 |
0,94 |
0,99 |
Einbehaltene G. |
1,50 |
1,55 |
1,96 |
1,58 |
2,98 |
1,99 |
2,15 |
3,85 |
4,41 |
1,92 |
Einbehaltene G. |
Retained
Ear. |
|
|
|
|
|
|
|
|
|
|
Retained Ear. |
|
|
|
|
|
|
|
26,28 |
27,21 |
28,17 |
Retained Ear. |
29,65 |
31,18 |
33,11 |
34,66 |
37,91 |
39,90 |
42,05 |
45,92 |
50,35 |
52,28 |
Retained Ear. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividynamik/A |
|
|
|
|
|
|
|
|
|
|
Dividynamik/A |
|
|
|
|
|
|
|
14% |
31% |
49% |
Dividynamik/A |
16% |
13% |
17% |
29% |
24% |
22% |
16% |
13% |
11% |
7% |
Dividynamik/A |
Umsatzdynamik |
|
|
|
|
|
|
|
|
|
|
Umsatzdynamik |
|
|
|
|
|
|
|
2% |
7% |
5% |
Umsatzdynamik |
7% |
0% |
3% |
12% |
5% |
9% |
1% |
27% |
9% |
13% |
Umsatzdynamik |
N.I.-dynamik |
|
|
|
|
|
|
|
|
|
|
N.I.-dynamik |
|
|
|
|
|
|
|
31% |
21% |
23% |
N.I.-dynamik |
31% |
6% |
20% |
2% |
50% |
10% |
12% |
39% |
13% |
26% |
N.I.-dynamik |
EBTv.A.-dyn. |
|
|
|
|
|
|
|
|
|
|
EBTv.A.-dyn. |
|
|
|
|
|
|
|
27% |
27% |
15% |
EBTv.A.-dyn. |
41% |
9% |
17% |
23% |
9% |
29% |
5% |
48% |
13% |
26% |
EBTv.A.-dyn. |
Oper.
Inc.-dyn. |
|
|
|
|
|
|
|
|
|
|
Oper. Inc.-dyn. |
|
|
|
|
|
|
|
28% |
26% |
17% |
Oper. Inc.-dyn. |
39% |
8% |
12% |
27% |
10% |
15% |
3% |
52% |
13% |
28% |
Oper. Inc.-dyn. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
|
|
|
|
137,78 |
142,38 |
149,58 |
154,89 |
Umsatz 10J |
O.I.R. 10J |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J |
|
|
|
|
|
|
45,00 |
50,66 |
58,37 |
63,86 |
O.I.R. 10J |
N.I. unang.
10J |
|
|
|
|
|
|
|
|
|
|
N.I. unang. 10J |
|
|
|
|
|
|
|
|
|
|
N.I. unang. 10J |
|
|
|
|
|
|
35,34 |
40,84 |
47,83 |
52,18 |
N.I. unang. 10J |
FCF 10J |
|
|
|
|
|
|
|
|
|
|
FCF 10J |
|
|
|
|
|
|
|
|
|
|
FCF 10J |
|
|
|
|
|
|
41,87 |
45,77 |
48,79 |
47,23 |
FCF 10J |
Capex 10J |
|
|
|
|
|
|
|
|
|
|
Capex 10J |
|
|
|
|
|
|
|
|
|
|
Capex 10J |
|
|
|
|
|
|
6,26 |
7,83 |
10,12 |
14,78 |
Capex 10J |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
33% |
36% |
39% |
41% |
O.I.R. 10J D |
UR 10J D
unan. |
|
|
|
|
|
|
|
|
|
|
UR 10J D unan. |
|
|
|
|
|
|
|
|
|
|
UR 10J D unan. |
|
|
|
|
|
|
26% |
29% |
32% |
34% |
UR 10J D unan. |
FCF-R 10J D |
|
|
|
|
|
|
|
|
|
|
FCF-R 10J D |
|
|
|
|
|
|
|
|
|
|
FCF-R 10J D |
|
|
|
|
|
|
30% |
32% |
33% |
30% |
FCF-R 10J D |
Capital
EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. 10J D |
|
|
|
|
|
|
18% |
19% |
21% |
28% |
Capital EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jahre |
1994 |
1995 |
1996 |
1997 |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
Jahre |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
Jahre |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Jahre |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
|
|
|
|
0 $ |
13 $ |
I.W. |
21 $ |
28 $ |
34 $ |
36 $ |
29 $ |
23 $ |
52 $ |
37 $ |
30 $ |
38 $ |
I.W. |
51 $ |
56 $ |
69 $ |
72 $ |
111 $ |
104 $ |
118 $ |
163 $ |
185$ |
139$ |
I.W. |
(Ben;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuell) |
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
10 $ |
26 $ |
29 $ |
35 $ |
36 $ |
31 $ |
36 $ |
39 $ |
42 $ |
36 $ |
I.W. |
41 $ |
50 $ |
61 $ |
67 $ |
86 $ |
99 $ |
114 $ |
129 $ |
156$ |
164$ |
I.W. |
