American E Split 1:3 American E American E
Mrd. $ Mrd. $ Mrd. $
1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Umsatz 21,28 23,68 22,58 23,81 25,87 29,12 24,27 27,14 24,14 24,71 Umsatz 21,40 22,95 25,32 26,95 27,93 28,82 26,90 26,35 27,03 32,68 Umsatz 34,94 28,10 24,63 42,97 47,38
C.O.S. 3,69 3,95 7,97 9,62 12,11 13,54 6,52 7,29 11,72 12,95 C.O.S. 11,60 2,13 1,02 1,89 2,02 1,93 1,93 9,86 11,72 14,69 C.O.S. 16,08 13,74 11,77 19,10 24,06
GM 17,59 19,73 14,61 14,19 13,76 15,58 17,75 19,85 12,42 11,76 GM 9,80 20,82 24,30 25,06 25,91 26,89 24,97 16,49 15,31 17,99 GM 18,86 14,36 12,86 23,87 23,32
GMR 83% 83% 65% 60% 53% 54% 73% 73% 51% 48% GMR 46% 91% 96% 93% 93% 93% 93% 63% 57% 55% GMR 54% 51% 52% 56% 49%
S.G.A. 13,11 14,47 11,53 9,38 8,61 9,75 12,59 13,29 10,45 11,82 S.G.A. 10,09 19,74 21,98 23,24 23,07 23,37 22,96 14,17 14,36 17,54 S.G.A. 19,04 18,06 19,92 24,17 25,95
S.G.A./GM 75% 73% 79% 66% 63% 63% 71% 67% 84% 101% S.G.A./GM 103% 95% 90% 93% 89% 87% 92% 86% 94% 97% S.G.A./GM 101% 126% 155% 101% 111%
Oper. Inc. 4,48 5,26 3,08 4,81 5,15 5,83 5,16 6,56 1,97 -0,06 Oper. Inc. -0,29 1,08 2,32 1,82 2,84 3,52 2,01 2,32 0,95 0,45 Oper. Inc. -0,18 -3,70 -7,06 -0,30 -2,63
O.I.R. 21% 22% 14% 20% 20% 20% 21% 24% 8% 0% O.I.R. -1% 5% 9% 7% 10% 12% 7% 9% 4% 1% O.I.R. -1% -13% -29% -1% -6%
Zinsen 1,05 1,35 1,50 1,08 0,91 0,87 0,92 1,24 3,83 3,56 Zinsen 2,21 2,42 2,32 2,23 1,96 1,71 1,62 1,70 2,11 2,94 Zinsen 3,46 2,10 1,28 2,76 6,85
Zinsen/Op. Inc. 23% 26% 49% 22% 18% 15% 18% 19% 194% -5933% Zinsen/Op. Inc. -762% 224% 100% 123% 69% 49% 81% 73% 222% 653% Zinsen/Op. Inc. -1922% -57% -18% -920% -260%
Equity+Z.erg. 0,01 0,00 0,02 0,00 0,01 -0,01 0,01 0,01 7,42 7,20 Equity+Z.erg. 5,33 7,29 6,96 6,85 7,01 7,18 7,55 7,48 8,55 10,61 Equity+Z.erg. 12,08 10,08 9,03 12,66 19,98
EBTv.And  3,44 3,91 1,60 3,73 4,25 4,95 4,25 5,33 5,56 3,58 EBTv.And  2,83 5,95 6,96 6,44 7,89 8,99 7,94 8,10 7,39 8,12 EBTv.And  8,44 4,28 0,69 9,60 10,50
EBTv.And R 16% 17% 7% 16% 16% 17% 18% 20% 23% 14% EBTv.And R 13% 26% 27% 24% 28% 31% 30% 31% 27% 25% EBTv.And R 24% 15% 3% 22% 22%
Andere Andere Andere
Andere/U Andere/U Andere/U
EBT 3,44 3,91 1,60 3,73 4,25 4,95 4,25 5,33 5,57 3,58 EBT 2,84 5,96 6,96 6,45 7,89 8,99 7,94 8,10 7,41 8,12 EBT 8,43 4,30 10,69 9,59 10,51
