Vergleich 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Mrd. Landeswährung
SAP GMR 65% 67% 69% 69% 69% 70% 70% 68% 72% 71%
RTL Group GMR 61% 62% 67% 66% 63% 64% 64% 63% 63% 64%
Coca Cola GMR 64% 64% 64% 61% 60% 61% 61% 61% 61% 63%
AB Inbev GMR 56% 53% 56% 57% 59% 59% 60% 61% 61% 62%
Coty GMR 55% 55% 58% 60% 61% 60% 59% 60% 60% 62%
Rational GMR 59% 61% 62% 62% 60% 61% 61% 62% 62% 61%
Reckitt Ben. GMR 59% 60% 61% 60% 58% 59% 58% 59% 61% 60%
Pepsi GMR 53% 53% 54% 52% 52% 53% 54% 55% 55% 55%
Kone GMR 57% 54% 55% 54% 51% 50% 50% 50% 52% 52%
Nestle GMR 57% 58% 58% 47% 47% 48% 48% 50% 51% 50%
P&G GMR 51% 51% 52% 51% 49% 50% 49% 49% 50% 50%
Mc Donalds GMR 37% 39% 40% 40% 39% 39% 38% 38% 41% 47%
IBM GMR 44% 46% 46% 47% 48% 49% 50% 50% 48% 46%
Nike GMR 45% 45% 46% 46% 43% 44% 45% 46% 46% 45%
Unilever GMR 47% 48% 48% 40% 40% 41% 41% 42% 43% 43%
Shimano GMR 36% 34% 36% 35% 36% 35% 39% 41% 41% 41%
Kelloggs GMR 42% 43% 43% 41% 39% 41% 35% 35% 37% 39%
KraftHeinz GMR           37% 29% 35% 38% 38%
ABB GMR 31% 29% 30% 30% 29% 29% 28% 29% 29% 30%
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Mc Donalds S.G.A./GM 27% 25% 24% 22% 23% 22% 24% 25% 23% 20%
KraftHeinz S.G.A./GM           57% 45% 39% 33% 28%
AB Inbev S.G.A./GM 59% 51% 48% 47% 48% 49% 52% 52% 52% 48%
Shimano S.G.A./GM 55% 67% 58% 58% 54% 57% 50% 45% 51% 53%
Rational S.G.A./GM 59% 53% 51% 55% 53% 54% 52% 54% 56% 56%
Reckitt Ben. S.G.A./GM 60% 59% 56% 56% 53% 56% 57% 56% 55% 57%
P&G S.G.A./GM 60% 58% 60% 61% 62% 63% 62% 63% 59% 57%
Kelloggs S.G.A./GM 64% 63% 62% 64% 62% 69% 63% 63% 65% 58%
Coca Cola S.G.A./GM 57% 57% 59% 62% 61% 61% 64% 67% 65% 59%
Unilever S.G.A./GM 69% 69% 69% 63% 66% 66% 65% 66% 65% 62%
ABB S.G.A./GM 53% 56% 60% 58% 63% 63% 67% 69% 68% 66%
SAP S.G.A./GM 64% 61% 58% 58% 64% 62% 61% 66% 65% 67%
Nestle S.G.A./GM 75% 75% 75% 67% 67% 66% 68% 71% 69% 69%
Nike S.G.A./GM 71% 72% 72% 70% 71% 71% 70% 70% 70% 69%
IBM S.G.A./GM 65% 61% 61% 60% 59% 61% 62% 63% 70% 69%
Pepsi S.G.A./GM 67% 65% 71% 71% 73% 72% 73% 72% 71% 69%
Kone S.G.A./GM 79% 77% 74% 74% 74% 73% 72% 71% 72% 73%
RTL Group S.G.A./GM 77% 80% 73% 72% 73% 72% 72% 72% 74% 73%
Coty S.G.A./GM   85% 91% 87% 87% 86% 87% 84% 81% 84%
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Mc Donalds O.I.R. 27% 29% 30% 31% 30% 30% 29% 29% 32% 37%
AB Inbev O.I.R. 23% 26% 29% 31% 30% 30% 29% 29% 29% 32%
KraftHeinz O.I.R.           16% 16% 21% 25% 28%
Rational O.I.R. 24% 29% 30% 28% 28% 28% 29% 28% 27% 27%
Coca Cola O.I.R. 28% 28% 27% 23% 23% 24% 22% 20% 21% 26%
Reckitt Ben. O.I.R. 23% 24% 26% 26% 27% 26% 25% 26% 27% 25%
SAP O.I.R. 24% 26% 29% 29% 25% 27% 27% 23% 25% 24%
