{"text_format":"1","workbook":"xlsx","n_sheets":68,"sheets":["Watchlist","ALZ","APPL","BASF","BAT","BAY","BBL","BLK","BP","BUD","CARL","CAT","CL","CLX","COP","CSCO","CVS","CVX","DE","DEO","DIS","DP","EMR","ERIC","FPL","FRES","GE","GILD","GIS","GOOG","GSK","HEIN","HEN","HORN","IBM","IMT","JNJ","K","KMB","KO","MA","MCD","MDT","MMM","MO","MSFT","NEST","NND","NOVA","PEP","PFE","PG","PM","RB","RDS","ROCH","SAP","SIE","SWK","SYY","T","ULV","V","WMT","XOM","Neu","Score","Versionen"],"not_rendered":{"charts":65,"images":0,"macros":1,"external_links":0,"defined_names":3,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Watchlist","index":0,"n_rows":70,"n_cols":28,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[{"$f":"IF(ROW(A1)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A1))&\"'!A1\",MID(INDEX(X,ROW(A1)),FIND(\"]\",INDEX(X,ROW(A1)))+1,31)))","v":"Watchlist"},"Name","Kurs","KGV","Yield","Umsatz-5yr","Umsatz-10yr","EPS-5yr","EPS-10yr","Div.-5yr","Div.-10yr","Growth-5yr","Growth-10yr","Qualität","KGV-10yr","KGV-Vgl.","Div.-10yr","Div.-Vgl","ER","RoE","RoA","CV","NCAV","DtE","EBIT-Margin","GD200","Score","Percentage"]
[{"$f":"IF(ROW(A2)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A2))&\"'!A1\",MID(INDEX(X,ROW(A2)),FIND(\"]\",INDEX(X,ROW(A2)))+1,31)))","v":"ALZ"},{"$f":"INDIRECT(\"'\"&$A2&\"'!B4\")","v":"Allianz"},{"$f":"INDIRECT(\"'\"&$A2&\"'!H4\")","v":160.17099999999999},{"$f":"INDIRECT(\"'\"&$A2&\"'!H5\")","v":11.54},{"$f":"INDIRECT(\"'\"&$A2&\"'!H6\")","v":4.1700000000000001E-2},{"$f":"INDIRECT(\"'\"&$A2&\"'!C27\")","v":2.6533046750179978E-2},{"$f":"INDIRECT(\"'\"&$A2&\"'!C28\")","v":8.6675190582916166E-3},{"$f":"INDIRECT(\"'\"&$A2&\"'!C30\")","v":0.18022178009108727},{"$f":"INDIRECT(\"'\"&$A2&\"'!C31\")","v":-0.17116957701591881},{"$f":"INDIRECT(\"'\"&$A2&\"'!C33\")","v":0.11355831671524266},{"$f":"INDIRECT(\"'\"&$A2&\"'!C34\")","v":0.18658093552781954},{"$f":"INDIRECT(\"'\"&$A2&\"'!C35\")","v":8.0262925233974495E-3},{"$f":"INDIRECT(\"'\"&$A2&\"'!C36\")","v":0.10677104785216997},{"$f":"INDIRECT(\"'\"&$A2&\"'!I30\")","v":0.66666666666666663},{"$f":"INDIRECT(\"'\"&$A2&\"'!I34\")","v":9.7666666666666675},{"$f":"INDIRECT(\"'\"&$A2&\"'!I35\")","v":"Nein"},{"$f":"INDIRECT(\"'\"&$A2&\"'!I39\")","v":4.1609999999999994E-2},{"$f":"INDIRECT(\"'\"&$A2&\"'!I40\")","v":"Ja"},{"$f":"INDIRECT(\"'\"&$A2&\"'!O34\")","v":7.5388409095703948E-2},{"$f":"INDIRECT(\"'\"&$A2&\"'!O35\")","v":0.10869672576423527},{"$f":"INDIRECT(\"'\"&$A2&\"'!O36\")","v":8.1944732292777121E-3},{"$f":"INDIRECT(\"'\"&$A2&\"'!O37\")","v":"NEIN"},{"$f":"INDIRECT(\"'\"&$A2&\"'!O38\")","v":"NEIN"},{"$f":"INDIRECT(\"'\"&$A2&\"'!O39\")","v":12.215994205475168},{"$f":"INDIRECT(\"'\"&$A2&\"'!O40\")","v":8.5768846754102804E-2},{"$f":"INDIRECT(\"'\"&$A2&\"'!T27\")","v":0},{"$f":"SUM(IF($D2<Score!$C$2,1,0),IF($E2>Score!$C$3,1,0),IF($F2>Score!$C$4,1,0),IF($G2>Score!$C$5,1,0),IF($H2>Score!$C$6,1,0),IF($I2>Score!$C$7,1,0),IF($J2>Score!$C$8,1,0),IF($K2>Score!$C$9,1,0),IF($L2>Score!$C$10,1,0),IF($M2>Score!$C$11,1,0),IF($N2>Score!$C$12,1,0),IF($O2<Score!$C$13,1,0),IF($P2=Score!$C$14,1,0),IF($Q2>Score!$C$15,1,0),IF($R2=Score!$C$16,1,0),IF($S2>Score!$C$17,1,0),IF($T2>Score!$C$18,1,0),IF($U2>Score!$C$19,1,0),IF($V2=Score!$C$20,1,0),IF($W2=Score!$C$21,1,0),IF($X2<Score!$C$22,1,0),IF($Y2>Score!$C$23,1,0),IF($Z2<Score!C24,1,0))","v":9},{"$f":"AA2/COUNTA(D2:Y2)","v":0.40909090909090912}]
[{"$f":"IF(ROW(A3)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A3))&\"'!A1\",MID(INDEX(X,ROW(A3)),FIND(\"]\",INDEX(X,ROW(A3)))+1,31)))","v":"APPL"},"Apple",110.6,16.059999999999999,1.5800000000000002E-2,0.41039944816386525,0.38418223664333118,0.57249984859065606,0.82965425154346872,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.7,22.871000000000002,"Ja,",4.5999999999999999E-3,"Ja",0.48113992900245428,0.35420047155010892,0.17041998973425523,"JA","NEIN",1.0783974468161404,{"$f":"INDIRECT(\"'\"&$A3&\"'!O40\")","v":0.28722339232473537},null,{"$f":"SUM(IF($D3<Score!$C$2,1,0),IF($E3>Score!$C$3,1,0),IF($F3>Score!$C$4,1,0),IF($G3>Score!$C$5,1,0),IF($H3>Score!$C$6,1,0),IF($I3>Score!$C$7,1,0),IF($J3>Score!$C$8,1,0),IF($K3>Score!$C$9,1,0),IF($L3>Score!$C$10,1,0),IF($M3>Score!$C$11,1,0),IF($N3>Score!$C$12,1,0),IF($O3<Score!$C$13,1,0),IF($P3=Score!$C$14,1,0),IF($Q3>Score!$C$15,1,0),IF($R3=Score!$C$16,1,0),IF($S3>Score!$C$17,1,0),IF($T3>Score!$C$18,1,0),IF($U3>Score!$C$19,1,0),IF($V3=Score!$C$20,1,0),IF($W3=Score!$C$21,1,0),IF($X3<Score!$C$22,1,0),IF($Y3>Score!$C$23,1,0),IF($Z3<Score!C25,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A4)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A4))&\"'!A1\",MID(INDEX(X,ROW(A4)),FIND(\"]\",INDEX(X,ROW(A4)))+1,31)))","v":"BASF"},"BASF",0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"NEIN","NEIN",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(IF($D4<Score!$C$2,1,0),IF($E4>Score!$C$3,1,0),IF($F4>Score!$C$4,1,0),IF($G4>Score!$C$5,1,0),IF($H4>Score!$C$6,1,0),IF($I4>Score!$C$7,1,0),IF($J4>Score!$C$8,1,0),IF($K4>Score!$C$9,1,0),IF($L4>Score!$C$10,1,0),IF($M4>Score!$C$11,1,0),IF($N4>Score!$C$12,1,0),IF($O4<Score!$C$13,1,0),IF($P4=Score!$C$14,1,0),IF($Q4>Score!$C$15,1,0),IF($R4=Score!$C$16,1,0),IF($S4>Score!$C$17,1,0),IF($T4>Score!$C$18,1,0),IF($U4>Score!$C$19,1,0),IF($V4=Score!$C$20,1,0),IF($W4=Score!$C$21,1,0),IF($X4<Score!$C$22,1,0),IF($Y4>Score!$C$23,1,0),IF($Z4<Score!C26,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A5)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A5))&\"'!A1\",MID(INDEX(X,ROW(A5)),FIND(\"]\",INDEX(X,ROW(A5)))+1,31)))","v":"BAT"},"British American Tobacco",49.960999999999999,15.51,4.4200000000000003E-2,-2.2933338059071052E-3,{"$error":"#DIV/0!"},5.0457391956776433E-2,{"$error":"#DIV/0!"},8.2226517336432534E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3463525162433958E-2,0.6333333333333333,18.074999999999999,"Ja,",4.34125E-2,"Ja",0.2221882523789506,0.58359133126934981,0.12966713799824206,"JA","NEIN",3.5006879944960438,0.10694960711428975,null,{"$f":"SUM(IF($D5<Score!$C$2,1,0),IF($E5>Score!$C$3,1,0),IF($F5>Score!$C$4,1,0),IF($G5>Score!$C$5,1,0),IF($H5>Score!$C$6,1,0),IF($I5>Score!$C$7,1,0),IF($J5>Score!$C$8,1,0),IF($K5>Score!$C$9,1,0),IF($L5>Score!$C$10,1,0),IF($M5>Score!$C$11,1,0),IF($N5>Score!$C$12,1,0),IF($O5<Score!$C$13,1,0),IF($P5=Score!$C$14,1,0),IF($Q5>Score!$C$15,1,0),IF($R5=Score!$C$16,1,0),IF($S5>Score!$C$17,1,0),IF($T5>Score!