#NAME? Goldman Sachs Goldman Sachs
Mrd. $ 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 Mrd. $ 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 Mrd. $ 2020 2021 2022 2023 2024 2025
Umsatz 33,00 31,14 22,85 23,62 29,84 41,39 69,35 87,97 53,58 37,77 Umsatz 33,66 23,62 30,28 30,81 30,48 30,76 28,02 29,14 32,85 32,18 Umsatz 39,81 52,87 39,69 39,90 45,46 44,72
C.O.S. C.O.S. C.O.S.
GM GM GM
GMR GMR GMR
Kosten 17,67 27,44 10,73 11,57 14,27 14,97 23,10 28,39 19,88 11,44 Kosten 13,96 9,47 11,57 12,40 12,57 16,59 10,62 7,83 4,46 4,22 Kosten 18,39 20,18 4,85 -33,00 -46,28 -43,94
S.G.A./GM S.G.A./GM S.G.A./GM
Oper. Inc. 15,33 3,70 12,12 12,05 15,57 26,42 46,25 59,58 33,70 26,33 Oper. Inc. 19,70 14,15 18,71 18,41 17,91 14,17 17,40 21,31 28,39 27,96 Oper. Inc. 21,42 32,69 34,84 72,90 91,74 88,66
O.I.R. 46% 12% 53% 51% 52% 64% 67% 68% 63% 70% O.I.R. 59% 60% 62% 60% 59% 46% 62% 73% 86% 87% O.I.R. 54% 62% 88% 183% 202% 198%
Zinsen 15,33 8,87 7,60 8,89 18,15 31,69 41,98 31,36 6,50 Zinsen 6,81 7,98 7,50 6,67 5,56 5,39 7,10 10,18 15,91 17,38 Zinsen 8,94 5,65 21,35 62,16 73,34 66,81
Zinsen/Op. Inc. 100% 0% 73% 63% 57% 69% 69% 70% 93% 25% Zinsen/Op. Inc. 35% 56% 40% 36% 31% 38% 41% 48% 56% 62% Zinsen/Op. Inc. 42% 17% 61% 85% 80% 75%
Equity+Z.erg. 16,62 11,27 10,75 11,91 21,25 35,19 45,97 35,63 13,91 Equity+Z.erg. 12,31 13,17 11,38 10,06 Equity+Z.erg.
EBTv.And  16,62 EBTv.And  EBTv.And 
EBTv.And R 50% EBTv.And R EBTv.And R
Andere Andere Andere
Andere/U Andere/U Andere/U
EBT 3,70 3,25 4,45 6,68 8,27 14,56 17,60 2,34 19,83 EBT 12,89 6,17 11,21 11,74 12,35 8,78 10,30 11,13 12,48 10,58 EBT 12,48 27,04 13,49 10,74 18,40 21,85
Tax 1,44 2,12 2,65 5,02 6,01 0,01 6,44 Tax 4,54 1,73 3,73 3,70 3,88 2,70 2,91 6,85 2,02 2,12 Tax 3,02 5,41 2,23 2,22 4,12 4,68
Minority Int. 0,00 0,00 0,00 0,00 0,00 0,00 0,14 0,19 0,28 1,19 Minority Int. 0,64 1,93 0,18 0,31 0,40 0,52 0,31 0,60 0,60 0,57 Minority Int. 0,54 0,48 0,50 0,61 0,75 0,88
N.I. 3,07 2,31 2,11 3,01 4,55 5,63 9,40 11,41 2,04 3,04 N.I. 7,71 2,51 7,29 7,73 8,08 5,57 7,09 3,69 9,86 7,90 N.I. 8,92 21,15 10,76 7,91 13,53 16,30