P&G O.I.R. 20% 21% 21% 19% 19% 18% 18% 18% 21% 21%
Shimano O.I.R. 16% 11% 15% 14% 17% 15% 20% 22% 20% 19%
RTL Group O.I.R. 14% 13% 18% 18% 17% 18% 18% 18% 17% 17%
Unilever O.I.R. 15% 15% 15% 15% 14% 14% 14% 14% 15% 17%
Pepsi O.I.R. 17% 19% 16% 15% 14% 15% 14% 15% 16% 17%
Nestle O.I.R. 14% 15% 15% 16% 16% 16% 15% 14% 16% 16%
Kelloggs O.I.R. 15% 16% 16% 15% 15% 13% 13% 11% 13% 16%
IBM O.I.R. 15% 18% 18% 19% 20% 19% 19% 18% 14% 15%
Kone O.I.R. 12% 12% 14% 14% 13% 14% 14% 14% 15% 14%
Nike O.I.R. 13% 13% 13% 14% 13% 13% 13% 14% 14% 14%
Coty O.I.R.   8% 5% 8% 8% 8% 8% 10% 11% 10%
ABB O.I.R. 15% 13% 12% 13% 11% 11% 9% 9% 9% 10%
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Shimano Zinsen/Op. Inc. 1% 2% 1% 1% 1% 1% 1% 0% 0% 0%
Rational Zinsen/Op. Inc. 1% 2% 1% 1% 1% 1% 1% 1% 1% 0%
Nike Zinsen/Op. Inc.         2% 0% 1% 1% 2% 1%
Kone Zinsen/Op. Inc. 4% 2% 1% 1% 1% 3% 6% 6% 2% 1%
RTL Group Zinsen/Op. Inc. 5% 4% 3% 3% 2% 3% 3% 3% 3% 3%
IBM Zinsen/Op. Inc. 4% 2% 2% 2% 2% 2% 3% 3% 5% 5%
SAP Zinsen/Op. Inc. 4% 4% 4% 4% 4% 4% 3% 5% 5% 5%
Nestle Zinsen/Op. Inc. 8% 5% 5% 4% 4% 6% 6% 6% 5% 5%
P&G Zinsen/Op. Inc. 9% 8% 6% 5% 5% 4% 5% 6% 6% 5%
Unilever Zinsen/Op. Inc. 9% 8% 7% 8% 8% 9% 9% 8% 9% 7%
ABB Zinsen/Op. Inc. 6% 3% 4% 4% 7% 9% 10% 9% 8% 8%
Coca Cola Zinsen/Op. Inc. 5% 4% 8% 4% 4% 4% 5% 6% 8% 9%
Reckitt Ben. Zinsen/Op. Inc. 4% 1% 1% 2% 2% 2% 3% 2% 2% 10%
Pepsi Zinsen/Op. Inc. 5% 5% 10% 9% 10% 9% 10% 10% 13% 11%
Mc Donalds Zinsen/Op. Inc. 8% 7% 6% 6% 6% 6% 7% 9% 11% 12%
Kelloggs Zinsen/Op. Inc. 16% 16% 12% 12% 12% 13% 11% 13% 15% 12%
KraftHeinz Zinsen/Op. Inc.           31% 41% 31% 17% 17%
Coty Zinsen/Op. Inc.   15% 22% 29% 27% 21% 20% 17% 16% 29%
AB Inbev Zinsen/Op. Inc. 24% 37% 32% 23% 21% 23% 21% 19% 43% 35%
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Mc Donalds EBTv.And R 25% 28% 29% 30% 29% 29% 27% 26% 28% 33%
Coca Cola EBTv.And R 24% 30% 28% 25% 25% 25% 24% 22% 23% 28%
Rational EBTv.And R 24% 29% 30% 28% 28% 28% 29% 28% 27% 27%
SAP EBTv.And R 23% 25% 28% 29% 25% 27% 27% 22% 25% 24%
Reckitt Ben. EBTv.And R 23% 24% 26% 26% 27% 26% 24% 25% 27% 23%
KraftHeinz EBTv.And R           11% 10% 13% 21% 23%
AB Inbev EBTv.And R 16% 15% 20% 24% 26% 26% 28% 29% 18% 22%
P&G EBTv.And R 19% 20% 19% 18% 18% 18% 18% 17% 20% 21%
RTL Group EBTv.And R 15% 13% 19% 18% 16% 21% 18% 19% 18% 18%
Shimano EBTv.And R 17% 12% 15% 15% 17% 16% 20% 23% 21% 16%
IBM EBTv.And R 16% 19% 19% 19% 20% 19% 20% 20% 16% 16%
Nestle EBTv.And R 14% 15% 15% 16% 16% 17% 16% 15% 16% 16%
Unilever EBTv.And R 14% 15% 14% 14% 13% 13% 14% 14% 14% 16%
Pepsi EBTv.And R 17% 19% 16% 14% 13% 13% 13% 14% 14% 15%
Kone EBTv.And R 12% 13% 14% 15% 14% 14% 14% 14% 15% 14%