$C$18,1,0),IF($U5>Score!$C$19,1,0),IF($V5=Score!$C$20,1,0),IF($W5=Score!$C$21,1,0),IF($X5<Score!$C$22,1,0),IF($Y5>Score!$C$23,1,0),IF($Z5<Score!C27,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A6)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A6))&\"'!A1\",MID(INDEX(X,ROW(A6)),FIND(\"]\",INDEX(X,ROW(A6)))+1,31)))","v":"BAY"},"Bayer",132.98599999999999,19.489999999999998,1.8599999999999998E-2,0.16976904926557088,6.0442348586751037E-2,0.23890949596648955,0.36233337095346707,9.9927090453406239E-2,0.16665767955241637,0.19647779969754484,0.16953521189515555,0.73333333333333328,22.696999999999999,"Ja,",2.5919999999999999E-2,"Nein",0.28786627559301764,0.17029379760609359,4.9021841273457302E-2,"JA","NEIN",2.4738351963596794,0.13035346480740548,null,{"$f":"SUM(IF($D6<Score!$C$2,1,0),IF($E6>Score!$C$3,1,0),IF($F6>Score!$C$4,1,0),IF($G6>Score!$C$5,1,0),IF($H6>Score!$C$6,1,0),IF($I6>Score!$C$7,1,0),IF($J6>Score!$C$8,1,0),IF($K6>Score!$C$9,1,0),IF($L6>Score!$C$10,1,0),IF($M6>Score!$C$11,1,0),IF($N6>Score!$C$12,1,0),IF($O6<Score!$C$13,1,0),IF($P6=Score!$C$14,1,0),IF($Q6>Score!$C$15,1,0),IF($R6=Score!$C$16,1,0),IF($S6>Score!$C$17,1,0),IF($T6>Score!$C$18,1,0),IF($U6>Score!$C$19,1,0),IF($V6=Score!$C$20,1,0),IF($W6=Score!$C$21,1,0),IF($X6<Score!$C$22,1,0),IF($Y6>Score!$C$23,1,0),IF($Z6<Score!C28,1,0))","v":12},0.54545454545454541]
[{"$f":"IF(ROW(A7)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A7))&\"'!A1\",MID(INDEX(X,ROW(A7)),FIND(\"]\",INDEX(X,ROW(A7)))+1,31)))","v":"BBL"},"BHP Billiton",0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"NEIN","NEIN",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(IF($D7<Score!$C$2,1,0),IF($E7>Score!$C$3,1,0),IF($F7>Score!$C$4,1,0),IF($G7>Score!$C$5,1,0),IF($H7>Score!$C$6,1,0),IF($I7>Score!$C$7,1,0),IF($J7>Score!$C$8,1,0),IF($K7>Score!$C$9,1,0),IF($L7>Score!$C$10,1,0),IF($M7>Score!$C$11,1,0),IF($N7>Score!$C$12,1,0),IF($O7<Score!$C$13,1,0),IF($P7=Score!$C$14,1,0),IF($Q7>Score!$C$15,1,0),IF($R7=Score!$C$16,1,0),IF($S7>Score!$C$17,1,0),IF($T7>Score!$C$18,1,0),IF($U7>Score!$C$19,1,0),IF($V7=Score!$C$20,1,0),IF($W7=Score!$C$21,1,0),IF($X7<Score!$C$22,1,0),IF($Y7>Score!$C$23,1,0),IF($Z7<Score!C29,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A8)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A8))&\"'!A1\",MID(INDEX(X,ROW(A8)),FIND(\"]\",INDEX(X,ROW(A8)))+1,31)))","v":"BLK"},"Blackrock",368.64,18.7,2.3699999999999999E-2,0.21873693029586566,0.37799496039708919,0.27562877866963509,0.29477835011549453,0.20335397935397928,0.23761870964856033,0.30346400672038132,0.2325732294398267,0.8666666666666667,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.66616358325219083,0.11927208945406709,7.945472249269718E-2,"NEIN","NEIN",0.18044288533216399,0.40375417381102791,null,{"$f":"SUM(IF($D8<Score!$C$2,1,0),IF($E8>Score!$C$3,1,0),IF($F8>Score!$C$4,1,0),IF($G8>Score!$C$5,1,0),IF($H8>Score!$C$6,1,0),IF($I8>Score!$C$7,1,0),IF($J8>Score!$C$8,1,0),IF($K8>Score!$C$9,1,0),IF($L8>Score!$C$10,1,0),IF($M8>Score!$C$11,1,0),IF($N8>Score!$C$12,1,0),IF($O8<Score!$C$13,1,0),IF($P8=Score!$C$14,1,0),IF($Q8>Score!$C$15,1,0),IF($R8=Score!$C$16,1,0),IF($S8>Score!$C$17,1,0),IF($T8>Score!$C$18,1,0),IF($U8>Score!$C$19,1,0),IF($V8=Score!$C$20,1,0),IF($W8=Score!$C$21,1,0),IF($X8<Score!$C$22,1,0),IF($Y8>Score!$C$23,1,0),IF($Z8<Score!C30,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A9)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A9))&\"'!A1\",MID(INDEX(X,ROW(A9)),FIND(\"]\",INDEX(X,ROW(A9)))+1,31)))","v":"BP"},"British Petroleum",6.0650000000000004,9.5399999999999991,6.2100000000000002E-2,8.2512062296262373E-2,3.4331700821953449E-2,1.2446796816895114,0.6539723880288798,0.12076752076752077,0.13725206751522542,0.27518538545535293,0.48265308825109815,0.66666666666666663,9.6444444444444439,"Ja,",5.8540000000000002E-2,"Ja",0.39197692618842439,3.5920352473506161E-2,1.4079949350169712E-2,"JA","NEIN",1.5403935714862573,1.8135125350710473E-2,null,{"$f":"SUM(IF($D9<Score!$C$2,1,0),IF($E9>Score!$C$3,1,0),IF($F9>Score!$C$4,1,0),IF($G9>Score!$C$5,1,0),IF($H9>Score!$C$6,1,0),IF($I9>Score!$C$7,1,0),IF($J9>Score!$C$8,1,0),IF($K9>Score!$C$9,1,0),IF($L9>Score!$C$10,1,0),IF($M9>Score!$C$11,1,0),IF($N9>Score!$C$12,1,0),IF($O9<Score!$C$13,1,0),IF($P9=Score!$C$14,1,0),IF($Q9>Score!$C$15,1,0),IF($R9=Score!$C$16,1,0),IF($S9>Score!$C$17,1,0),IF($T9>Score!$C$18,1,0),IF($U9>Score!$C$19,1,0),IF($V9=Score!$C$20,1,0),IF($W9=Score!$C$21,1,0),IF($X9<Score!$C$22,1,0),IF($Y9>Score!$C$23,1,0),IF($Z9<Score!C31,1,0))","v":15},0.68181818181818177]
[{"$f":"IF(ROW(A10)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A10))&\"'!A1\",MID(INDEX(X,ROW(A10)),FIND(\"]\",INDEX(X,ROW(A10)))+1,31)))","v":"BUD"},"Anheuser-Busch",108.123,20.99,2.8000000000000001E-2,-0.16641101862269997,{"$error":"#DIV/0!"},0.10380420594070613,{"$error":"#DIV/0!"},0.22036412993582949,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2585772417945209E-2,0.88888888888888884,17.510000000000002,"Nein",2.1700000000000001E-2,"Ja",0.38061732725359521,0.20830491918093519,7.9284461592423708E-2,"NEIN","NEIN",1.1258455130213614,0.32108025412744617,null,{"$f":"SUM(IF($D10<Score!$C$2,1,0),IF($E10>Score!$C$3,1,0),IF($F10>Score!$C$4,1,0),IF($G10>Score!$C$5,1,0),IF($H10>Score!$C$6,1,0),IF($I10>Score!$C$7,1,0),IF($J10>Score!$C$8,1,0),IF($K10>Score!$C$9,1,0),IF($L10>Score!$C$10,1,0),IF($M10>Score!$C$11,1,0),IF($N10>Score!$C$12,1,0),IF($O10<Score!$C$13,1,0),IF($P10=Score!$C$14,1,0),IF($Q10>Score!$C$15,1,0),IF($R10=Score!$C$16,1,0),IF($S10>Score!$C$17,1,0),IF($T10>Score!$C$18,1,0),IF($U10>Score!$C$19,1,0),IF($V10=Score!$C$20,1,0),IF($W10=Score!$C$21,1,0),IF($X10<Score!$C$22,1,0),IF($Y10>Score!$C$23,1,0),IF($Z10<Score!C32,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A11)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A11))&\"'!A1\",MID(INDEX(X,ROW(A11)),FIND(\"]\",INDEX(X,ROW(A11)))+1,31)))","v":"CARL"},"Carlsberg",81.260000000000005,15.66,1.6400000000000001E-2,1.7335402098150699E-2,{"$error":"#DIV/0!"},6.3913180168671715E-2,{"$error":"#DIV/0!"},-9.4372294372294437E-3,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3937117609864323E-2,0.8,15.690000000000001,"Ja,",1.078E-2,"Ja",0.40878795178963812,8.818329553368931E-2,3.6048268763277193E-2,"NEIN","NEIN",1.4462560494312195,0.10079830510325546,null,{"$f":"SUM(IF($D11<Score!$C$2,1,0),IF($E11>Score!$C$3,1,0),IF($F11>Score!$C$4,1,0),IF($G11>Score!