UR 9% 7% 9% 13% 15% 14% 14% 13% 4% 11% UR 25% 19% 25% 26% 28% 20% 26% 15% 32% 26% UR 24% 41% 28% 21% 31% 38%
N.I. +- Sondereffekt N.I. +- Sondereffekt N.I. +- Sondereffekt
SD -27,60 -18,27 -17,23 -15,07 -19,09 -40,49 -56,65 -22,18 -105,62 -62,43 SD -34,27 -51,03 -57,47 -41,37 -42,18 -42,65 -53,36 -36,40 -46,76 -53,46 SD -68,12 -66,17 -69,85 -149,90 -142,19
G/A +- Sondereffekt G/A +- Sondereffekt G/A +- Sondereffekt
G/A -B- $6,33 $4,53 $4,27 $6,15 $9,30 $11,73 $20,93 $26,34 $4,67 $23,74 G/A -B- $14,15 $4,71 $14,63 $16,34 $17,55 $12,35 $16,53 $9,12 25,53 21,18 G/A -B- 24,94 $60,25 $30,42 $23,05 $41,07 $51,95
G/A -D- $6,00 $4,26 $4,03 $5,87 $8,92 $11,21 $19,69 $24,73 $4,47 $22,13 G/A -D- $13,18 $4,51 $14,13 $15,46 $17,07 $12,14 $16,29 $9,01 25,27 21,03 G/A -D- 24,74 $59,45 $30,06 $22,87 $40,54 $51,32
G/A 3JD -B- $5,04 $5,08 $6,59 $9,20 $14,54 $20,35 $17,43 $10,74 G/A 3JD -B- $7,87 $8,44 $11,77 $12,41 $16,81 $15,91 $16,19 $13,59 $17,87 $19,27 G/A 3JD -B- $24,98 $36,16 $38,66 $39,04 $32,72 $40,32
FCF/A 3JD -B- -$12,15 -$29,98 -$41,96 -$44,39 -$70,71 -$101,19 -$90,43 -$15,96 FCF/A 3JD -B- $23,34 $36,18 $15,09 $24,06 $4,88 -$0,19 -$10,62 -$21,53 -$13,10 $14,50 FCF/A 3JD -B- $18,25 $3,41 -$10,17 -$7,15 -$21,78 -$81,08
Jahre 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 Jahre 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 Jahre 2020 2021 2022 2023 2024 2025
Netto KE -0,65 -1,44 -1,42 -0,80 -1,29 -4,25 -4,86 -8,13 19,08 -6,62 Netto KE -5,04 -9,54 -2,64 -6,42 -3,37 -1,89 -4,78 -5,27 -3,25 -4,24 Netto KE -2,28 -3,03 -3,50 -5,80 -3,76 -10,46
AA -B-  0,484 0,509 0,495 0,488 0,489 0,478 0,449 0,433 0,437 0,512 AA -B-  0,542 0,524 0,496 0,471 0,458 0,448 0,427 0,401 0,385 0,371 AA -B-  0,356 0,350 0,352 0,340 0,328 0,312
AA -D- 0,511 0,541 0,525 0,511 0,510 0,500 0,477 0,461 0,456 0,550 AA -D- 0,585 0,556 0,516 0,499 0,473 0,458 0,435 0,409 0,390 0,375 AA -D- 0,360 0,355 0,358 0,345 0,333 0,317
AA -D- +Eig.A. AA -D- +Eig.A. AA -D- +Eig.A.