Nike EBTv.And R         13% 13% 13% 14% 14% 14%
Kelloggs EBTv.And R 13% 13% 14% 13% 13% 18% 6% 7% 10% 14%
ABB EBTv.And R 15% 13% 12% 12% 10% 10% 8% 8% 9% 10%
Coty EBTv.And R   7% 4% 5% 6% 7% 6% 8% 9% 7%
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Coca Cola UR 18% 22% 34% 19% 19% 18% 18% 17% 18% 22%
Mc Donalds UR 18% 20% 21% 20% 20% 20% 17% 18% 19% 21%
Rational UR 18% 21% 23% 21% 21% 21% 22% 22% 21% 20%
Reckitt Ben. UR 17% 18% 19% 18% 19% 19% 19% 20% 21% 17%
SAP UR 16% 16% 17% 21% 17% 20% 19% 17% 19% 17%
KraftHeinz UR           10% 9% 9% 15% 17%
P&G UR 14% 17% 16% 14% 13% 14% 14% 14% 16% 16%
AB Inbev UR 13% 16% 16% 20% 24% 23% 24% 23% 11% 16%
IBM UR 12% 14% 15% 15% 16% 17% 15% 16% 15% 15%
RTL Group UR 11% 10% 13% 14% 12% 16% 13% 14% 13% 12%
Nike UR 10% 8% 10% 10% 9% 10% 10% 11% 12% 12%
Unilever UR 11% 9% 10% 10% 10% 10% 10% 10% 11% 12%
Nestle UR 10% 11% 8% 12% 12% 13% 12% 11% 10% 12%
Shimano UR 11% 5% 9% 9% 11% 13% 15% 17% 16% 11%
Kone UR 9% 10% 11% 11% 10% 10% 11% 11% 12% 11%
Pepsi UR 12% 14% 11% 10% 9% 10% 10% 10% 10% 11%
Kelloggs UR 9% 10% 10% 9% 7% 12% 4% 5% 8% 10%
ABB UR 11% 10% 9% 9% 7% 7% 7% 6% 6% 7%
Coty UR   4% 3% 2% 4% 4% 4% 6% 7% 4%
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
AB Inbev FCF-R             21% 21% 12% 20%
Reckitt Ben. FCF-R           19% 22% 18% 21% 19%
Mc Donalds FCF-R               19% 17% 17%
IBM FCF-R               16% 17% 17%
Rational FCF-R 11% 26% 24% 16% 23% 20% 19% 22% 17% 16%
SAP FCF-R                   16%
Shimano FCF-R         6% 9% 10% 14% 10% 16%
Coca Cola FCF-R             18% 18% 16% 15%
RTL Group FCF-R               12% 14% 15%
Pepsi FCF-R       8% 9% 10% 11% 12% 12% 11%
Kone FCF-R 8% 14% 12% 10% 13% 14% 14% 16% 12% 10%
Nestle FCF-R     9% 6% 11% 10% 11% 11% 12% 10%
Kelloggs FCF-R 6% 10% 4% 8% 9% 8% 8% 8% 9% 9%
ABB FCF-R 8% 10% 11% 7% 6% 6% 7% 8% 9% 9%
Unilever FCF-R                   9%
KraftHeinz FCF-R           8% 11% 7% 15% 6%
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Reckitt Ben. WC/O.I.R. R 1000000% 1000000% 1000000% 1915% 8567% 5240% 1000000% 1000000% 9000% 10000%
Kone WC/O.I.R. R 77% 73% 95% 103% 119% 138% 163% 187% 219% 205%
Coty WC/O.I.R. R           156% 65% 86% 107% 179%
AB Inbev WC/O.I.R. R 67% 87% 111% 139% 156% 205% 143% 131% 179% 136%
Unilever WC/O.I.R. R 93% 101% 126% 114% 102% 105% 109% 107% 124% 124%
KraftHeinz WC/O.I.R. R                 86% 115%
SAP WC/O.I.R. R 90% 80% 130% 143% 123% 123% 127% 118% 118% 95%
Coca Cola WC/O.I.R. R 94% 92% 83% 68% 65% 67% 61% 54% 71% 90%
Rational WC/O.I.R. R 78% 69% 88% 89% 88% 93% 96% 95% 91% 89%
RTL Group WC/O.I.R. R 51% 47% 64% 81% 81% 85% 93% 88% 81% 89%