$C$5,1,0),IF($H11>Score!$C$6,1,0),IF($I11>Score!$C$7,1,0),IF($J11>Score!$C$8,1,0),IF($K11>Score!$C$9,1,0),IF($L11>Score!$C$10,1,0),IF($M11>Score!$C$11,1,0),IF($N11>Score!$C$12,1,0),IF($O11<Score!$C$13,1,0),IF($P11=Score!$C$14,1,0),IF($Q11>Score!$C$15,1,0),IF($R11=Score!$C$16,1,0),IF($S11>Score!$C$17,1,0),IF($T11>Score!$C$18,1,0),IF($U11>Score!$C$19,1,0),IF($V11=Score!$C$20,1,0),IF($W11=Score!$C$21,1,0),IF($X11<Score!$C$22,1,0),IF($Y11>Score!$C$23,1,0),IF($Z11<Score!C33,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A12)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A12))&\"'!A1\",MID(INDEX(X,ROW(A12)),FIND(\"]\",INDEX(X,ROW(A12)))+1,31)))","v":"CAT"},"Caterpillar",77.3,12.59,2.98E-2,0.14261559272723362,8.9534758878942494E-2,0.51424083107469454,0.2592173829154466,0.1007778724064146,0.13127561092140375,0.16000925090526427,0.25254476540278087,0.8,15.960000000000003,"Ja,",2.3640000000000001E-2,"Ja",0.19869864550489483,0.33763223582550816,6.7087067937317696E-2,"JA","NEIN",4.0327469392606679,0.13014041745730551,null,{"$f":"SUM(IF($D12<Score!$C$2,1,0),IF($E12>Score!$C$3,1,0),IF($F12>Score!$C$4,1,0),IF($G12>Score!$C$5,1,0),IF($H12>Score!$C$6,1,0),IF($I12>Score!$C$7,1,0),IF($J12>Score!$C$8,1,0),IF($K12>Score!$C$9,1,0),IF($L12>Score!$C$10,1,0),IF($M12>Score!$C$11,1,0),IF($N12>Score!$C$12,1,0),IF($O12<Score!$C$13,1,0),IF($P12=Score!$C$14,1,0),IF($Q12>Score!$C$15,1,0),IF($R12=Score!$C$16,1,0),IF($S12>Score!$C$17,1,0),IF($T12>Score!$C$18,1,0),IF($U12>Score!$C$19,1,0),IF($V12=Score!$C$20,1,0),IF($W12=Score!$C$21,1,0),IF($X12<Score!$C$22,1,0),IF($Y12>Score!$C$23,1,0),IF($Z12<Score!C34,1,0))","v":16},0.72727272727272729]
[{"$f":"IF(ROW(A13)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A13))&\"'!A1\",MID(INDEX(X,ROW(A13)),FIND(\"]\",INDEX(X,ROW(A13)))+1,31)))","v":"CL"},"Colgate Palmolive",59.774999999999999,21.11,2.3199999999999998E-2,2.4597418543951411E-2,5.1248514297565148E-2,1.152448676939497E-2,7.3360280923907048E-2,0.10622800437866857,0.11507676165209373,7.9895185624521969E-2,4.7449969897338316E-2,0.83333333333333337,21.533999999999999,"Ja,",2.1520000000000001E-2,"Ja",0.10290511925105877,1.6888086642599278,0.17378705698788915,"JA","NEIN",8.7176895306859201,0.20588065057591018,null,{"$f":"SUM(IF($D13<Score!$C$2,1,0),IF($E13>Score!$C$3,1,0),IF($F13>Score!$C$4,1,0),IF($G13>Score!$C$5,1,0),IF($H13>Score!$C$6,1,0),IF($I13>Score!$C$7,1,0),IF($J13>Score!$C$8,1,0),IF($K13>Score!$C$9,1,0),IF($L13>Score!$C$10,1,0),IF($M13>Score!$C$11,1,0),IF($N13>Score!$C$12,1,0),IF($O13<Score!$C$13,1,0),IF($P13=Score!$C$14,1,0),IF($Q13>Score!$C$15,1,0),IF($R13=Score!$C$16,1,0),IF($S13>Score!$C$17,1,0),IF($T13>Score!$C$18,1,0),IF($U13>Score!$C$19,1,0),IF($V13=Score!$C$20,1,0),IF($W13=Score!$C$21,1,0),IF($X13<Score!$C$22,1,0),IF($Y13>Score!$C$23,1,0),IF($Z13<Score!C35,1,0))","v":9},0.40909090909090912]
[{"$f":"IF(ROW(A14)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A14))&\"'!A1\",MID(INDEX(X,ROW(A14)),FIND(\"]\",INDEX(X,ROW(A14)))+1,31)))","v":"CLX"},"Clorox",0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"NEIN","NEIN",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(IF($D14<Score!$C$2,1,0),IF($E14>Score!$C$3,1,0),IF($F14>Score!$C$4,1,0),IF($G14>Score!$C$5,1,0),IF($H14>Score!$C$6,1,0),IF($I14>Score!$C$7,1,0),IF($J14>Score!$C$8,1,0),IF($K14>Score!$C$9,1,0),IF($L14>Score!$C$10,1,0),IF($M14>Score!$C$11,1,0),IF($N14>Score!$C$12,1,0),IF($O14<Score!$C$13,1,0),IF($P14=Score!$C$14,1,0),IF($Q14>Score!$C$15,1,0),IF($R14=Score!$C$16,1,0),IF($S14>Score!$C$17,1,0),IF($T14>Score!$C$18,1,0),IF($U14>Score!$C$19,1,0),IF($V14=Score!$C$20,1,0),IF($W14=Score!$C$21,1,0),IF($X14<Score!$C$22,1,0),IF($Y14>Score!$C$23,1,0),IF($Z14<Score!C36,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A15)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A15))&\"'!A1\",MID(INDEX(X,ROW(A15)),FIND(\"]\",INDEX(X,ROW(A15)))+1,31)))","v":"COP"},"Conoco Philips",0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"NEIN","NEIN",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(IF($D15<Score!$C$2,1,0),IF($E15>Score!$C$3,1,0),IF($F15>Score!$C$4,1,0),IF($G15>Score!$C$5,1,0),IF($H15>Score!$C$6,1,0),IF($I15>Score!$C$7,1,0),IF($J15>Score!$C$8,1,0),IF($K15>Score!$C$9,1,0),IF($L15>Score!$C$10,1,0),IF($M15>Score!$C$11,1,0),IF($N15>Score!$C$12,1,0),IF($O15<Score!$C$13,1,0),IF($P15=Score!$C$14,1,0),IF($Q15>Score!$C$15,1,0),IF($R15=Score!$C$16,1,0),IF($S15>Score!$C$17,1,0),IF($T15>Score!$C$18,1,0),IF($U15>Score!$C$19,1,0),IF($V15=Score!$C$20,1,0),IF($W15=Score!$C$21,1,0),IF($X15<Score!$C$22,1,0),IF($Y15>Score!$C$23,1,0),IF($Z15<Score!C37,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A16)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A16))&\"'!A1\",MID(INDEX(X,ROW(A16)),FIND(\"]\",INDEX(X,ROW(A16)))+1,31)))","v":"CSCO"},"Cisco Systems",25.420999999999999,13.59,2.5600000000000001E-2,5.5755981968897327E-2,8.2381487198795192E-2,9.6647587706411284E-2,0.11154794344099161,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.6333333333333333,18.883000000000003,"Ja,",1.6433333333333331E-2,"Ja",0.53894078033747406,0.13859621256243271,7.4695150950215922E-2,"JA","JA",0.85549143149609075,0.19823087692503499,null,{"$f":"SUM(IF($D16<Score!$C$2,1,0),IF($E16>Score!$C$3,1,0),IF($F16>Score!$C$4,1,0),IF($G16>Score!$C$5,1,0),IF($H16>Score!$C$6,1,0),IF($I16>Score!$C$7,1,0),IF($J16>Score!$C$8,1,0),IF($K16>Score!$C$9,1,0),IF($L16>Score!$C$10,1,0),IF($M16>Score!$C$11,1,0),IF($N16>Score!$C$12,1,0),IF($O16<Score!$C$13,1,0),IF($P16=Score!$C$14,1,0),IF($Q16>Score!$C$15,1,0),IF($R16=Score!$C$16,1,0),IF($S16>Score!$C$17,1,0),IF($T16>Score!$C$18,1,0),IF($U16>Score!$C$19,1,0),IF($V16=Score!$C$20,1,0),IF($W16=Score!$C$21,1,0),IF($X16<Score!$C$22,1,0),IF($Y16>Score!$C$23,1,0),IF($Z16<Score!C38,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A17)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A17))&\"'!A1\",MID(INDEX(X,ROW(A17)),FIND(\"]\",INDEX(X,ROW(A17)))+1,31)))","v":"CVS"},"CVS Health",100.46,17.12,1.3899999999999999E-2,7.3203150783824777E-2,0.17765937545923277,9.4920243965147061E-2,0.1371871076037561,0.2928882586947103,0.24444639881701594,0.18643096062666828,0.15367055114789405,0.9,16.189999999999998,"Nein",9.2555555555555533E-3,"Ja",0.51127242363842051,0.12232963675157391,6.2543769864784785E-2,"JA","NEIN",0.95590443326396757,6.3135462483945262E-2,null,{"$f":"SUM(IF($D17<Score!$C$2,1,0),IF($E17>Score!$C$3,1,0),IF($F17>Score!$C$4,1,0),IF($G17>Score!$C$5,1,0),IF($H17>Score!$C$6,1,0),IF($I17>Score!$C$7,1,0),IF($J17>Score!$C$8,1,0),IF($K17>Score!$C$9,1,0),IF($L17>Score!$C$10,1,0),IF($M17>Score!$C$11,1,0),IF($N17>Score!$C$12,1,0),IF($O17<Score!$C$13,1,0),IF($P17=Score!$C$14,1,0),IF($Q17>Score!$C$15,1,0),IF($R17=Score!$C$16,1,0),IF($S17>Score!$C$17,1,0),IF($T17>Score!$C$18,1,0),IF($U17>Score!$C$19,1,0),IF($V17=Score!$C$20,1,0),IF($W17=Score!$C$21,1,0),IF($X17<Score!$C$22,1,0),IF($Y17>Score!$C$23,1,0),IF($Z17<Score!C39,1,0))","v":15},0.68181818181818177]