BW  (dil.) $32,35 $33,70 $36,19 $42,33 $49,18 $56,00 $75,03 $92,84 $141,16 $128,56 BW  (dil.) $132,24 $126,58 $146,74 $157,25 $175,05 $189,37 $199,75 $201,08 $231,26 $240,72 BW  (dil.) $266,47 $309,66 $327,35 $338,87 $366,37 $394,23
BW(dil.)+EiA BW(dil.)+EiA BW(dil.)+EiA
EKR 14% 12% 16% 21% 22% 34% 32% 5% 7% EKR 12% 6% 11% 11% 11% 7% 9% 5% 13% 9% EKR 10% 23% 10% 7% 12% 14%
CR-MA R 1% 1% 1% 1% 1% 1% 1% 0% 0% CR-MA R 1% 0% 1% 1% 1% 1% 1% 0% 1% 1% CR-MA R 1% 2% 1% 1% 1% 1%
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.  16,53 18,23 19,00 21,63 25,08 28,00 35,79 42,80 64,37 70,71 St.Equ.  77,36 70,38 75,72 78,47 82,80 86,73 86,89 82,24 90,19 90,27 St.Equ.  95,93 109,93 117,19 116,91 122,00 124,97
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 289,76 312,22 355,57 403,80 531,38 706,80 838,20 1119,80 884,55 848,94 C 911,33 923,23 938,56 911,51 856,24 861,40 860,17 916,78 931,80 992,97 C 1163,03 1463,99 1441,80 1641,59 1675,97 1809,32
WorkingCapital WorkingCapital WorkingCapital
Kapitalum. Ges. 0,11 0,07 0,07 0,07 0,08 0,10 0,10 0,05 0,04 Kapitalum. Ges. 0,04 0,03 0,03 0,03 0,03 0,04 0,03 0,03 0,04 0,03 Kapitalum. Ges. 0,04 0,05 0,03 0,03 0,03 0,03
Property P&E Property P&E Property P&E
Kapitalu. P.P&E Kapitalu. P.P&E Kapitalu. P.P&E
Lager Lager Lager
Lagerumsch. Lagerumsch. Lagerumsch.
Forderungen 39,29 33,46 28,94 36,38 52,55 75,38 93,01 19,08 90,57 67,90 Forderungen 78,14 74,46 91,35 112,78 123,42 117,29 115,49 150,72 159,91 74,61 Forderungen 121,33 160,67 135,45 132,50 133,72 185,84
Ford.Umsch. 0,79 0,68 0,82 0,82 0,79 0,92 0,95 2,81 0,42 Ford.Umsch. 0,50 0,30 0,41 0,34 0,27 0,25 0,24 0,25 0,22 0,20 Ford.Umsch. 0,53 0,44 0,25 0,29 0,34 0,33
EQ + Eigene A. EQ + Eigene A. EQ + Eigene A.
EQ 6% 6% 5% 5% 5% 4% 4% 4% 7% 8% EQ 8% 8% 8% 9% 10% 10% 10% 9% 10% 9% EQ 8% 8% 8% 7% 7% 7%
Schulden ges. 273,23 293,99 336,57 382,17 506,30 687,80 802,42 1077,00 820,18 778,23 Schulden ges. 833,98 852,85 862,84 833,04 773,44 774,67 773,72 834,53 841,61 902,70 Schulden ges. 1070,10 1354,06 1324,61 1524,69 1553,98 1684,35
Schulden Kurz Schulden Kurz Schulden Kurz
Schulden Lang Schulden Lang Schulden Lang
SK:SL SK:SL SK:SL
SL:N.I. SL:N.I. SL:N.I.