Tax 0,96 1,10 0,29 1,06 1,25 1,44 1,03 1,60 1,52 0,71 Tax 0,70 1,91 2,06 1,97 2,53 3,11 2,78 2,69 4,68 1,20 Tax 1,67 1,16 2,63 2,07 2,14
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 0,00 0,00 Minority Int. 0,00 0,00 0,00 0,00 0,00
N.I. 2,48 2,81 1,31 2,67 2,99 3,45 3,73 3,71 4,01 2,70 N.I. 2,13 4,06 4,94 4,48 5,36 5,89 5,16 5,41 2,74 6,92 N.I. 6,76 3,14 8,06 7,51 8,37
UR 12% 12% 6% 11% 12% 12% 15% 14% 17% 11% UR 10% 18% 20% 17% 19% 20% 19% 21% 10% 21% UR 19% 11% 33% 17% 18%
N.I. +- Sondereffekt N.I. +- Sondereffekt N.I. +- Sondereffekt
SD 13,10 16,71 16,82 15,25 17,41 10,40 15,35 16,22 22,22 17,35 SD 17,41 20,09 23,35 16,40 16,72 14,48 21,23 11,55 26,19 21,84 SD 17,31 17,69 12,94 21,67 17,55
G/A +- Sondereffekt G/A +- Sondereffekt G/A +- Sondereffekt
G/A -B- $5,54 $2,12 $0,99 $2,02 $2,33 $2,74 $3,03 $3,06 $3,42 $2,34 G/A -B- $1,54 $3,37 $4,14 $3,91 $4,91 $5,58 $5,07 $5,67 $2,98 $7,93 G/A -B- $8,00 $3,77 $10,04 $9,86 $11,23
G/A -D- $5,42 $2,07 $0,98 $2,01 $2,30 $2,68 $2,97 $2,99 $3,36 $2,33 G/A -D- $1,54 $3,35 $4,12 $3,89 $4,88 $5,56 $5,05 $5,65 $2,97 $7,91 G/A -D- $7,99 $3,77 $10,02 $9,85 $11,21
G/A 3JD -B- $1,66 $1,71 $1,81 $2,41 $2,75 $3,00 $3,25 $3,01 G/A 3JD -B- $2,52 $2,49 $3,15 $3,96 $4,55 $5,02 $5,48 $5,88 $5,02 $5,87 G/A 3JD -B- $6,61 $6,96 $7,59 $8,30 $10,86
FCF/A 3JD -B- $4,18 $4,57 $3,69 $4,87 $4,85 $6,77 $6,69 $6,81 FCF/A 3JD -B- $5,99 $6,11 $6,61 $6,97 $7,04 $7,52 $9,07 $9,46 $10,93 $10,49 FCF/A 3JD -B- $12,91 $9,82 $12,33 $16,17 $22,37
Jahre 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 Jahre 2019 2020 2021 2022 2023
Split 1:3
Netto KE -0,89 -1,15 -0,55 -0,99 -1,04 -2,52 -0,72 -2,89 -2,72 -0,04 Netto KE 0,61 0,07 -0,27 -3,51 -3,22 -4,03 -4,29 -4,25 -4,27 -1,60 Netto KE -4,60 -0,99 -7,59 -3,44 -3,62
AA -B- Mrd 0,447 1,327 1,324 1,320 1,284 1,259 1,233 1,212 1,173 1,154 AA -B- Mrd 1,168 1,188 1,178 1,135 1,082 1,045 0,999 0,933 0,883 0,856 AA -B- Mrd 0,828 0,805 0,789 0,751 0,735
AA -D-Mrd 0,456 1,360 1,336 1,330 1,298 1,285 1,258 1,238 1,196 1,157 AA -D-Mrd 1,171 1,195 1,184 1,141 1,089 1,051 1,003 0,935 0,886 0,859 AA -D-Mrd 0,830 0,806 0,790 0,752 0,736
AA -D- +Eig.A. AA -D- +Eig.A. AA -D- +Eig.A.