[{"$f":"IF(ROW(A18)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A18))&\"'!A1\",MID(INDEX(X,ROW(A18)),FIND(\"]\",INDEX(X,ROW(A18)))+1,31)))","v":"CVX"},"Chevron",0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"NEIN","NEIN",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(IF($D18<Score!$C$2,1,0),IF($E18>Score!$C$3,1,0),IF($F18>Score!$C$4,1,0),IF($G18>Score!$C$5,1,0),IF($H18>Score!$C$6,1,0),IF($I18>Score!$C$7,1,0),IF($J18>Score!$C$8,1,0),IF($K18>Score!$C$9,1,0),IF($L18>Score!$C$10,1,0),IF($M18>Score!$C$11,1,0),IF($N18>Score!$C$12,1,0),IF($O18<Score!$C$13,1,0),IF($P18=Score!$C$14,1,0),IF($Q18>Score!$C$15,1,0),IF($R18=Score!$C$16,1,0),IF($S18>Score!$C$17,1,0),IF($T18>Score!$C$18,1,0),IF($U18>Score!$C$19,1,0),IF($V18=Score!$C$20,1,0),IF($W18=Score!$C$21,1,0),IF($X18<Score!$C$22,1,0),IF($Y18>Score!$C$23,1,0),IF($Z18<Score!C40,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A19)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A19))&\"'!A1\",MID(INDEX(X,ROW(A19)),FIND(\"]\",INDEX(X,ROW(A19)))+1,31)))","v":"DE"},"John Deere",0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"NEIN","NEIN",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(IF($D19<Score!$C$2,1,0),IF($E19>Score!$C$3,1,0),IF($F19>Score!$C$4,1,0),IF($G19>Score!$C$5,1,0),IF($H19>Score!$C$6,1,0),IF($I19>Score!$C$7,1,0),IF($J19>Score!$C$8,1,0),IF($K19>Score!$C$9,1,0),IF($L19>Score!$C$10,1,0),IF($M19>Score!$C$11,1,0),IF($N19>Score!$C$12,1,0),IF($O19<Score!$C$13,1,0),IF($P19=Score!$C$14,1,0),IF($Q19>Score!$C$15,1,0),IF($R19=Score!$C$16,1,0),IF($S19>Score!$C$17,1,0),IF($T19>Score!$C$18,1,0),IF($U19>Score!$C$19,1,0),IF($V19=Score!$C$20,1,0),IF($W19=Score!$C$21,1,0),IF($X19<Score!$C$22,1,0),IF($Y19>Score!$C$23,1,0),IF($Z19<Score!C41,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A20)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A20))&\"'!A1\",MID(INDEX(X,ROW(A20)),FIND(\"]\",INDEX(X,ROW(A20)))+1,31)))","v":"DEO"},"Diageo",25.925000000000001,19.52,2.8500000000000001E-2,2.1805964997605141E-2,1.9156537785584026E-2,7.430744693902587E-2,8.2337668419513385E-2,7.6550386281629246E-2,6.4115652491710404E-2,5.5203286232269271E-2,5.7554599406086752E-2,0.83333333333333337,17.32,"Nein",3.2710000000000003E-2,"Nein",0.29711722696394355,0.33181884801407008,9.8589095976310742E-2,"JA","NEIN",2.25326102887293,0.26389159680249563,null,{"$f":"SUM(IF($D20<Score!$C$2,1,0),IF($E20>Score!$C$3,1,0),IF($F20>Score!$C$4,1,0),IF($G20>Score!$C$5,1,0),IF($H20>Score!$C$6,1,0),IF($I20>Score!$C$7,1,0),IF($J20>Score!$C$8,1,0),IF($K20>Score!$C$9,1,0),IF($L20>Score!$C$10,1,0),IF($M20>Score!$C$11,1,0),IF($N20>Score!$C$12,1,0),IF($O20<Score!$C$13,1,0),IF($P20=Score!$C$14,1,0),IF($Q20>Score!$C$15,1,0),IF($R20=Score!$C$16,1,0),IF($S20>Score!$C$17,1,0),IF($T20>Score!$C$18,1,0),IF($U20>Score!$C$19,1,0),IF($V20=Score!$C$20,1,0),IF($W20=Score!$C$21,1,0),IF($X20<Score!$C$22,1,0),IF($Y20>Score!$C$23,1,0),IF($Z20<Score!C42,1,0))","v":13},0.59090909090909094]
[{"$f":"IF(ROW(A21)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A21))&\"'!A1\",MID(INDEX(X,ROW(A21)),FIND(\"]\",INDEX(X,ROW(A21)))+1,31)))","v":"DIS"},"Disney",99.51,24.35,1.0200000000000001E-2,6.2033559120997728E-2,4.7896391571127961E-2,0.19540316912019501,0.15710479772120539,0.2079047619047619,0.15845613585936166,0.12115244171723166,0.15511383004865154,0.8,16.146000000000001,"Nein",1.0800000000000001E-2,"Nein",0.57228042667426893,0.16613392004649424,9.5075190649276609E-2,"JA","NEIN",0.74739507659097515,0.25087579128510845,null,{"$f":"SUM(IF($D21<Score!$C$2,1,0),IF($E21>Score!$C$3,1,0),IF($F21>Score!$C$4,1,0),IF($G21>Score!$C$5,1,0),IF($H21>Score!$C$6,1,0),IF($I21>Score!$C$7,1,0),IF($J21>Score!$C$8,1,0),IF($K21>Score!$C$9,1,0),IF($L21>Score!$C$10,1,0),IF($M21>Score!$C$11,1,0),IF($N21>Score!$C$12,1,0),IF($O21<Score!$C$13,1,0),IF($P21=Score!$C$14,1,0),IF($Q21>Score!$C$15,1,0),IF($R21=Score!$C$16,1,0),IF($S21>Score!$C$17,1,0),IF($T21>Score!$C$18,1,0),IF($U21>Score!$C$19,1,0),IF($V21=Score!$C$20,1,0),IF($W21=Score!$C$21,1,0),IF($X21<Score!$C$22,1,0),IF($Y21>Score!$C$23,1,0),IF($Z21<Score!C43,1,0))","v":13},0.59090909090909094]
[{"$f":"IF(ROW(A22)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A22))&\"'!A1\",MID(INDEX(X,ROW(A22)),FIND(\"]\",INDEX(X,ROW(A22)))+1,31)))","v":"DP"},"Deutsche Post",0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"NEIN","NEIN",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(IF($D22<Score!$C$2,1,0),IF($E22>Score!$C$3,1,0),IF($F22>Score!$C$4,1,0),IF($G22>Score!$C$5,1,0),IF($H22>Score!$C$6,1,0),IF($I22>Score!$C$7,1,0),IF($J22>Score!$C$8,1,0),IF($K22>Score!$C$9,1,0),IF($L22>Score!$C$10,1,0),IF($M22>Score!$C$11,1,0),IF($N22>Score!$C$12,1,0),IF($O22<Score!$C$13,1,0),IF($P22=Score!$C$14,1,0),IF($Q22>Score!$C$15,1,0),IF($R22=Score!$C$16,1,0),IF($S22>Score!$C$17,1,0),IF($T22>Score!$C$18,1,0),IF($U22>Score!$C$19,1,0),IF($V22=Score!$C$20,1,0),IF($W22=Score!$C$21,1,0),IF($X22<Score!$C$22,1,0),IF($Y22>Score!$C$23,1,0),IF($Z22<Score!C44,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A23)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A23))&\"'!A1\",MID(INDEX(X,ROW(A23)),FIND(\"]\",INDEX(X,ROW(A23)))+1,31)))","v":"EMR"},"Emerson Electric",57.92,18.39,3.2500000000000001E-2,3.4116875205121119E-2,5.0498683788688749E-2,6.9728394646505848E-2,8.8932682337991259E-2,5.4114064184217714E-2,8.1132523463694706E-2,7.3521296530124902E-2,5.2653111345281556E-2,0.83333333333333337,17.913333333333334,"Nein",2.6988888888888885E-2,"Ja",0.4283517461859091,0.19518186112423241,8.3606491036380556E-2,"NEIN","NEIN",1.3219650448748228,0.12955531233531964,null,{"$f":"SUM(IF($D23<Score!$C$2,1,0),IF($E23>Score!$C$3,1,0),IF($F23>Score!$C$4,1,0),IF($G23>Score!$C$5,1,0),IF($H23>Score!$C$6,1,0),IF($I23>Score!$C$7,1,0),IF($J23>Score!$C$8,1,0),IF($K23>Score!$C$9,1,0),IF($L23>Score!$C$10,1,0),IF($M23>Score!$C$11,1,0),IF($N23>Score!$C$12,1,0),IF($O23<Score!$C$13,1,0),IF($P23=Score!$C$14,1,0),IF($Q23>Score!$C$15,1,0),IF($R23=Score!$C$16,1,0),IF($S23>Score!$C$17,1,0),IF($T23>Score!$C$18,1,0),IF($U23>Score!$C$19,1,0),IF($V23=Score!$C$20,1,0),IF($W23=Score!$C$21,1,0),IF($X23<Score!$C$22,1,0),IF($Y23>Score!$C$23,1,0),IF($Z23<Score!C45,1,0))","v":14},0.63636363636363635]