Pepsi WC/O.I.R. R 66% 68% 70% 51% 43% 50% 52% 60% 61% 80%
P&G WC/O.I.R. R 56% 51% 55% 60% 51% 53% 51% 45% 53% 64%
IBM WC/O.I.R. R 61% 65% 76% 81% 79% 75% 71% 65% 57% 58%
Nestle WC/O.I.R. R 52% 54% 61% 49% 46% 46% 42% 41% 52% 54%
Kelloggs WC/O.I.R. R                 39% 52%
Nike WC/O.I.R. R 43% 38% 36% 45% 43% 40% 45% 46% 43% 44%
Mc Donalds WC/O.I.R. R 33% 34% 35% 38% 37% 34% 31% 30% 34% 40%
Shimano WC/O.I.R. R                 35% 34%
ABB WC/O.I.R. R   36% 33% 49% 36% 33% 23% 22% 21% 26%
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Shimano EQ 86% 87% 85% 84% 84% 85% 83% 86% 88% 88%
Rational EQ 64% 71% 75% 73% 73% 71% 74% 74% 74% 74%
P&G EQ 48% 47% 48% 49% 48% 49% 49% 49% 46% 70%
Mc Donalds EQ 67% 69% 70% 70% 70% 70% 69% 61% 60% 66%
IBM EQ 48% 55% 57% 58% 59% 61% 61% 64% 64% 63%
SAP EQ 52% 64% 47% 55% 53% 58% 51% 56% 60% 62%
KraftHeinz EQ             34% 47% 48% 55%
Nike EQ 63% 66% 68% 66% 67% 63% 58% 59% 57% 53%
Coca Cola EQ 69% 68% 59% 57% 56% 56% 54% 52% 53% 50%
Nestle EQ 52% 48% 56% 51% 50% 53% 54% 52% 50% 48%
Coty EQ   13% 11% 20% 14% 23% 26% 30% 32% 44%
RTL Group EQ 65% 63% 63% 62% 62% 47% 45% 42% 43% 43%
Pepsi EQ 46% 45% 44% 43% 45% 46% 45% 42% 40% 39%
Reckitt Ben. EQ 36% 46% 38% 41% 39% 42% 44% 45% 47% 37%
Kone EQ 39% 47% 49% 43% 37% 32% 32% 34% 35% 37%
ABB EQ 35% 42% 43% 41% 36% 40% 37% 36% 35% 35%
AB Inbev EQ 22% 29% 34% 37% 37% 39% 38% 34% 32% 33%
Unilever EQ 29% 34% 37% 31% 34% 33% 30% 31% 30% 33%
Kelloggs EQ                 31% 32%
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Kone SK:SL 3,18 4,39 4,32 8,00 8,17 8,05 8,35 8,48 6,17 6,68
Shimano SK:SL 4,40 5,00 6,75 3,86 6,28 5,23 7,25 7,29 5,50 4,90
Rational SK:SL 2,00 2,30 2,30 2,80 2,42 2,11 2,73 2,94 3,09 4,21
RTL Group SK:SL 4,22 4,30 4,75 5,20 4,33 2,65 2,66 2,79 2,89 2,41
SAP SK:SL 6,38 1,43 0,88 1,48 1,11 1,28 0,82 0,77 1,18 1,51
ABB SK:SL 2,96 2,57 4,08 2,45 1,50 1,37 1,25 1,50 1,41 1,40
Nestle SK:SL 1,83 1,70 1,59 1,71 1,56 1,41 1,15 1,25 1,32 1,14
Unilever SK:SL 1,15 0,90 1,09 1,22 1,08 1,30 1,39 1,24 1,09 1,02
Nike SK:SL         2,93 1,58 1,84 2,47 1,42 1,02
P&G SK:SL 0,71 0,76 0,57 0,63 0,58 0,74 0,83 0,81 0,80 0,88
Coca Cola SK:SL 1,84 1,43 0,80 1,02 1,10 0,97 1,11 0,72 0,71 0,65
IBM SK:SL 0,79 0,72 0,82 0,78 0,77 0,64 0,60 0,55 0,58 0,53
Pepsi SK:SL 0,59 0,64 0,52 0,54 0,49 0,51 0,52 0,44 0,51 0,43
Kelloggs SK:SL 0,60 0,35 0,49 0,45 0,55 0,48 0,55 0,78 0,51 0,46
Coty SK:SL         0,56 0,42 0,39 0,44 0,38 0,43
Reckitt Ben. SK:SL 2,53 1,64 2,30 2,15 2,43 1,80 1,57 1,52 1,29 0,39
AB Inbev SK:SL 0,38 0,22 0,26 0,38 0,36 0,42 0,45 0,47 0,29 0,28
KraftHeinz SK:SL           0,41 0,25 0,12 0,18 0,23