BW  (dil.) $22,15 $8,59 $9,01 $10,42 $11,80 $12,47 $8,39 $8,49 $9,22 $10,23 BW  (dil.) $12,31 $13,58 $15,87 $16,56 $17,91 $19,67 $20,61 $21,93 $20,58 $25,95 BW  (dil.) $27,80 $28,51 $28,08 $32,86 $38,13
BW(dil.)+EiA BW(dil.)+EiA BW(dil.)+EiA
EKR 28% 11% 22% 22% 23% 23% 35% 38% 24% EKR 18% 28% 30% 24% 28% 30% 25% 26% 13% 38% EKR 30% 14% 35% 34% 34%
CR-MA R 2% 1% 2% 2% 2% 2% 3% 3% 2% CR-MA R 2% 3% 3% 3% 4% 4% 3% 3% 2% 4% CR-MA R 4% 2% 4% 4% 4%
WC/O.I.R. R WC/O.I.R. R WC/O.I.R. R
St.Equ. -MA St.Equ. -MA St.Equ. -MA
St.Equ.  10,10 11,68 12,04 13,86 15,32 16,02 10,55 10,51 11,03 11,84 St.Equ.  14,41 16,23 18,79 18,89 19,50 20,67 20,67 20,50 18,23 22,29 St.Equ.  23,07 22,98 22,18 24,71 28,06
Eq.-MA+EigeneA Eq.-MA+EigeneA Eq.-MA+EigeneA
C-MA C-MA C-MA
C-MA+EigeneA C-MA+EigeneA C-MA+EigeneA
C 148,52 154,42 151,10 157,26 175,00 192,64 113,96 127,85 149,83 126,07 C 124,09 147,04 153,34 153,14 153,38 159,10 161,18 158,89 181,16 188,60 C 198,32 191,37 188,55 228,35 261,11
WorkingCapital WorkingCapital WorkingCapital
Kapitalum. Ges. 0,16 0,15 0,16 0,16 0,17 0,13 0,24 0,19 0,16 Kapitalum. Ges. 0,17 0,18 0,17 0,18 0,18 0,19 0,17 0,16 0,17 0,18 Kapitalum. Ges. 0,19 0,14 0,13 0,23 0,21
Property P&E 2,00 2,51 2,81 2,98 3,18 3,08 2,23 2,45 2,69 2,95 Property P&E 2,78 2,91 3,37 3,64 3,88 3,94 4,11 4,43 4,33 4,42 Property P&E 4,83 5,02 4,99 5,22 5,14
Kapitalu. P.P&E 11,86 9,01 8,47 8,68 9,15 7,87 12,17 9,86 9,18 Kapitalu. P.P&E 7,26 8,25 8,72 8,00 7,68 7,44 6,83 6,41 6,10 7,55 Kapitalu. P.P&E 7,91 5,81 4,91 8,61 9,09
Lager Lager Lager
Lagerumsch. Lagerumsch. Lagerumsch.
Forderungen 26,47 30,55 29,50 29,08 31,27 34,65 35,50 38,86 42,00 36,57 Forderungen 38,21 40,43 44,11 45,92 47,19 47,00 61,68 50,07 56,69 56,23 Forderungen 56,79 43,43 53,58 57,38 60,24
Ford.Umsch. 0,89 0,74 0,81 0,89 0,93 0,70 0,76 0,62 0,59 Ford.Umsch. 0,59 0,60 0,63 0,61 0,61 0,61 0,57 0,43 0,54 0,58 Ford.Umsch. 0,62 0,49 0,57 0,80 0,83
EQ + Eigene A. EQ + Eigene A. EQ + Eigene A.