[{"$f":"IF(ROW(A24)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A24))&\"'!A1\",MID(INDEX(X,ROW(A24)),FIND(\"]\",INDEX(X,ROW(A24)))+1,31)))","v":"ERIC"},"Ericsson",0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"NEIN","NEIN",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(IF($D24<Score!$C$2,1,0),IF($E24>Score!$C$3,1,0),IF($F24>Score!$C$4,1,0),IF($G24>Score!$C$5,1,0),IF($H24>Score!$C$6,1,0),IF($I24>Score!$C$7,1,0),IF($J24>Score!$C$8,1,0),IF($K24>Score!$C$9,1,0),IF($L24>Score!$C$10,1,0),IF($M24>Score!$C$11,1,0),IF($N24>Score!$C$12,1,0),IF($O24<Score!$C$13,1,0),IF($P24=Score!$C$14,1,0),IF($Q24>Score!$C$15,1,0),IF($R24=Score!$C$16,1,0),IF($S24>Score!$C$17,1,0),IF($T24>Score!$C$18,1,0),IF($U24>Score!$C$19,1,0),IF($V24=Score!$C$20,1,0),IF($W24=Score!$C$21,1,0),IF($X24<Score!$C$22,1,0),IF($Y24>Score!$C$23,1,0),IF($Z24<Score!C46,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A25)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A25))&\"'!A1\",MID(INDEX(X,ROW(A25)),FIND(\"]\",INDEX(X,ROW(A25)))+1,31)))","v":"FPL"},"Fuchs Petrolub",38.787999999999997,23.37,2.1700000000000001E-2,9.9659308060957394E-2,5.9075661093608602E-2,0.14187335997617442,0.21668388270250299,0.23415233188136914,0.25143514029965897,0.17573156136525683,0.1585616666395003,0.9,14.26,"Nein",2.5729999999999996E-2,"Nein",0.71749862863411962,0.24017038007863695,0.1723219183449573,"JA","JA",0.39373088685015289,0.1568144059167158,null,{"$f":"SUM(IF($D25<Score!$C$2,1,0),IF($E25>Score!$C$3,1,0),IF($F25>Score!$C$4,1,0),IF($G25>Score!$C$5,1,0),IF($H25>Score!$C$6,1,0),IF($I25>Score!$C$7,1,0),IF($J25>Score!$C$8,1,0),IF($K25>Score!$C$9,1,0),IF($L25>Score!$C$10,1,0),IF($M25>Score!$C$11,1,0),IF($N25>Score!$C$12,1,0),IF($O25<Score!$C$13,1,0),IF($P25=Score!$C$14,1,0),IF($Q25>Score!$C$15,1,0),IF($R25=Score!$C$16,1,0),IF($S25>Score!$C$17,1,0),IF($T25>Score!$C$18,1,0),IF($U25>Score!$C$19,1,0),IF($V25=Score!$C$20,1,0),IF($W25=Score!$C$21,1,0),IF($X25<Score!$C$22,1,0),IF($Y25>Score!$C$23,1,0),IF($Z25<Score!C47,1,0))","v":17},0.77272727272727271]
[{"$f":"IF(ROW(A26)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A26))&\"'!A1\",MID(INDEX(X,ROW(A26)),FIND(\"]\",INDEX(X,ROW(A26)))+1,31)))","v":"FRES"},"Fresenius",55.99,24.07,9.1000000000000004E-3,0.10530005165339155,0.12656274670993767,0.14460032068781509,0.19138748767610556,0.12049049172325037,0.11469249293186996,0.14421424243930439,0.12346362135481902,0.93333333333333335,19.298999999999999,"Nein",1.4239999999999997E-2,"Nein",0.38807429130009774,6.8914293095653292E-2,2.6743865453542872E-2,"JA","NEIN",1.5328424723890719,0.13404502604278765,null,{"$f":"SUM(IF($D26<Score!$C$2,1,0),IF($E26>Score!$C$3,1,0),IF($F26>Score!$C$4,1,0),IF($G26>Score!$C$5,1,0),IF($H26>Score!$C$6,1,0),IF($I26>Score!$C$7,1,0),IF($J26>Score!$C$8,1,0),IF($K26>Score!$C$9,1,0),IF($L26>Score!$C$10,1,0),IF($M26>Score!$C$11,1,0),IF($N26>Score!$C$12,1,0),IF($O26<Score!$C$13,1,0),IF($P26=Score!$C$14,1,0),IF($Q26>Score!$C$15,1,0),IF($R26=Score!$C$16,1,0),IF($S26>Score!$C$17,1,0),IF($T26>Score!$C$18,1,0),IF($U26>Score!$C$19,1,0),IF($V26=Score!$C$20,1,0),IF($W26=Score!$C$21,1,0),IF($X26<Score!$C$22,1,0),IF($Y26>Score!$C$23,1,0),IF($Z26<Score!C48,1,0))","v":14},0.63636363636363635]
[{"$f":"IF(ROW(A27)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A27))&\"'!A1\",MID(INDEX(X,ROW(A27)),FIND(\"]\",INDEX(X,ROW(A27)))+1,31)))","v":"GE"},"General Electric",0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"NEIN","NEIN",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(IF($D27<Score!$C$2,1,0),IF($E27>Score!$C$3,1,0),IF($F27>Score!$C$4,1,0),IF($G27>Score!$C$5,1,0),IF($H27>Score!$C$6,1,0),IF($I27>Score!$C$7,1,0),IF($J27>Score!$C$8,1,0),IF($K27>Score!$C$9,1,0),IF($L27>Score!$C$10,1,0),IF($M27>Score!$C$11,1,0),IF($N27>Score!$C$12,1,0),IF($O27<Score!$C$13,1,0),IF($P27=Score!$C$14,1,0),IF($Q27>Score!$C$15,1,0),IF($R27=Score!$C$16,1,0),IF($S27>Score!$C$17,1,0),IF($T27>Score!$C$18,1,0),IF($U27>Score!$C$19,1,0),IF($V27=Score!$C$20,1,0),IF($W27=Score!$C$21,1,0),IF($X27<Score!$C$22,1,0),IF($Y27>Score!$C$23,1,0),IF($Z27<Score!C49,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A28)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A28))&\"'!A1\",MID(INDEX(X,ROW(A28)),FIND(\"]\",INDEX(X,ROW(A28)))+1,31)))","v":"GILD"},"Gilead Sciences",102.045,11.46,0,0.34450778536490684,0.37242135860168751,0.66090066046009799,0.45216127315896087,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.53333333333333333,16.076999999999998,"Ja,",0,"Nein",0.45635241172397878,0.76231114482584239,0.34788252942534043,"JA","JA",0.82710664390922306,0.6132985134592206,null,{"$f":"SUM(IF($D28<Score!$C$2,1,0),IF($E28>Score!$C$3,1,0),IF($F28>Score!$C$4,1,0),IF($G28>Score!$C$5,1,0),IF($H28>Score!$C$6,1,0),IF($I28>Score!$C$7,1,0),IF($J28>Score!$C$8,1,0),IF($K28>Score!$C$9,1,0),IF($L28>Score!$C$10,1,0),IF($M28>Score!$C$11,1,0),IF($N28>Score!$C$12,1,0),IF($O28<Score!$C$13,1,0),IF($P28=Score!$C$14,1,0),IF($Q28>Score!$C$15,1,0),IF($R28=Score!$C$16,1,0),IF($S28>Score!$C$17,1,0),IF($T28>Score!$C$18,1,0),IF($U28>Score!$C$19,1,0),IF($V28=Score!$C$20,1,0),IF($W28=Score!$C$21,1,0),IF($X28<Score!$C$22,1,0),IF($Y28>Score!$C$23,1,0),IF($Z28<Score!C50,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A29)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A29))&\"'!A1\",MID(INDEX(X,ROW(A29)),FIND(\"]\",INDEX(X,ROW(A29)))+1,31)))","v":"GIS"},"General Mills",0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"NEIN","NEIN",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(IF($D29<Score!$C$2,1,0),IF($E29>Score!$C$3,1,0),IF($F29>Score!$C$4,1,0),IF($G29>Score!$C$5,1,0),IF($H29>Score!$C$6,1,0),IF($I29>Score!$C$7,1,0),IF($J29>Score!$C$8,1,0),IF($K29>Score!$C$9,1,0),IF($L29>Score!$C$10,1,0),IF($M29>Score!$C$11,1,0),IF($N29>Score!$C$12,1,0),IF($O29<Score!$C$13,1,0),IF($P29=Score!$C$14,1,0),IF($Q29>Score!$C$15,1,0),IF($R29=Score!$C$16,1,0),IF($S29>Score!$C$17,1,0),IF($T29>Score!$C$18,1,0),IF($U29>Score!$C$19,1,0),IF($V29=Score!$C$20,1,0),IF($W29=Score!$C$21,1,0),IF($X29<Score!$C$22,1,0),IF($Y29>Score!