S:N.I. S:N.I. 103,61 91,21 127,20 104,56 194,53 80,46 106,58 S:N.I. 113,12 62,60 117,64 178,95 108,82 98,04
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 11,14 -15,18 -10,08 -15,66 -33,61 -12,41 -47,62 -68,20 1,89 48,88 Op. CF -6,16 21,65 12,88 4,54 -7,62 6,96 -6,97 -17,74 20,42 23,87 Op. CF -13,73 0,92 8,71 -12,59 -13,21 -45,15
I.   CF -3,66 -1,91 -1,10 -2,66 -0,86 -1,06 -9,75 -0,40 -4,34 -1,56 I.   CF -0,19 1,49 -3,73 -8,73 -14,91 -18,57 9,27 -29,12 -22,68 -24,24 I.   CF -34,36 -30,47 -75,96 -17,31 -49,62 -44,23
F.    CF -6,66 20,12 9,09 20,58 31,75 19,37 53,40 73,39 7,90 -22,83 F.    CF 7,84 -6,91 7,52 -7,35 19,00 29,12 13,43 35,20 22,75 3,37 F.    CF 70,38 134,74 59,60 27,80 7,32 66,10
CASH 3,87 6,91 4,82 7,09 4,37 10,26 6,29 11,88 15,74 38,29 CASH 39,79 56,01 72,67 61,13 57,60 75,11 121,71 110,05 130,55 133,55 CASH 155,84 261,04 241,83 241,58 182,09 164,26
Other CASH Other CASH Other CASH
2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Owners Earnings Owners Earnings Owners Earnings
Op. CF 11,14 -15,18 -10,08 -15,66 -33,61 -12,41 -47,62 -68,20 1,89 48,88 Op. CF -6,16 21,65 12,88 4,54 -7,62 6,96 -6,97 -17,74 20,42 23,87 Op. CF -13,73 0,92 8,71 -12,59 -13,21 -45,15
Capital exp. 1,55 1,37 1,01 0,59 0,61 0,78 0,07 2,04 1,91 1,48 Capital exp. 1,16 1,10 0,91 0,65 0,65 1,60 2,50 2,62 4,21 1,81 Capital exp. 3,34 0,74 1,04 0,96 0,48 1,26
Free CF 9,59 -16,55 -11,09 -16,25 -34,22 -13,19 -47,69 -70,24 -0,02 47,40 Free CF -7,32 20,55 11,97 3,89 -8,27 5,36 -9,47 -20,36 16,21 22,06 Free CF -17,07 0,18 7,67 -13,55 -13,69 -46,41
Free CF-MA 9,59 -16,55 -11,09 -16,25 -34,22 -13,19 -47,83 -70,43 -0,30 46,21 Free CF-MA -7,96 18,62 11,79 3,58 -8,67 4,84 -9,78 -20,96 15,61 21,49 Free CF-MA -17,61 -0,30 7,17 -14,16 -14,44 -47,29
Growth Cx ges. Growth Cx ges. Growth Cx ges.
Owners Earn. Owners Earn. Owners Earn.
FCF-R 29% -53% -49% -69% -115% -32% -69% -80% 0% 125% FCF-R -22% 87% 40% 13% -27% 17% -34% -70% 49% 69% FCF-R -43% 0% 19% -34% -30% -104%
FCF/A $19,81 -$32,51 -$22,40 -$33,30 -$69,98 -$27,59 -$106,53 -$162,66 -$0,69 $90,25 FCF/A -$14,69 $35,53 $23,77 $7,60 -$18,93 $10,80 -$22,90 -$52,27 $40,55 $57,92 FCF/A -$49,47 -$0,86 $20,37 -$41,65 -$44,02 -$151,57
Tilgung  19,13 20,58 23,56 26,75 35,44 48,15 56,17 75,39 57,41 Tilgung  54,48 58,38 59,70 60,40 58,31 54,14 54,23 54,16 58,42 58,91 Tilgung  63,19 74,91 94,78 92,72 106,73 108,78
Liqu.Über. -35,68 -31,67 -39,81 -60,97 -48,63 -95,98 -126,60 -75,69 -11,20 Liqu.Über. -62,44 -39,76 -47,91 -56,82 -77,24 -43,34 -77,13 -106,43 -17,87 -0,99 Liqu.Über. -112,66 -75,76 -74,41 -134,37 -150,75 -260,35
Liqu.Über./A -B- -$70,09 -$63,98 -$81,58 -$124,69 -$101,74 -$213,76 -$292,38 -$173,20 -$21,88 Liqu.Über./A -B- -$115,20 -$75,88 -$96,59 -$120,63 -$168,65 -$96,73 -$180,63 -$265,41 -$46,42 -$2,66 Liqu.Über./A -B- -$316,45 -$216,47 -$211,41 -$395,21 -$459,61 -$834,45
Capital EX:N.I. 50% 59% 48% 20% 13% 14% -1% 16% 80% 10% Capital EX:N.I. 7% -33% 10% 4% 3% 19% 31% 55% 37% 16% Capital EX:N.I. 31% 1% 5% 4% -2% 2%
Abschreibungen 0,49 0,61 0,62 0,56 0,50 0,69 0,75 0,92 1,39 1,94 Abschreibungen 1,90 1,87 1,74 1,32 1,34 0,99 1,00 1,15 1,33 1,70 Abschreibungen 1,90 2,02 2,46 2,39 2,18
Absch./GM #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! Absch./GM #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! Absch./GM
R&D R&D R&D
R&D/GM R&D/GM R&D/GM
Adv. 12,69 22,09 Adv. 13,68 9,29 11,35 9,36 8,37 9,52 9,93 7,66 9,45 10,16 Adv. 15,55 15,35 18,63 18,24 18,39 17,99
Adv./GM Adv./GM Adv./GM
Sonderdiv. Sonderdiv. Sonderdiv.