EQ 7% 8% 8% 9% 9% 8% 9% 8% 7% 9% EQ 12% 11% 12% 12% 13% 13% 13% 13% 10% 12% EQ 12% 12% 12% 11% 11%
Schulden ges. 137,92 142,24 138,56 143,39 159,68 176,62 103,41 117,34 138,80 114,23 Schulden ges. 109,68 130,46 134,54 134,25 133,88 138,43 140,51 138,39 162,93 166,31 Schulden ges. 175,25 168,38 166,37 203,64 233,05
Schulden Kurz Schulden Kurz Schulden Kurz
Schulden Lang 137,92 142,24 138,56 143,39 159,68 176,62 103,41 117,34 138,80 114,23 Schulden Lang 109,68 130,46 134,54 134,25 133,88 138,43 140,51 138,39 162,93 166,31 Schulden Lang 175,25 168,38 166,37 203,64 233,05
SK:SL 0,00 0,00 0,00 0,00 0,00 0,00 0,00 0,00 0,00 0,00 SK:SL 0,00 0,00 0,00 0,00 0,00 0,00 0,00 0,00 0,00 0,00 SK:SL 0,00 0,00 0,00 0,00 0,00
SL:N.I. 55,61 50,62 105,77 53,70 53,40 51,19 27,72 31,63 34,61 42,31 SL:N.I. 51,49 32,13 27,23 29,97 24,98 23,50 27,23 25,58 59,46 24,03 SL:N.I. 25,92 53,62 20,64 27,12 27,84
S:N.I. 55,61 50,62 105,77 53,70 53,40 51,19 27,72 31,63 34,61 42,31 S:N.I. 51,49 32,13 27,23 29,97 24,98 23,50 27,23 25,58 59,46 24,03 S:N.I. 25,92 53,62 20,64 27,12 27,84
Vermög. Kurz Vermög. Kurz Vermög. Kurz
Vermög. Lang Vermög. Lang Vermög. Lang
WCV WCV WCV
Current R. Current R. Current R.
Im. + Good. Im. + Good. Im. + Good.
St.Equ.-MA -I.+G. St.Equ.-MA -I.+G. St.Equ.-MA -I.+G.
BW - I.+G. BW - I.+G. BW - I.+G.
Op. CF 7,39 6,35 5,32 8,67 2,54 9,14 8,05 9,01 8,48 8,67 Op. CF 6,38 9,29 10,48 7,08 8,55 10,99 10,97 8,22 13,54 8,93 Op. CF 13,63 5,59 14,65 21,08 18,56
I.   CF -11,75 -9,00 -2,77 -9,57 -12,79 -11,61 -17,26 -15,22 -17,09 -7,04 I.   CF -6,75 -1,23 -0,49 -6,55 -7,27 -7,97 -8,19 1,87 -18,27 -19,62 I.   CF -16,71 11,63 -10,53 -33,69 -24,43
F.    CF 7,71 3,64 -3,69 4,02 5,84 6,18 0,36 6,78 15,47 -10,44 F.    CF -4,65 -8,08 -1,38 -3,27 -3,89 0,01 -2,03 -7,53 12,25 5,10 F.    CF -0,52 -9,07 -14,93 24,51 18,38
CASH 7,47 8,49 7,22 10,29 5,73 9,91 7,13 7,96 15,27 20,55 CASH 15,54 16,71 24,89 22,25 19,49 22,29 22,76 25,21 32,93 27,81 CASH 24,45 32,36 22,03 33,91 46,60
Other CASH Other CASH Other CASH
Split 1:3
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
Op. CF 7,39 6,35 5,32 8,67 2,54 9,14 8,05 9,01 8,48 8,67 Op. CF 6,38 9,29 10,48 7,08 8,55 10,99 10,97 8,22 13,54 8,93 Op. CF 13,63 5,59 14,65 21,08 18,56
Capital exp. 0,73 0,88 0,84 0,54 0,94 0,48 0,36 0,76 0,88 0,95 Capital exp. 0,72 0,88 1,19 1,05 1,01 0,97 1,34 1,38 1,06 1,31 Capital exp. 1,65 1,48 1,55 1,86 1,56