Mc Donalds SK:SL 0,20 0,23 0,20 0,23 0,20 0,18 0,15 0,11 0,12 0,08
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Rational SL:N.I. 0,40 0,34 0,29 0,24 0,28 0,35 0,27 0,26 0,28 0,20
Shimano SL:N.I. 0,20 0,40 0,21 0,35 0,21 0,23 0,16 0,11 0,16 0,26
Kone SL:N.I. 0,93 0,60 0,57 0,52 0,56 0,56 0,59 0,50 0,71 0,64
Nike SL:N.I.         0,59 1,00 1,02 0,78 1,01 1,27
SAP SL:N.I. 0,49 0,84 3,24 1,24 2,12 1,51 3,16 2,91 1,98 1,66
RTL Group SL:N.I. 0,91 1,36 0,77 0,63 0,73 1,15 1,67 1,47 1,49 1,70
Nestle SL:N.I. 1,01 2,04 0,55 2,17 2,34 2,24 2,53 2,82 3,20 3,05
P&G SL:N.I. 3,60 3,04 3,33 3,65 4,02 3,55 3,44 3,47 3,71 3,38
Unilever SL:N.I. 2,38 3,52 2,72 3,17 2,96 2,53 2,61 3,09 3,41 3,51
ABB SL:N.I. 1,60 1,81 1,50 2,03 4,50 4,18 4,61 5,14 5,35 4,93
Coca Cola SL:N.I. 1,21 1,41 1,96 2,77 2,79 3,34 4,10 5,07 5,06 5,11
IBM SL:N.I. 4,35 3,74 3,35 3,41 3,41 3,83 4,61 4,69 5,29 6,01
Mc Donalds SL:N.I. 2,91 2,90 2,92 2,74 3,06 3,12 3,92 6,16 6,35 6,59
Pepsi SL:N.I. 2,92 2,29 4,85 5,24 5,64 5,18 5,29 6,46 6,55 6,60
Kelloggs SL:N.I. 5,17 5,48 5,26 5,70 8,52 4,43 12,60 12,11 7,99 7,60
Reckitt Ben. SL:N.I. 1,49 1,24 1,59 1,51 1,46 1,81 2,03 1,91 2,03 8,43
KraftHeinz SL:N.I.           6,99 12,88 24,03 13,38 10,05
AB Inbev SL:N.I. 22,00 11,09 10,38 6,50 7,84 6,04 5,40 6,13 26,37 14,00
Coty SL:N.I.         22,67 17,50 24,35 13,50 17,39 21,66
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Rational S:N.I. 1,21 1,13 0,95 0,90 0,96 1,11 1,02 1,04 1,13 0,98
Shimano S:N.I.                   1,55
SAP S:N.I.                   4,18
Kone S:N.I.                   4,94
RTL Group S:N.I.                   5,81
Nestle S:N.I.                   6,54
Mc Donalds S:N.I.                   7,14
Coca Cola S:N.I.                   8,44
IBM S:N.I.                   9,21
Pepsi S:N.I.                   9,41
Reckitt Ben. S:N.I.                   11,72
ABB S:N.I. 6,33 6,45 7,63 7,02 11,25 9,91 10,35 12,86 12,55 11,83
KraftHeinz S:N.I.                 15,85 12,38
AB Inbev S:N.I.                   18,05
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Reckitt Ben. Capital EX:N.I. 20% 11% 24% 12% 10% 13% 6% 10% 21% 5%
RTL Group Capital EX:N.I. 78% 70% 32% 25% 24% 18% 25% 27% 32% 8%
Kone Capital EX:N.I. 17% 9% 9% 14% 15% 10% 12% 9% 12% 11%
KraftHeinz Capital EX:N.I.           25% 54% 75% 36% 11%
P&G Capital EX:N.I. 25% 24% 24% 28% 37% 35% 33% 54% 32% 22%
Rational Capital EX:N.I. 52% 3% 5% 6% 10% 12% 15% 16% 20% 24%
Unilever Capital EX:N.I. 24% 37% 40% 45% 48% 41% 41% 42% 37% 25%
Nike Capital EX:N.I.       15% 27% 26% 33% 29% 30% 26%
SAP Capital EX:N.I. 18% 13% 18% 13% 19% 17% 23% 21% 27% 29%
Mc Donalds Capital EX:N.I. 50% 43% 43% 50% 56% 50% 54% 40% 39% 33%