Div/A $0,48 $0,48 $0,48 $0,74 $1,00 $1,00 $1,30 $1,40 $1,40 $1,52 Div/A $1,40 $1,40 $1,77 $2,05 $2,25 $2,55 $2,60 $2,90 $3,15 $4,15 Div/A $5,00 $6,50 $9,00 $10,50 $11,50 $14,00
Divisumme 0,23 0,24 0,24 0,36 0,49 0,48 0,58 0,61 0,61 0,78 Divisumme 0,76 0,73 0,88 0,97 1,03 1,14 1,11 1,16 1,21 1,54 Divisumme 1,78 2,28 3,17 3,57 3,77 4,37
DIV/FCF 2% -1% -2% -2% -1% -4% -1% -1% -204% 2% DIV/FCF -10% 4% 7% 27% -12% 24% -11% -6% 8% 7% DIV/FCF -10% -758% 44% -25% -26% -9%
DIV/N.I. 8% 11% 11% 12% 11% 8% 6% 5% 30% 26% DIV/N.I. 10% 29% 12% 12% 13% 21% 16% 32% 12% 19% DIV/N.I. 20% 11% 29% 45% 28% 27%
1$ Test 1$ Test 1$ Test
Retained Ear. 3,29 5,37 7,26 9,91 13,97 19,09 27,87 38,64 39,91 50,25 Retained Ear. 57,16 58,83 65,22 71,96 78,98 83,89 89,04 91,52 100,00 106,47 Retained Ear. 112,95 131,81 139,37 143,69 153,41 165,29
Dividynamik/A 0% 0% 54% 35% 0% 30% 8% 0% 9% Dividynamik/A -8% 0% 26% 16% 10% 13% 2% 12% 9% 32% Dividynamik/A 20% 30% 38% 17% 10% 22%
Umsatzdynamik -6% -27% 3% 26% 39% 68% 27% -39% -30% Umsatzdynamik -11% -43% 22% 2% -1% 1% -10% 4% 11% -2% Umsatzdynamik 24% 33% -25% 1% 14% -2%
N.I.-dynamik -25% -9% 43% 51% 24% 67% 21% -82% 49% N.I.-dynamik 154% -67% 190% 6% 5% -31% 27% -48% 167% -20% N.I.-dynamik 13% 137% -49% -26% 71% 20%
FCF-Dyn. -273% -33% 47% 111% -61% 263% 47% -100% -15503% FCF-Dyn. -117% -334% -37% -70% -342% -156% -302% 114% -174% 38% FCF-Dyn. -182% -98% -2490% -297% 2% 227%
EBTv.A.-dyn. -100% #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! EBTv.A.-dyn. #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! EBTv.A.-dyn. 18% 117% -50% -20% 71% 19%
Oper. Inc.-dyn. -76% 228% -1% 29% 70% 75% 29% -43% -22% Oper. Inc.-dyn. -25% -28% 32% -2% -3% -21% 23% 22% 33% -2% Oper. Inc.-dyn. -23% 53% 7% 109% 26% -3%
Umsatz 10J Umsatz 10J Umsatz 10J 415,40
O.I.R. 10J O.I.R. 10J O.I.R. 10J 451,48
N.I. unang. 10J N.I. unang. 10J N.I. unang. 10J 112,68
FCF 10J FCF 10J FCF 10J -75,43
Capex 10J Capex 10J Capex 10J 20,56
O.I.R. 10J D O.I.R. 10J D O.I.R. 10J D
UR 10J D unan. UR 10J D unan. UR 10J D unan.