(Ben;3JD;KGV21) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV21) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV19,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV19,5) |
I.W. |
|
|
|
|
|
|
|
|
13 $ |
15 $ |
I.W. |
21 $ |
29 $ |
53 $ |
51 $ |
38 $ |
29 $ |
43 $ |
41 $ |
50 $ |
53 $ |
I.W. |
67 $ |
73 $ |
79 $ |
92 $ |
121 $ |
121 $ |
116 $ |
134 $ |
125$ |
28$ |
I.W. |
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
16 $ |
23 $ |
36 $ |
48 $ |
52 $ |
42 $ |
38 $ |
38 $ |
46 $ |
49 $ |
I.W. |
58 $ |
66 $ |
75 $ |
83 $ |
99 $ |
115 $ |
122 $ |
124 $ |
126$ |
97$ |
I.W. |
(Ben;3JD;FCF21) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF21) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF19,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV19,5) |
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
30 $ |
36 $ |
44 $ |
49 $ |
58 $ |
64 $ |
65 $ |
66 $ |
70$ |
57$ |
I.W. |
60$ |
67$ |
61$ |
59$ |
38$ |
0$ |
0$ |
|
|
|
I.W. |
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
2019 |
2020 |
2021 |
2022 |
2023 |
Kennzahlen var. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kurs |
|
|
|
|
|
|
|
|
20 $ |
20 $ |
Kurs |
25 $ |
27 $ |
31 $ |
34 $ |
26 $ |
17 $ |
27 $ |
31 $ |
29 $ |
38 $ |
Kurs |
47 $ |
51 $ |
61 $ |
85 $ |
102 $ |
118 $ |
141 $ |
182 $ |
167$ |
162$ |
Kurs |
Marktwert |
|
|
|
|
|
|
|
|
34,66 |
35,32 |
Marktwert |
44,20 |
45,12 |
48,36 |
49,16 |
34,01 |
21,57 |
32,75 |
36,30 |
33,23 |
42,29 |
Marktwert |
50,76 |
53,19 |
62,28 |
86,02 |
100,98 |
112,34 |
131,55 |
167,99 |
154,64 |
148,39 |
Marktwert |
MOper.Inc.V |
|
|
|
|
|
|
|
|
|
|
MOper.Inc.V |
|
|
|
|
|
|
7 |
11 |
14 |
15 |
MOper.Inc.V |
13 |
12 |
13 |
14 |
15 |
20 |
22 |
19 |
15 |
20 |
MOper.Inc.V |
Untern.Wert |
|
|
|
|
|
|
|
|
|
|
Untern.Wert |
|
|
|
|
|
|
29,74 |
39,39 |
35,01 |
43,61 |
Untern.Wert |
51,86 |
54,07 |
62,19 |
85,24 |
101,59 |
112,33 |
131,86 |
165,68 |
154,24 |
150,86 |
Untern.Wert |
UWOper.Inc.V |
|
|
|
|
|
|
|
|
|
|
UWOper.Inc.V |
|
|
|
|
|
|
7 |
12 |
14 |
15 |
UWOper.Inc.V |
13 |
13 |
13 |
14 |
15 |
20 |
22 |
18 |
15 |
21 |
UWOper.Inc.V |
FCV 3JD |
|
|
|
|
|
|
|
|
167 |
41 |
FCV 3JD |
29 |
23 |
17 |
14 |
10 |
8 |
14 |
15 |
12 |
15 |
FCV 3JD |
16 |
15 |
16 |
20 |
20 |
20 |
23 |
29 |
26 |
33 |
FCV 3JD |
Rendite FCF
3J |
|
|
|
|
|
|
|
|
0,60% |
2,45% |
Rendite FCF 3J |
3,40% |
4,30% |
5,96% |
7,23% |
10,27% |
12,71% |
7,30% |
6,48% |
8,10% |
6,65% |
Rendite FCF 3J |
6,34% |
6,63% |
6,30% |
4,99% |
4,99% |
4,99% |
4,44% |
3,49% |
3,86% |
3,07% |
Rendite FCF 3J |
MU |
|
|
|
|
|
|
|
|
4,1 |
3,6 |
MU |
3,5 |
3,4 |
3,4 |
3,6 |
2,7 |
2,1 |
2,3 |
2,6 |
2,6 |
3,5 |
MU |
3,9 |
3,9 |
4,7 |
5,8 |
6,4 |
7,8 |
9,1 |
9,2 |
7,7 |
8,5 |
MU |
Kurs/BW V. |
|
|
|
|
|
|
|
|
3,2 |
2,0 |
Kurs/BW V. |
3,4 |
3,8 |
4,3 |
4,9 |
3,7 |
1,2 |
1,7 |
1,9 |
1,7 |
2,2 |
Kurs/BW V. |
2,5 |
2,6 |
2,9 |
3,9 |
4,3 |
4,7 |
5,4 |
6,3 |
5,3 |
4,9 |
Kurs/BW V. |
Dividendenre. |
|
|
|
|
|
|
|
|
0,43% |
0, 43% |
Dividendenre. |
0,36% |
0,39% |
0,42% |
0,88% |
1,58% |
2,65% |
1,81% |
1,81% |
2,48% |
2,82% |
Dividendenre. |
2,64% |
2,75% |
2,69% |
2,49% |
2,58% |
2,72% |
2,64% |
2,31% |
2,81% |
3,10% |
Dividendenre. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Durch. Didy.
