Vergleich1	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020
	Mrd. Landeswährung
ATOSS	GMR	68%	70%	71%	71%	69%	69%	70%	70%	71%	70%
Reckitt Benck.	GMR	61%	60%	58%	59%	58%	59%	61%	60%	61%	61%
LEM	GMR	43%	41%	42%	47%	46%	46%	47%	46%	46%	46%
		2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020
ATOSS	S.G.A./GM	66%	67%	67%	67%	64%	63%	61%	63%	62%	62%
LEM	S.G.A./GM	56%	64%	58%	52%	54%	56%	55%	55%	56%	59%
Reckitt Benck.	S.G.A./GM	56%	56%	53%	56%	57%	56%	55%	57%	58%	71%
		2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020
ATOSS	O.I.R.	23%	23%	23%	24%	25%	25%	27%	26%	27%	28%
LEM	O.I.R.	19%	15%	17%	23%	21%	20%	21%	20%	20%	19%
Reckitt Benck.	O.I.R.	26%	25%	27%	26%	25%	26%	27%	25%	26%	18%
		2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020
ATOSS	Zinsen/Op. Inc.	1%	13%	4%	3%	1%	1%	1%	1%	1%	1%
LEM	Zinsen/Op. Inc.	9%	6%	4%	3%	5%	1%	2%	0%	4%	5%
Reckitt Benck.	Zinsen/Op. Inc.	1%	2%	2%	2%	3%	2%	2%	10%	12%	14%
		2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020
ATOSS	EBTv.And R	24%	27%	26%	24%	26%	25%	28%	26%	27%	28%
LEM	EBTv.And R	17%	14%	17%	22%	20%	21%	21%	21%	19%	19%
Reckitt Benck.	EBTv.And R	26%	26%	27%	26%	24%	25%	27%	23%	23%	16%
		2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020
ATOSS	UR	16%	18%	17%	17%	18%	17%	19%	17%	18%	19%
LEM	UR	13%	12%	14%	19%	17%	17%	17%	18%	16%	15%
Reckitt Benck.	UR	19%	18%	19%	19%	19%	20%	21%	17%	17%	13%
		2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020
ATOSS	FCF-R	11%	15%	9%	22%	19%	16%	22%	14%	17%	20%
LEM	FCF-R	7%	16%	16%	13%	16%	15%	15%	13%	12%	19%
Reckitt Benck.	FCF-R				19%	22%	18%	21%	19%	16%	8%
		2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020
Reckitt Benck.	WC/O.I.R. R	1000000%	1915%	8567%	5240%	1000000%	1000000%	9000%	10000%	749%	538%
ATOSS	WC/O.I.R. R	155%	143%	159%	149%	180%	181%	198%	205%	203%	193%
LEM	WC/O.I.R. R	84%	38%	55%	74%	66%	58%	64%	80%	56%	31%
		2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020
LEM	EQ	60%	60%	63%	65%	65%	61%	61%	59%	60%	51%
ATOSS	EQ	63%	67%	71%	51%	52%	57%	50%	57%	60%	43%
Reckitt Benck.	EQ	38%	41%	39%	42%	44%	45%	47%	37%	39%	29%
		2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020
LEM	SK:SL	8,86	8,95	10,65	6,33	6,33	4,75	6,91	6,08	6,80	6,54
ATOSS	SK:SL	3,11	4,04	3,47	2,69	2,30	2,28	2,47	2,42	2,86	0,88
Reckitt Benck.	SK:SL	2,30	2,15	2,43	1,80	1,57	1,52	1,29	0,39	0,50	0,65
		2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020
LEM	SL:N.I.	0,17	0,19	0,14	0,15	0,16	0,22	0,17	0,20	0,18	0,32
ATOSS	SL:N.I.	0,51	0,35	0,36	1,00	0,59	0,57	0,53	0,52	0,43	1,30
Reckitt Benck.	SL:N.I.	1,59	1,51	1,46	1,81	2,03	1,91	2,03	8,43	7,00	8,36
		2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020
LEM	S:N.I.	1,64	1,86	1,61	1,11	1,15	1,25	1,31	1,41	1,41	2,42
ATOSS	S:N.I.	2,12	1,81	1,65	3,72	1,97	1,88	1,84	1,78	1,66	2,46
Reckitt Benck.	S:N.I.								11,72	10,49	13,78
		2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020
ATOSS	Capital EX:N.I.	52%	12%	6%	18%	8%	9%	12%	16%	15%	7%
LEM	Capital EX:N.I.	24%	31%	24%	19%	23%	17%	30%	29%	28%	24%
Reckitt Benck.	Capital EX:N.I.	24%	12%	10%	13%	6%	10%	21%	5%	19%	###
		2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020
ATOSS	Capital EX:N.I. 10J D										14%
Reckitt Benck.	Capital EX:N.I. 10J D		17%	15%	15%	14%	12%	13%	11%	11%	16%
LEM	Capital EX:N.I. 10J D									27%	25%
		2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020
Reckitt Benck.	O.I.R. 10J D								26%	26%	25%
ATOSS	O.I.R. 10J D										25%
LEM	O.I.R. 10J D									19%	20%
		2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020
Reckitt Benck.	UR 10J D unang.							20%	25%	24%	18%
ATOSS	UR 10J D unang.										17%
LEM	UR 10J D unang.									15%	16%
		2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020
Reckitt Benck.	FCF UR 10J D							18%	19%	18%	17%
ATOSS	FCF UR 10J D										15%
LEM	FCF UR 10J D									13%	14%
		2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020
Reckitt Benck.	Diff. FCF-U R 10J D										1%
LEM	Diff. FCF-U R 10J D									2%	2%
ATOSS	Diff. FCF-U R 10J D										2%