FCF-R 10J D FCF-R 10J D FCF-R 10J D
Capital EX:N.I. 10J D Capital EX:N.I. 10J D Capital EX:N.I. 10J D
Jahre 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 Jahre 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 Jahre 2020 2021 2022 2023 2024 2025
I.W. $68 $98 $149 $188 $335 $421 $75 $380 I.W. $226 $75 $234 $261 $281 $198 $264 $146 $408 $339 I.W. $399 $964 $487 $369 $657 $831
(Ben;aktuell)16 (Ben;aktuell)16 (Ben;aktuell)16
I.W. $81 $81 $105 $147 $233 $326 $279 $172 I.W. $126 $135 $188 $198 $269 $255 $259 $217 $286 $308 I.W. $400 $579 $619 $625 $524 $645
(Ben;3JD;KGV21)16 (Ben;3JD;KGV21)16 (Ben;3JD;KGV21)16
I.W. -$358 -$533 -$1 120 -$442 -$1 704 -$2 602 -$11 $1 444 I.W. -$235 $569 $380 $122 -$303 $173 -$366 -$836 $649 $927 I.W. -$791 -$14 $326 -$666 -$704 -$2 425
(Ben;FCFaktuell)16 (Ben;FCFaktuell)16 (Ben;FCFaktuell)16
I.W. -$194 -$480 -$671 -$710 -$1 131 -$1 619 -$1 447 -$255 I.W. $373 $579 $241 $385 $78 -$3 -$170 -$344 -$210 $232 I.W. $292 $55 -$163 -$114 -$348 -$1 297
(Ben;3JD;FCF21)16 (Ben;3JD;FCF21)16 (Ben;3JD;FCF21)16
I.W. $132 $138 $185 $181 $155 $340 $156 $220 I.W. $258 $335 $396 $405 $371 $443 $480 $509 $591 $664 I.W. $711 $502 $436
(Ben;3JD;Real) (Ben;3JD;Real) (Ben;3JD;Real)
Kennzahlen var. 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 Kennzahlen var. 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 Kennzahlen var. 2020 2021 2022 2023 2024 2025
Kurs $116 $97 $80 $80 $100 $117 $173 $233 $152 $154 Kurs $164 $135 $119 $160 $175 $194 $167 $249 $245 $212 Kurs $204 $373 $342 $344 $487 $734
Marktwert 59,28 52,48 42,00 40,88 51,00 58,50 82,52 107,41 69,31 84,70 Marktwert 95,94 75,06 61,40 79,84 82,78 88,85 72,65 101,84 95,55 79,50 Marktwert 73,44 132,42 122,44 118,68 162,17 232,68
MOper.Inc.V 3,87 14,18 3,47 3,39 3,28 2,21 1,78 1,80 2,06 3,22 MOper.Inc.V 4,87 5,30 3,28 4,34 4,62 6,27 4,18 4,78 3,37 2,84 MOper.Inc.V 3,43 4,05 3,51 1,63 1,77 2,62