S.04 |
|
|
|
|
|
|
|
|
|
|
Durch. Didy. S.04 |
|
|
|
|
|
27% |
|
|
|
|
Durch. Didy. S.04 |
22% |
|
|
|
|
|
21% |
20% |
20% |
19% |
Durch. Didy. S.04 |
Durch.
U.Dy.S.04 |
|
|
|
|
|
|
|
|
|
|
Durch. U.Dy.S.04 |
|
|
|
|
|
4% |
|
|
|
|
Durch. U.Dy.S.04 |
2% |
|
|
|
|
|
2% |
3% |
3% |
3% |
Durch. U.Dy.S.04 |
Dr. FCF-dy.
S.04 |
|
|
|
|
|
|
|
|
|
|
Dr. FCF-dy. S.04 |
|
|
|
|
|
13% |
|
|
|
|
Dr. FCF-dy. S.04 |
8% |
|
|
|
|
|
9% |
9% |
8% |
6% |
Dr. FCF-dy. S.04 |
Durch.G.D.S.04 |
|
|
|
|
|
|
|
|
|
|
Durch.G.D.S.04 |
|
|
|
|
|
17% |
|
|
|
|
Durch.G.D.S.04 |
10% |
|
|
|
|
|
12% |
12% |
12% |
12% |
Durch.G.D.S.04 |
D.EBTv.A.
S.04 |
|
|
|
|
|
|
|
|
|
|
D.EBTv.A. S.04 |
|
|
|
|
|
20% |
|
|
|
|
D.EBTv.A. S.04 |
11% |
|
|
|
|
|
11% |
11% |
12% |
12% |
D.EBTv.A. S.04 |
D. O.Inc.
S.04 |
|
|
|
|
|
|
|
|
|
|
D. O.Inc.
S.04 |
|
|
|
|
|
19% |
|
|
|
|
D. O.Inc.
S.04 |
11% |
|
|
|
|
|
11% |
11% |
12% |
11% |
D. O.Inc.
S.04 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Roll.
Dr.Didy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Didy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Didy. 10J |
|
|
|
|
|
|
18% |
19% |
19% |
17% |
Roll. Dr.Didy. 10J |
Roll.
Dr.Udy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 10J |
|
|
|
|
|
|
2% |
2% |
3% |
4% |
Roll. Dr.Udy. 10J |
Roll. dFCF
d. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 10J |
|
|
|
|
|
|
9% |
10% |
8% |
5% |
Roll. dFCF d. 10J |
Roll.
Dr.Gdy.10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy.10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy.10J |
|
|
|
|
|
|
9% |
10% |
12% |
14% |
Roll. Dr.Gdy.10J |
Roll.EBT.va
10J |
|
|
|
|
|
|
|
|
|
|
Roll.EBT.va 10J |
|
|
|
|
|
|
|
|
|
|
Roll.EBT.va 10J |
|
|
|
|
|
|
8% |
7% |
10% |
12% |
Roll.EBT.va 10J |
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
10J |
|
|
|
|
|
|
8% |
8% |
9% |
12% |
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Roll. Dr.
Didy 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr. Didy 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr. Didy 5J |
|
|
|
|
|
|
18% |
19% |
18% |
15% |
Roll. Dr. Didy 5J |
Roll.
Dr.Udy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 5J |
|
|
|
|
|
|
3% |
4% |
5% |
5% |
Roll. Dr.Udy. 5J |
Roll. dFCF
d. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 5J |
|
|
|
|
|
|
11% |
9% |
7% |
2% |
Roll. dFCF d. 5J |
Roll.
Dr.Gdy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy. 5J |
|
|
|
|
|
|
15% |
15% |
17% |
12% |
Roll. Dr.Gdy. 5J |
Roll. EBT.va
5J |
|
|
|
|
|
|
|
|
|
|
Roll. EBT.va 5J |
|
|
|
|
|
|
|
|
|
|
Roll. EBT.va 5J |
|
|
|
|
|
|
11% |
10% |
10% |
8% |
Roll. EBT.va 5J |
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
5J |
|
|
|
|
|
|
11% |
10% |
11% |
8% |
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|