ABB Capital EX:N.I. 32% 30% 29% 29% 46% 35% 37% 40% 38% 37%
Shimano Capital EX:N.I. 40% 90% 53% 60% 85% 69% 61% 45% 63% 39%
Kelloggs Capital EX:N.I. 40% 31% 38% 48% 55% 35% 92% 90% 73% 39%
AB Inbev Capital EX:N.I. 85% 29% 41% 42% 35% 38% 39% 48% 180% 45%
Pepsi Capital EX:N.I. 48% 36% 51% 52% 44% 41% 44% 50% 48% 57%
IBM Capital EX:N.I. 40% 30% 32% 29% 28% 25% 35% 31% 35% 58%
Nestle Capital EX:N.I. 26% 39% 13% 51% 52% 51% 30% 45% 53% 62%
Coca Cola Capital EX:N.I. 34% 29% 19% 34% 31% 30% 34% 35% 35% 122%
Coty Capital EX:N.I.       89% ### 95% ### 65% 83% ###
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Kone Capital EX:N.I. 10J D                 11% 11%
Reckitt Ben. Capital EX:N.I. 10J D       17% 15% 15% 14% 12% 13% 11%
Rational Capital EX:N.I. 10J D                 16% 16%
SAP Capital EX:N.I. 10J D       19% 18% 17% 18% 18% 19% 21%
KraftHeinz Capital EX:N.I. 10J D             47% 51% 45% 26%
Nike Capital EX:N.I. 10J D                 28% 28%
RTL Group Capital EX:N.I. 10J D                 30% 28%
P&G Capital EX:N.I. 10J D       28% 28% 29% 29% 31% 31% 30%
Coca Cola Capital EX:N.I. 10J D       25% 26% 28% 28% 29% 30% 32%
IBM Capital EX:N.I. 10J D       47% 41% 38% 36% 34% 33% 32%
Nestle Capital EX:N.I. 10J D       33% 36% 45% 33% 34% 34% 35%
ABB Capital EX:N.I. 10J D                   35%
Unilever Capital EX:N.I. 10J D         34% 35% 36% 37% 39% 38%
AB Inbev Capital EX:N.I. 10J D       51% 46% 44% 38% 38% 44% 43%
Mc Donalds Capital EX:N.I. 10J D           52% 52% 50% 49% 46%
Pepsi Capital EX:N.I. 10J D             44% 44% 46% 47%
Kelloggs Capital EX:N.I. 10J D                 49% 48%
Shimano Capital EX:N.I. 10J D       51% 56% 59% 61% 56% 56% 55%
Coty Capital EX:N.I. 10J D                 255% ###
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Mc Donalds O.I.R. 10J D                   30%
AB Inbev O.I.R. 10J D                   29%
Rational O.I.R. 10J D                 28% 28%
SAP O.I.R. 10J D                   26%
Reckitt Ben. O.I.R. 10J D                   26%
Coca Cola O.I.R. 10J D                   24%
KraftHeinz O.I.R. 10J D                   21%
IBM O.I.R. 10J D                   18%
Shimano O.I.R. 10J D                   18%
RTL Group O.I.R. 10J D                   17%
Pepsi O.I.R. 10J D                   16%
Nestle O.I.R. 10J D                   15%
Unilever O.I.R. 10J D                   15%
Kone O.I.R. 10J D                   14%
Kelloggs O.I.R. 10J D                   14%
ABB O.I.R. 10J D                   11%
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Reckitt Ben.  UR 10J D unang.                 20% 25%
Rational UR 10J D unang.                 21% 21%