Untern.Wert 116,53 135,47 127,33 203,47 246,97 331,26 274,45 269,02 Untern.Wert 278,39 241,64 200,34 224,37 237,29 243,36 179,30 256,40 229,95 201,32 Untern.Wert 183,95 172,47 188,71 194,93 292,42 424,38
UWOper.Inc.V 10 11 8 8 5 6 8 10 UWOper.Inc.V 14 17 11 12 13 17 10 12 8 7 UWOper.Inc.V 9 5 5 3 3 5
FCF 3JD -7 -3 -2 -3 -2 -2 -2 -10 FCF 3JD 7 4 8 7 36 -1043 -16 -12 -19 15 FCF 3JD 11 109 -34 -48 -22 -9
Rendite FCF 3J -15,19% -37,47% -41,96% -37,94% -40,87% -43,43% -59,50% -10,37% Rendite FCF 3J 14,23% 26,80% 12,68% 15,03% 2,79% -0,10% -6,36% -8,65% -5,35% 6,84% Rendite FCF 3J 8,95% 0,91% -2,97% -2,08% -4,47% -11,05%
MU 1,8 1,7 1,7 1,4 1,2 1,2 1,3 2,2 MU 2,9 3,2 2,0 2,6 2,7 2,9 2,6 3,5 2,9 2,5 MU 1,8 2,5 3,1 3,0 3,6 5,2
Kurs/BW V. 2,2 1,9 2,0 2,1 2,3 2,5 1,1 1,2 Kurs/BW V. 1,2 1,1 0,8 1,0 1,0 1,0 0,8 1,2 1,1 0,9 Kurs/BW V. 0,8 1,2 1,0 1,0 1,3 1,9
Dividendenre. 0,60% 0,93% 1,00% 0,85% 0,75% 0,60% 0,92% 0,99% Dividendenre. 0,85% 1,04% 1,49% 1,28% 1,29% 1,31% 1,56% 1,16% 1,29% 1,96% Dividendenre. 2,45% 1,74% 2,63% 3,05% 2,36% 1,91%
Durch. Didy. S.87 Durch. Didy. S.87 13% Durch. Didy. S.87 15%
Durch. U.Dy.S.87 Durch. U.Dy.S.87 41% Durch. U.Dy.S.87 2%
Dr. FCF-dy. S.95 Dr. FCF-dy. S.95 # Dr. FCF-dy. S.95 #
Durch.N.I.S.87 Durch.N.I.S.87 10% Durch.N.I.S.87 7%
D.EBTv.A. S.92 D.EBTv.A. S.92 15% D.EBTv.A. S.92 9%
D. O.Inc.    S.92 D. O.Inc.    S.92 5% D. O.Inc.    S.92 10%
Roll. Dr.Didy. 10J Roll. Dr.Didy. 10J 11% Roll. Dr.Didy. 10J 18%
Roll. Dr.Udy. 10J Roll. Dr.Udy. 10J 2% Roll. Dr.Udy. 10J 4%
Roll. dFCF d. 10J Roll. dFCF d. 10J # Roll. dFCF d. 10J 77%
Roll. Dr.N.I.10J Roll. Dr.N.I.10J 9% Roll. Dr.N.I.10J 6%
Roll.EBT.va 10J Roll.EBT.va 10J 9% Roll.EBT.va 10J 4%
Roll.O.Inc.    10J Roll.O.Inc.    10J 3% Roll.O.Inc.    10J 18%
Roll. Dr. Didy 5J Roll. Dr. Didy 5J 7% Roll. Dr. Didy 5J 21%
Roll. Dr.Udy. 5J Roll. Dr.Udy. 5J -13% Roll. Dr.Udy. 5J 4%
Roll. dFCF d. 5J Roll. dFCF d. 5J # Roll. dFCF d. 5J #
Roll. Dr.N.I. 5J Roll. Dr.N.I. 5J 7% Roll. Dr.N.I. 5J 4%
Roll. EBT.va 5J Roll. EBT.va 5J -2% Roll. EBT.va 5J 7%
Roll.O.Inc.    5J Roll.O.Inc.    5J -14% Roll.O.Inc.    5J 27%