$C$23,1,0),IF($Z29<Score!C51,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A30)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A30))&\"'!A1\",MID(INDEX(X,ROW(A30)),FIND(\"]\",INDEX(X,ROW(A30)))+1,31)))","v":"GOOG"},"Google",546.39,27.26,0,0.23035775358377317,0.37669393531494333,0.15929316419188061,0.41261020778680535,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.6,46.190999999999995,"Ja,",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.79690085638245145,0.13822009569377991,0.11014771262763759,"JA","JA",9.4047846889952158E-2,0.24993560703625703,null,{"$f":"SUM(IF($D30<Score!$C$2,1,0),IF($E30>Score!$C$3,1,0),IF($F30>Score!$C$4,1,0),IF($G30>Score!$C$5,1,0),IF($H30>Score!$C$6,1,0),IF($I30>Score!$C$7,1,0),IF($J30>Score!$C$8,1,0),IF($K30>Score!$C$9,1,0),IF($L30>Score!$C$10,1,0),IF($M30>Score!$C$11,1,0),IF($N30>Score!$C$12,1,0),IF($O30<Score!$C$13,1,0),IF($P30=Score!$C$14,1,0),IF($Q30>Score!$C$15,1,0),IF($R30=Score!$C$16,1,0),IF($S30>Score!$C$17,1,0),IF($T30>Score!$C$18,1,0),IF($U30>Score!$C$19,1,0),IF($V30=Score!$C$20,1,0),IF($W30=Score!$C$21,1,0),IF($X30<Score!$C$22,1,0),IF($Y30>Score!$C$23,1,0),IF($Z30<Score!C52,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A31)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A31))&\"'!A1\",MID(INDEX(X,ROW(A31)),FIND(\"]\",INDEX(X,ROW(A31)))+1,31)))","v":"GSK"},"GlaxoSmithKline",0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"NEIN","NEIN",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(IF($D31<Score!$C$2,1,0),IF($E31>Score!$C$3,1,0),IF($F31>Score!$C$4,1,0),IF($G31>Score!$C$5,1,0),IF($H31>Score!$C$6,1,0),IF($I31>Score!$C$7,1,0),IF($J31>Score!$C$8,1,0),IF($K31>Score!$C$9,1,0),IF($L31>Score!$C$10,1,0),IF($M31>Score!$C$11,1,0),IF($N31>Score!$C$12,1,0),IF($O31<Score!$C$13,1,0),IF($P31=Score!$C$14,1,0),IF($Q31>Score!$C$15,1,0),IF($R31=Score!$C$16,1,0),IF($S31>Score!$C$17,1,0),IF($T31>Score!$C$18,1,0),IF($U31>Score!$C$19,1,0),IF($V31=Score!$C$20,1,0),IF($W31=Score!$C$21,1,0),IF($X31<Score!$C$22,1,0),IF($Y31>Score!$C$23,1,0),IF($Z31<Score!C53,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A32)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A32))&\"'!A1\",MID(INDEX(X,ROW(A32)),FIND(\"]\",INDEX(X,ROW(A32)))+1,31)))","v":"HEIN"},"Heineken",67.42,19.93,1.67E-2,-0.14462658592366937,{"$error":"#DIV/0!"},-5.0545679190682466E-2,{"$error":"#DIV/0!"},-0.133274962196966,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.1094824091037726,0.76190476190476186,22.125714285714285,"Ja,",2.0242857142857142E-2,"Nein",0.38621877691645135,0.12696996729110913,4.9038185472294001E-2,"NEIN","NEIN",1.5892060660124889,0.14436308874694917,null,{"$f":"SUM(IF($D32<Score!$C$2,1,0),IF($E32>Score!$C$3,1,0),IF($F32>Score!$C$4,1,0),IF($G32>Score!$C$5,1,0),IF($H32>Score!$C$6,1,0),IF($I32>Score!$C$7,1,0),IF($J32>Score!$C$8,1,0),IF($K32>Score!$C$9,1,0),IF($L32>Score!$C$10,1,0),IF($M32>Score!$C$11,1,0),IF($N32>Score!$C$12,1,0),IF($O32<Score!$C$13,1,0),IF($P32=Score!$C$14,1,0),IF($Q32>Score!$C$15,1,0),IF($R32=Score!$C$16,1,0),IF($S32>Score!$C$17,1,0),IF($T32>Score!$C$18,1,0),IF($U32>Score!$C$19,1,0),IF($V32=Score!$C$20,1,0),IF($W32=Score!$C$21,1,0),IF($X32<Score!$C$22,1,0),IF($Y32>Score!$C$23,1,0),IF($Z32<Score!C54,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A33)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A33))&\"'!A1\",MID(INDEX(X,ROW(A33)),FIND(\"]\",INDEX(X,ROW(A33)))+1,31)))","v":"HEN"},"Henkel",104.3,22.11,1.38E-2,3.9864074578695098E-2,4.6133191284287209E-2,0.24984769750964464,7.0415752234742168E-2,0.20301653905358297,0.12327054342860029,7.9939828982543218E-2,0.16424277038064092,0.76666666666666672,16.880000000000003,"Nein",1.6460000000000002E-2,"Nein",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"NEIN","NEIN",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(IF($D33<Score!$C$2,1,0),IF($E33>Score!$C$3,1,0),IF($F33>Score!$C$4,1,0),IF($G33>Score!$C$5,1,0),IF($H33>Score!$C$6,1,0),IF($I33>Score!$C$7,1,0),IF($J33>Score!$C$8,1,0),IF($K33>Score!$C$9,1,0),IF($L33>Score!$C$10,1,0),IF($M33>Score!$C$11,1,0),IF($N33>Score!$C$12,1,0),IF($O33<Score!$C$13,1,0),IF($P33=Score!$C$14,1,0),IF($Q33>Score!$C$15,1,0),IF($R33=Score!$C$16,1,0),IF($S33>Score!$C$17,1,0),IF($T33>Score!$C$18,1,0),IF($U33>Score!$C$19,1,0),IF($V33=Score!$C$20,1,0),IF($W33=Score!$C$21,1,0),IF($X33<Score!$C$22,1,0),IF($Y33>Score!$C$23,1,0),IF($Z33<Score!C55,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A34)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A34))&\"'!A1\",MID(INDEX(X,ROW(A34)),FIND(\"]\",INDEX(X,ROW(A34)))+1,31)))","v":"HORN"},{"$f":"INDIRECT(\"'\"&$A34&\"'!B4\")","v":"Hornbach"},{"$f":"INDIRECT(\"'\"&$A34&\"'!H4\")","v":77.8},{"$f":"INDIRECT(\"'\"&$A34&\"'!H5\")","v":13.74},{"$f":"INDIRECT(\"'\"&$A34&\"'!H6\")","v":1.0200000000000001E-2},{"$f":"INDIRECT(\"'\"&$A34&\"'!C27\")","v":4.1666812285610089E-2},{"$f":"INDIRECT(\"'\"&$A34&\"'!C28\")","v":4.9094692734213741E-2},{"$f":"INDIRECT(\"'\"&$A34&\"'!C30\")","v":-2.820898542414705E-2},{"$f":"INDIRECT(\"'\"&$A34&\"'!C31\")","v":0.21032261126216723},{"$f":"INDIRECT(\"'\"&$A34&\"'!C33\")","v":7.3893689447499342E-2},{"$f":"INDIRECT(\"'\"&$A34&\"'!C34\")","v":3.6946844723749671E-2},{"$f":"INDIRECT(\"'\"&$A34&\"'!C35\")","v":9.8788049573376877E-2},{"$f":"INDIRECT(\"'\"&$A34&\"'!C36\")","v":2.9117172102987459E-2},{"$f":"INDIRECT(\"'\"&$A34&\"'!I30\")","v":0.5757575757575758},{"$f":"INDIRECT(\"'\"&$A34&\"'!I34\")","v":13.537000000000001},{"$f":"INDIRECT(\"'\"&$A34&\"'!I35\")","v":"Nein"},{"$f":"INDIRECT(\"'\"&$A34&\"'!I39\")","v":1.636E-2},{"$f":"INDIRECT(\"'\"&$A34&\"'!I40\")","v":"Nein"},{"$f":"INDIRECT(\"'\"&$A34&\"'!O34\")","v":0.51828230663371755},{"$f":"INDIRECT(\"'\"&$A34&\"'!O35\")","v":8.4628440003172337E-2},{"$f":"INDIRECT(\"'\"&$A34&\"'!O36\")","v":4.3861423091657338E-2},{"$f":"INDIRECT(\"'\"&$A34&\"'!O37\")","v":"JA"},{"$f":"INDIRECT(\"'\"&$A34&\"'!O38\")","v":"NEIN"},{"$f":"INDIRECT(\"'\"&$A34&\"'!O39\")","v":0.9294503925767309},{"$f":"INDIRECT(\"'\"&$A34&\"'!O40\")","v":4.623773655798525E-2},null,{"$f":"SUM(IF($D34<Score!$C$2,1,0),IF($E34>Score!$C$3,1,0),IF($F34>Score!$C$4,1,0),IF($G34>Score!$C$5,1,0),IF($H34>Score!$C$6,1,0),IF($I34>Score!$C$7,1,0),IF($J34>Score!$C$8,1,0),IF($K34>Score!$C$9,1,0),IF($L34>Score!$C$10,1,0),IF($M34>Score!$C$11,1,0),IF($N34>Score!$C$12,1,0),IF($O34<Score!$C$13,1,0),IF($P34=Score!$C$14,1,0),IF($Q34>Score!$C$15,1,0),IF($R34=Score!$C$16,1,0),IF($S34>Score!$C$17,1,0),IF($T34>Score!$C$18,1,0),IF($U34>Score!$C$19,1,0),IF($V34=Score!$C$20,1,0),IF($W34=Score!$C$21,1,0),IF($X34<Score!$C$22,1,0),IF($Y34>Score!$C$23,1,0),IF($Z34<Score!C56,1,0))","v":8},{"$f":"AA34/COUNTA(D34:Y34)","v":0.36363636363636365}]