Free CF 6,66 5,47 4,48 8,13 1,60 8,66 7,69 8,25 7,60 7,72 Free CF 5,66 8,41 9,29 6,03 7,54 10,02 9,63 6,84 12,48 7,62 Free CF 11,98 4,11 13,10 19,22 17,00
Free CF-MA Free CF-MA Free CF-MA
FCF-R 31% 23% 20% 34% 6% 30% 32% 30% 31% 31% FCF-R 26% 37% 37% 22% 27% 35% 36% 26% 46% 23% FCF-R 34% 15% 53% 45% 36%
Free CF/A -B- $14,90 $4,12 $3,38 $6,16 $1,25 $6,88 $6,24 $6,81 $6,48 $6,69 Free CF/A -B- $4,85 $7,08 $7,89 $5,31 $6,97 $9,59 $9,64 $7,33 $14,13 $8,90 Free CF/A -B- $14,47 $5,11 $16,60 $25,59 $23,13
Tilgung  9,65 9,96 9,70 10,04 11,18 12,36 7,24 8,21 9,72 Tilgung  8,00 7,68 9,13 9,42 9,40 9,37 9,69 9,84 9,69 11,41 Tilgung  11,64 12,27 11,79 11,65 14,25
Liqu.Über. -4,18 -5,48 -1,57 -8,44 -2,52 -4,67 1,01 -0,61 -2,00 Liqu.Über. -2,34 0,73 0,16 -3,39 -1,86 0,65 -0,06 -3,00 2,79 -3,79 Liqu.Über. 0,34 -8,16 1,31 7,57 2,75
Liqu.Über./A -B- N.E.G N.E.G N.E.G N.E.G N.E.G N.E.G $0,83 N.E.G N.E.G Liqu.Über./A -B- N.E.G $0,62 $0,13 N.E.G N.E.G $0,62 N.E.G N.E.G $3,16 N.E.G Liqu.Über./A -B- $0,41 N.E.G $1,66 $10,09 $3,73
Capital EX:N.I. 29% 31% 64% 20% 31% 14% 10% 20% 22% 35% Capital EX:N.I. 34% 22% 24% 23% 19% 16% 26% 26% 39% 19% Capital EX:N.I. 24% 47% 19% 25% 19%
Abschreibungen 0,01 0,39 1,20 0,95 0,68 0,76 0,60 0,65 0,65 0,71 Abschreibungen 1,07 0,92 0,92 0,99 1,02 1,01 1,04 1,10 1,32 1,29 Abschreibungen 1,19 1,54 1,70 1,63 1,65
Absch./GM 0% 2% 8% 7% 5% 5% 3% 3% 5% 6% Absch./GM 11% 4% 4% 4% 4% 4% 4% 7% 9% 7% Absch./GM 6% 11% 13% 7% 7%
R&D R&D R&D
R&D/GM R&D/GM R&D/GM
Adv. Adv. Adv.
Adv./GM Adv./GM Adv./GM
Sonderdiv. Sonderdiv. Sonderdiv.
Div/A $0,90 $0,32 $0,32 $0,32 $0,38 $0,44 $0,48 $0,57 $0,63 $0,72 Div/A $0,72 $0,72 $0,72 $0,80 $0,89 $1,01 $1,13 $1,22 $1,34 $1,48 Div/A $1,64 $1,72 $1,72 $2,08 $2,40
Divisumme 0,40 0,42 0,42 0,42 0,49 0,55 0,59 0,69 0,74 0,83 Divisumme 0,84 0,86 0,85 0,91 0,96 1,06 1,13 1,14 1,18 1,27 Divisumme 1,36 1,38 1,36 1,56 1,76
DIV/FCF 6% 8% 9% 5% 30% 6% 8% 8% 10% 11% DIV/FCF 15% 10% 9% 15% 13% 11% 12% 17% 9% 17% DIV/FCF 11% 34% 10% 8% 10%
DIV/N.I. 16% 15% 32% 16% 16% 16% 16% 19% 18% 31% DIV/N.I. 39% 21% 17% 20% 18% 18% 22% 21% 43% 18% DIV/N.I. 20% 44% 17% 21% 21%
Einbehaltene G. -2,08 -2,39 -0,89 -2,25 -2,50 -2,90 -3,14 -3,02 -3,27 -1,87 Einbehaltene G. -1,29 -3,20 -4,09 -3,57 -4,40 -4,83 -4,03 -4,27 -1,56 -5,65 Einbehaltene G. -5,40 -1,76 -6,70 -5,95 -6,61