AB Inbev UR 10J D unang.                 21% 20%
Mc Donalds UR 10J D unang.                 18% 19%
Coca Cola UR 10J D unang.                 19% 18%
SAP  UR 10J D unang.                 18% 18%
P&G UR 10J D unang.                   15%
Nestle UR 10J D unang.                 15% 15%
IBM UR 10J D unabg.                 14% 14%
Shimano UR 10J D unang.                 13% 13%
RTL Group UR 10J D unang.                 12% 12%
KraftHeinz UR 10J D unang.                 7% 12%
Kone  UR 10J D unang.                 10% 11%
Unilever UR 10J D unang.                 10% 11%
Pepsi UR 10J D unang.                 11% 10%
Nike  UR 10J D unang.                   10%
Kelloggs UR 10J D unang.                 8% 8%
ABB UR 10J D unang.                   8%
Coty UR 10J D unang.                   0%
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
AB Inbev FCF UR 10J D                 20% 20%
Rational FCF UR 10J D                 19% 19%
Reckitt Ben. FCF UR 10J D                 18% 19%
SAP FCF UR 10J D                 18% 18%
Coca Cola FCF UR 10J D                 17% 17%
Mc Donalds FCF UR 10J D                 16% 16%
IBM FCF UR 10J D                 14% 15%
P&G FCF UR 10J D                   14%
RTL Group FCF UR 10J D                 14% 14%
Kone FCF UR 10J D                 12% 12%
Shimano FCF UR 10J D                 10% 11%
Pepsi FCF UR 10J D                 10% 10%
Nestle FCF UR 10J D                 9% 10%
KraftHeinz FCF UR 10J D                 10% 9%
Unilever FCF UR 10J D                 8% 9%
Nike FCF UR 10J D                   8%
Kelloggs FCF UR 10J D                 8% 8%
ABB FCF UR 10J D                   8%
Coty FCF UR 10J D                   7%
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Coty Diff. FCF-U R 10J D                   7%
RTL Group Diff. FCF-U R 10J D                 2% 2%
Kone Diff. FCF-U R 10J D                 2% 1%
IBM Diff. FCF-U R 10J D                 0% 1%
SAP Diff. FCF-U R 10J D                 0% 0%
Kelloggs Diff. FCF-U R 10J D                 0% 0%
ABB Diff. FCF-U R 10J D                   0%
AB Inbev Diff. FCF-U R 10J D                 1% 0%
Pepsi Diff. FCF-U R 10J D                 1% 0%
P&G Diff. FCF-U R 10J D                   1%
Coca Cola Diff. FCF-U R 10J D                 2% 1%
Nike  UR 10J D                   2%
Unilever Diff. FCF-U R 10J D                 2% 2%
Rational Diff. FCF-U R 10J D                 2% 2%
Shimano Diff. FCF-U R 10J D                 3% 2%
Mc Donalds Diff. FCF-U R 10J D                 2% 3%
KraftHeinz Diff. FCF-U R 10J D                 3% 3%
Nestle Diff. FCF-U R 10J D                 6% 5%
Reckitt Ben. Diff. FCF-U R 10J D                 2% 6%