[{"$f":"IF(ROW(A35)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A35))&\"'!A1\",MID(INDEX(X,ROW(A35)),FIND(\"]\",INDEX(X,ROW(A35)))+1,31)))","v":"IBM"},"IBM",0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"NEIN","NEIN",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(IF($D35<Score!$C$2,1,0),IF($E35>Score!$C$3,1,0),IF($F35>Score!$C$4,1,0),IF($G35>Score!$C$5,1,0),IF($H35>Score!$C$6,1,0),IF($I35>Score!$C$7,1,0),IF($J35>Score!$C$8,1,0),IF($K35>Score!$C$9,1,0),IF($L35>Score!$C$10,1,0),IF($M35>Score!$C$11,1,0),IF($N35>Score!$C$12,1,0),IF($O35<Score!$C$13,1,0),IF($P35=Score!$C$14,1,0),IF($Q35>Score!$C$15,1,0),IF($R35=Score!$C$16,1,0),IF($S35>Score!$C$17,1,0),IF($T35>Score!$C$18,1,0),IF($U35>Score!$C$19,1,0),IF($V35=Score!$C$20,1,0),IF($W35=Score!$C$21,1,0),IF($X35<Score!$C$22,1,0),IF($Y35>Score!$C$23,1,0),IF($Z35<Score!C57,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A36)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A36))&\"'!A1\",MID(INDEX(X,ROW(A36)),FIND(\"]\",INDEX(X,ROW(A36)))+1,31)))","v":"IMT"},"Imperial Tobacco",0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"NEIN","NEIN",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(IF($D36<Score!$C$2,1,0),IF($E36>Score!$C$3,1,0),IF($F36>Score!$C$4,1,0),IF($G36>Score!$C$5,1,0),IF($H36>Score!$C$6,1,0),IF($I36>Score!$C$7,1,0),IF($J36>Score!$C$8,1,0),IF($K36>Score!$C$9,1,0),IF($L36>Score!$C$10,1,0),IF($M36>Score!$C$11,1,0),IF($N36>Score!$C$12,1,0),IF($O36<Score!$C$13,1,0),IF($P36=Score!$C$14,1,0),IF($Q36>Score!$C$15,1,0),IF($R36=Score!$C$16,1,0),IF($S36>Score!$C$17,1,0),IF($T36>Score!$C$18,1,0),IF($U36>Score!$C$19,1,0),IF($V36=Score!$C$20,1,0),IF($W36=Score!$C$21,1,0),IF($X36<Score!$C$22,1,0),IF($Y36>Score!$C$23,1,0),IF($Z36<Score!C58,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A37)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A37))&\"'!A1\",MID(INDEX(X,ROW(A37)),FIND(\"]\",INDEX(X,ROW(A37)))+1,31)))","v":"JNJ"},"Johnson & Johnson",0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"NEIN","NEIN",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(IF($D37<Score!$C$2,1,0),IF($E37>Score!$C$3,1,0),IF($F37>Score!$C$4,1,0),IF($G37>Score!$C$5,1,0),IF($H37>Score!$C$6,1,0),IF($I37>Score!$C$7,1,0),IF($J37>Score!$C$8,1,0),IF($K37>Score!$C$9,1,0),IF($L37>Score!$C$10,1,0),IF($M37>Score!$C$11,1,0),IF($N37>Score!$C$12,1,0),IF($O37<Score!$C$13,1,0),IF($P37=Score!$C$14,1,0),IF($Q37>Score!$C$15,1,0),IF($R37=Score!$C$16,1,0),IF($S37>Score!$C$17,1,0),IF($T37>Score!$C$18,1,0),IF($U37>Score!$C$19,1,0),IF($V37=Score!$C$20,1,0),IF($W37=Score!$C$21,1,0),IF($X37<Score!$C$22,1,0),IF($Y37>Score!$C$23,1,0),IF($Z37<Score!C59,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A38)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A38))&\"'!A1\",MID(INDEX(X,ROW(A38)),FIND(\"]\",INDEX(X,ROW(A38)))+1,31)))","v":"K"},"Kellog",0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"NEIN","NEIN",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(IF($D38<Score!$C$2,1,0),IF($E38>Score!$C$3,1,0),IF($F38>Score!$C$4,1,0),IF($G38>Score!$C$5,1,0),IF($H38>Score!$C$6,1,0),IF($I38>Score!$C$7,1,0),IF($J38>Score!$C$8,1,0),IF($K38>Score!$C$9,1,0),IF($L38>Score!$C$10,1,0),IF($M38>Score!$C$11,1,0),IF($N38>Score!$C$12,1,0),IF($O38<Score!$C$13,1,0),IF($P38=Score!$C$14,1,0),IF($Q38>Score!$C$15,1,0),IF($R38=Score!$C$16,1,0),IF($S38>Score!$C$17,1,0),IF($T38>Score!$C$18,1,0),IF($U38>Score!$C$19,1,0),IF($V38=Score!$C$20,1,0),IF($W38=Score!$C$21,1,0),IF($X38<Score!$C$22,1,0),IF($Y38>Score!$C$23,1,0),IF($Z38<Score!C60,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A39)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A39))&\"'!A1\",MID(INDEX(X,ROW(A39)),FIND(\"]\",INDEX(X,ROW(A39)))+1,31)))","v":"KMB"},"Kimberly Clark",0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"NEIN","NEIN",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(IF($D39<Score!$C$2,1,0),IF($E39>Score!$C$3,1,0),IF($F39>Score!$C$4,1,0),IF($G39>Score!$C$5,1,0),IF($H39>Score!$C$6,1,0),IF($I39>Score!$C$7,1,0),IF($J39>Score!$C$8,1,0),IF($K39>Score!$C$9,1,0),IF($L39>Score!$C$10,1,0),IF($M39>Score!$C$11,1,0),IF($N39>Score!$C$12,1,0),IF($O39<Score!$C$13,1,0),IF($P39=Score!$C$14,1,0),IF($Q39>Score!$C$15,1,0),IF($R39=Score!$C$16,1,0),IF($S39>Score!$C$17,1,0),IF($T39>Score!$C$18,1,0),IF($U39>Score!$C$19,1,0),IF($V39=Score!$C$20,1,0),IF($W39=Score!$C$21,1,0),IF($X39<Score!$C$22,1,0),IF($Y39>Score!$C$23,1,0),IF($Z39<Score!C61,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A40)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A40))&\"'!A1\",MID(INDEX(X,ROW(A40)),FIND(\"]\",INDEX(X,ROW(A40)))+1,31)))","v":"KO"},"Coca Cola",35.518999999999998,20.34,3.3000000000000002E-2,8.9546476651681028E-2,8.1748840449506116E-2,6.8950586453050189E-2,7.6317760127815548E-2,8.2756772567969511E-2,9.3429534077567405E-2,8.3832044884963028E-2,8.0417945224233581E-2,0.76666666666666672,19.377000000000002,"Nein",2.7100000000000003E-2,"Ja",0.33210175716940332,0.23310755538104119,7.7415428751507781E-2,"JA","NEIN",2.0111252904028007,0.21105265446323754,null,{"$f":"SUM(IF($D40<Score!$C$2,1,0),IF($E40>Score!$C$3,1,0),IF($F40>Score!$C$4,1,0),IF($G40>Score!$C$5,1,0),IF($H40>Score!$C$6,1,0),IF($I40>Score!$C$7,1,0),IF($J40>Score!$C$8,1,0),IF($K40>Score!$C$9,1,0),IF($L40>Score!$C$10,1,0),IF($M40>Score!$C$11,1,0),IF($N40>Score!$C$12,1,0),IF($O40<Score!$C$13,1,0),IF($P40=Score!$C$14,1,0),IF($Q40>Score!$C$15,1,0),IF($R40=Score!$C$16,1,0),IF($S40>Score!$C$17,1,0),IF($T40>Score!$C$18,1,0),IF($U40>Score!$C$19,1,0),IF($V40=Score!$C$20,1,0),IF($W40=Score!$C$21,1,0),IF($X40<Score!$C$22,1,0),IF($Y40>Score!$C$23,1,0),IF($Z40<Score!C62,1,0))","v":17},0.77272727272727271]