Retained Ear. 5,03 6,20 6,42 7,61 8,79 8,20 1,79 1,15 1,08 2,72 Retained Ear. 3,74 4,97 7,22 7,53 8,51 9,51 9,67 10,37 8,27 12,50 Retained Ear. 13,87 13,84 13,47 16,28 19,61
Dividynamik/A -64% 0% 0% 19% 16% 9% 19% 11% 14% Dividynamik/A 0% 0% 0% 11% 11% 13% 12% 8% 10% 10% Dividynamik/A 11% 5% 0% 21% 15%
Umsatzdynamik 11% -5% 5% 9% 13% -17% 12% -11% 2% Umsatzdynamik -13% 7% 10% 6% 4% 3% -7% -2% 3% 21% Umsatzdynamik 7% -20% -12% 74% 10%
N.I.-dynamik 13% -53% 104% 12% 15% 8% -1% 8% -33% N.I.-dynamik -21% 91% 22% -9% 20% 10% -12% 5% -49% 153% N.I.-dynamik -2% -54% 157% -7% 11%
EBTv.A.-dyn. 14% -59% 133% 14% 16% -14% 25% 4% -36% EBTv.A.-dyn. -21% 110% 17% -7% 23% 14% -12% 2% -9% 10% EBTv.A.-dyn. 4% -49% -84% 1291% 9%
Oper. Inc.-dyn. 17% -41% 56% 7% 13% -11% 27% -70% -103% Oper. Inc.-dyn. 383% -472% 115% -22% 56% 24% -43% 15% -59% -53% Oper. Inc.-dyn. -140% 1956% 91% 96% 777%
Umsatz 10J Umsatz 10J Umsatz 10J 347,73
O.I.R. 10J O.I.R. 10J O.I.R. 10J
N.I. unang. 10J N.I. unang. 10J N.I. unang. 10J 65,32
FCF 10J FCF 10J FCF 10J 119,54
Capex 10J Capex 10J Capex 10J 15,17
O.I.R. 10J D O.I.R. 10J D O.I.R. 8J D
UR 10J D unan. UR 10J D unan. UR 8J D unan. 19%
FCF-R 10J D FCF-R 10J D FCF-R 8J D 34%
Capital EX:N.I. 10J D Capital EX:N.I. 10J D Capital EX:N.I. 8J D 23%
Jahre 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 Jahre 2019 2020 2021 2022 2023
I.W. $15 $31 $36 $42 $47 $47 $53 $36 I.W. $24 $52 $64 $61 $76 $86 $79 $88 $46 $123 I.W. $124 $58 $156 $153 $174
(Ben;aktuell)*15,5 (Ben;aktuell)*15,5 (Ben;aktuell)*15,5
I.W. $26 $27 $28 $37 $43 $46 $50 $47 I.W. $39 $39 $49 $61 $71 $78 $85 $91 $78 $91 I.W. $102 $108 $118 $129 $168
(Ben;3JD;KGV21)*15,5 (Ben;3JD;KGV21)*15,5 (Ben;3JD;KGV21)*15,5
I.W. $52 $95 $19 $107 $97 $106 $100 $104 I.W. $75 $110 $122 $82 $108 $149 $149 $114 $219 $138 I.W. $224 $79 $257 $397 $359
(Ben;FCFaktuell)*15,5 (Ben;FCFaktuell)*15,5 (Ben;FCFaktuell)*15,5
I.W. $65 $71 $57 $75 $75 $105 $104 $106 I.W. $93 $95 $102 $108 $109 $117 $141 $147 $169 $163 I.W. $200 $152 $191 $251 $347
(Ben;3JD;FCF21)*15,5 (Ben;3JD;FCF21)*15,5 (Ben;3JD;FCF21)*15,5
I.W. $74 $78 $80 $84 $103 $103 $124 $117 I.W. $146 $111 $141 $181 $231 $259 $294 $326 $377 $424 I.W. $497 $711
(Ben;3JD;Real) (Ben;3JD;Real) (Ben;3JD;Real)
Kennzahlen var. Kennzahlen var. Kennzahlen var.
Kurs $33 $33 $37 $48 $47 $58 $55 $35 Kurs $28 $42 $47 $58 $78 $94 $76 $66 $89 $105 Kurs $117 $109 $166 $174 $176
Marktwert 44,09 43,89 48,03 61,68 59,13 71,80 65,78 40,50 Marktwert 32,79 50,19 55,65 66,18 84,94 98,79 76,23 61,71 78,85 90,20 Marktwert 97,11 87,85 131,14 130,85 129,54
MOper.Inc.V 14,31 9,12 9,33 10,58 11,46 10,95 33,39 -674,92 MOper.Inc.V -113,06 46,47 23,99 36,36 29,91 28,07 37,92 26,60 83,00 200,43 MOper.Inc.V -539,5 -23,74 -18,58 -436,16 -49,25
Untern.Wert 76,18 71,01 82,00 99,01 98,41 121,76 123,56 88,98 Untern.Wert 71,93 103,31 93,75 106,21 125,81 137,95 106,34 89,07 105,00 123,91 Untern.Wert 136,94 100,32 150,03 140,86 132,10
UWOper.Inc.V 25 15 16 17 19 19 63 -1483 UWOper.Inc.V -248 96 40 58 44 39 53 38 111 275 UWOper.Inc.V -761 -27 -21 -470 -50
FCV 3JD 8 7 10 10 10 9 8 5 FCV 3JD 5 7 7 8 11 12 8 7 8 10 FCV 3JD 9 11 13 11 8
Rendite FCF 3J 12,67% 13,84% 9,97% 10,14% 10,32% 11,66% 12,16% 19,45% Rendite FCF 3J 21,38% 14,56% 14,06% 12,02% 9,03% 8,01% 11,94% 14,34% 12,28% 9,99% Rendite FCF 3J 11,04% 9,01% 7,43% 9,29% 12,71%
MU 2,0 1,8 1,9 2,1 2,4 2,6 2,7 1,6 MU 1,5 2,2 2,2 2,5 3,0 3,4 2,8 2,3 2,9 2,8 MU 2,8 3,1 5,3 3,0 2,7
Kurs/BW V. 3,7 3,2 3,1 3,9 5,6 6,8 6,0 3,4 Kurs/BW V. 2,3 3,1 3,0 3,5 4,4 4,8 3,7 3,0 4,3 4,0 Kurs/BW V. 4,2 3,8 5,9 5,3 4,6
Dividendenre. 0,97% 0,97% 1,03% 0,92% 1,02% 0,98% 1,15% 2,06% Dividendenre. 2,57% 1,71% 1,53% 1,38% 1,14% 1,07% 1,49% 1,85% 1,51% 1,41% Dividendenre. 1,40% 1,58% 1,04% 1,20% 1,36%
Durch. Didy. S.87 Durch. Didy. S.01 4% Durch. Didy. S.01 7%
Durch. U.Dy.S.87 Durch. U.Dy.S.01 2% Durch. U.Dy.S.01 2%
Dr. FCF-dy. S.95 Dr. FCF-dy. S.01 3% Dr. FCF-dy. S.01 5%
Durch.N.I.S.87 Durch.N.I.S.01 7% Durch.N.I.S.01 6%
D.EBTv.A. S.92 D.EBTv.A. S.01 8% D.EBTv.A. S.01 4%
D. O.Inc.    S.92 D. O.Inc.    S.01 4% D. O.Inc.    S.01 ###
Roll. Dr.Didy. 10J Roll. Dr.Didy. 10J Roll. Dr.Didy. 10J 10%
Roll. Dr.Udy. 10J Roll. Dr.Udy. 10J Roll. Dr.Udy. 10J 4%
Roll. dFCF d. 10J Roll. dFCF d. 10J Roll. dFCF d. 10J 8%
Roll. Dr.N.I.10J Roll. Dr.N.I.10J Roll. Dr.N.I.10J 5%
Roll.EBT.va 10J Roll.EBT.va 10J Roll.EBT.va 10J 0%
Roll.O.Inc.    10J Roll.O.Inc.    10J Roll.O.Inc.    10J ###
Roll. Dr. Didy 5J Roll. Dr. Didy 5J Roll. Dr. Didy 5J 9%
Roll. Dr.Udy. 5J Roll. Dr.Udy. 5J Roll. Dr.Udy. 5J 6%
Roll. dFCF d. 5J Roll. dFCF d. 5J Roll. dFCF d. 5J 13%
Roll. Dr.N.I. 5J Roll. Dr.N.I. 5J Roll. Dr.N.I. 5J 10%
Roll. EBT.va 5J Roll. EBT.va 5J Roll. EBT.va 5J 3%
Roll.O.Inc.    5J Roll.O.Inc.    5J Roll.O.Inc.    5J ###