[{"$f":"IF(ROW(A41)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A41))&\"'!A1\",MID(INDEX(X,ROW(A41)),FIND(\"]\",INDEX(X,ROW(A41)))+1,31)))","v":"MA"},"Mastercard",0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"NEIN","NEIN",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(IF($D41<Score!$C$2,1,0),IF($E41>Score!$C$3,1,0),IF($F41>Score!$C$4,1,0),IF($G41>Score!$C$5,1,0),IF($H41>Score!$C$6,1,0),IF($I41>Score!$C$7,1,0),IF($J41>Score!$C$8,1,0),IF($K41>Score!$C$9,1,0),IF($L41>Score!$C$10,1,0),IF($M41>Score!$C$11,1,0),IF($N41>Score!$C$12,1,0),IF($O41<Score!$C$13,1,0),IF($P41=Score!$C$14,1,0),IF($Q41>Score!$C$15,1,0),IF($R41=Score!$C$16,1,0),IF($S41>Score!$C$17,1,0),IF($T41>Score!$C$18,1,0),IF($U41>Score!$C$19,1,0),IF($V41=Score!$C$20,1,0),IF($W41=Score!$C$21,1,0),IF($X41<Score!$C$22,1,0),IF($Y41>Score!$C$23,1,0),IF($Z41<Score!C63,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A42)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A42))&\"'!A1\",MID(INDEX(X,ROW(A42)),FIND(\"]\",INDEX(X,ROW(A42)))+1,31)))","v":"MCD"},"McDonalds",0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"NEIN","NEIN",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(IF($D42<Score!$C$2,1,0),IF($E42>Score!$C$3,1,0),IF($F42>Score!$C$4,1,0),IF($G42>Score!$C$5,1,0),IF($H42>Score!$C$6,1,0),IF($I42>Score!$C$7,1,0),IF($J42>Score!$C$8,1,0),IF($K42>Score!$C$9,1,0),IF($L42>Score!$C$10,1,0),IF($M42>Score!$C$11,1,0),IF($N42>Score!$C$12,1,0),IF($O42<Score!$C$13,1,0),IF($P42=Score!$C$14,1,0),IF($Q42>Score!$C$15,1,0),IF($R42=Score!$C$16,1,0),IF($S42>Score!$C$17,1,0),IF($T42>Score!$C$18,1,0),IF($U42>Score!$C$19,1,0),IF($V42=Score!$C$20,1,0),IF($W42=Score!$C$21,1,0),IF($X42<Score!$C$22,1,0),IF($Y42>Score!$C$23,1,0),IF($Z42<Score!C64,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A43)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A43))&\"'!A1\",MID(INDEX(X,ROW(A43)),FIND(\"]\",INDEX(X,ROW(A43)))+1,31)))","v":"MDT"},"Medtronic",76.42,24.49,1.6E-2,3.125242722807009E-2,6.5378412929676166E-2,0.11093491292130919,8.4479451271598963E-2,8.3552022419510499E-2,0.15018014932991772,0.10001267117706429,7.5246454189629927E-2,0.83333333333333337,20.643000000000001,"Nein",1.5010000000000001E-2,"Ja",0.51242653453865006,0.15764028184950882,8.0779063331839859E-2,"JA","JA",0.95149925423031423,0.21787709497206703,null,{"$f":"SUM(IF($D43<Score!$C$2,1,0),IF($E43>Score!$C$3,1,0),IF($F43>Score!$C$4,1,0),IF($G43>Score!$C$5,1,0),IF($H43>Score!$C$6,1,0),IF($I43>Score!$C$7,1,0),IF($J43>Score!$C$8,1,0),IF($K43>Score!$C$9,1,0),IF($L43>Score!$C$10,1,0),IF($M43>Score!$C$11,1,0),IF($N43>Score!$C$12,1,0),IF($O43<Score!$C$13,1,0),IF($P43=Score!$C$14,1,0),IF($Q43>Score!$C$15,1,0),IF($R43=Score!$C$16,1,0),IF($S43>Score!$C$17,1,0),IF($T43>Score!$C$18,1,0),IF($U43>Score!$C$19,1,0),IF($V43=Score!$C$20,1,0),IF($W43=Score!$C$21,1,0),IF($X43<Score!$C$22,1,0),IF($Y43>Score!$C$23,1,0),IF($Z43<Score!C65,1,0))","v":13},0.59090909090909094]
[{"$f":"IF(ROW(A44)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A44))&\"'!A1\",MID(INDEX(X,ROW(A44)),FIND(\"]\",INDEX(X,ROW(A44)))+1,31)))","v":"MMM"},"3M",139,19,2.3900000000000001E-2,6.7355304910797067E-2,4.9263607970873612E-2,0.11084946394821342,7.7260934222178695E-2,0.1144971928812533,9.3953565384726059E-2,7.3492702525926129E-2,9.7567320580087935E-2,0.8666666666666667,15.58888888888889,"Nein",2.47E-2,"Nein",0.42028846461351499,0.37711155075330999,0.1584956346541303,"JA","NEIN",1.3793182164054179,0.2242229973916596,null,{"$f":"SUM(IF($D44<Score!$C$2,1,0),IF($E44>Score!$C$3,1,0),IF($F44>Score!$C$4,1,0),IF($G44>Score!$C$5,1,0),IF($H44>Score!$C$6,1,0),IF($I44>Score!$C$7,1,0),IF($J44>Score!$C$8,1,0),IF($K44>Score!$C$9,1,0),IF($L44>Score!$C$10,1,0),IF($M44>Score!$C$11,1,0),IF($N44>Score!$C$12,1,0),IF($O44<Score!$C$13,1,0),IF($P44=Score!$C$14,1,0),IF($Q44>Score!$C$15,1,0),IF($R44=Score!$C$16,1,0),IF($S44>Score!$C$17,1,0),IF($T44>Score!$C$18,1,0),IF($U44>Score!$C$19,1,0),IF($V44=Score!$C$20,1,0),IF($W44=Score!$C$21,1,0),IF($X44<Score!$C$22,1,0),IF($Y44>Score!$C$23,1,0),IF($Z44<Score!C66,1,0))","v":16},0.72727272727272729]
[{"$f":"IF(ROW(A45)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A45))&\"'!A1\",MID(INDEX(X,ROW(A45)),FIND(\"]\",INDEX(X,ROW(A45)))+1,31)))","v":"MO"},"Altria",43.405000000000001,17.25,4.48E-2,8.2743687727616418E-3,-6.232802616339158E-2,0.11387705258901075,-2.2108752457139579E-2,5.4093547725172587E-2,-3.042499014933616E-2,-3.8287256256622437E-2,5.8748323028981662E-2,0.56666666666666665,14.162000000000001,"Nein",5.5970000000000006E-2,"Nein",8.7309644670050757E-2,1.6843853820598007,0.14706308919506889,"NEIN","NEIN",10.44186046511628,0.31074137509175437,null,{"$f":"SUM(IF($D45<Score!$C$2,1,0),IF($E45>Score!$C$3,1,0),IF($F45>Score!$C$4,1,0),IF($G45>Score!$C$5,1,0),IF($H45>Score!$C$6,1,0),IF($I45>Score!$C$7,1,0),IF($J45>Score!$C$8,1,0),IF($K45>Score!$C$9,1,0),IF($L45>Score!$C$10,1,0),IF($M45>Score!$C$11,1,0),IF($N45>Score!$C$12,1,0),IF($O45<Score!$C$13,1,0),IF($P45=Score!$C$14,1,0),IF($Q45>Score!$C$15,1,0),IF($R45=Score!$C$16,1,0),IF($S45>Score!$C$17,1,0),IF($T45>Score!$C$18,1,0),IF($U45>Score!$C$19,1,0),IF($V45=Score!$C$20,1,0),IF($W45=Score!$C$21,1,0),IF($X45<Score!$C$22,1,0),IF($Y45>Score!$C$23,1,0),IF($Z45<Score!C67,1,0))","v":9},0.40909090909090912]
[{"$f":"IF(ROW(A46)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A46))&\"'!A1\",MID(INDEX(X,ROW(A46)),FIND(\"]\",INDEX(X,ROW(A46)))+1,31)))","v":"MSFT"},"Microsoft",0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"NEIN","NEIN",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(IF($D46<Score!$C$2,1,0),IF($E46>Score!$C$3,1,0),IF($F46>Score!$C$4,1,0),IF($G46>Score!$C$5,1,0),IF($H46>Score!$C$6,1,0),IF($I46>Score!$C$7,1,0),IF($J46>Score!$C$8,1,0),IF($K46>Score!$C$9,1,0),IF($L46>Score!$C$10,1,0),IF($M46>Score!$C$11,1,0),IF($N46>Score!$C$12,1,0),IF($O46<Score!$C$13,1,0),IF($P46=Score!$C$14,1,0),IF($Q46>Score!$C$15,1,0),IF($R46=Score!$C$16,1,0),IF($S46>Score!$C$17,1,0),IF($T46>Score!$C$18,1,0),IF($U46>Score!$C$19,1,0),IF($V46=Score!$C$20,1,0),IF($W46=Score!$C$21,1,0),IF($X46<Score!$C$22,1,0),IF($Y46>Score!$C$23,1,0),IF($Z46<Score!C68,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A47)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A47))&\"'!A1\",MID(INDEX(X,ROW(A47)),FIND(\"]\",INDEX(X,ROW(A47)))+1,31)))","v":"NEST"},"Nestle",66.144999999999996,18.989999999999998,3.3700000000000001E-2,-2.4450466434886509E-2,1.0185238748764458E-2,0.45635796524134375,0.31474103723103541,6.6724481418894352E-2,0.10776530121906507,0.144230525732955,0.16621066007511717,0.73333333333333328,16.5,"Nein",3.0010000000000002E-2,"Ja",0.52551517422255523,9.8402965920433474E-2,5.1712251779692769E-2,"JA","NEIN",0.87788392984457431,0.11903462428502816,null,{"$f":"SUM(IF($D47<Score!$C$2,1,0),IF($E47>Score!$C$3,1,0),IF($F47>Score!$C$4,1,0),IF($G47>Score!$C$5,1,0),IF($H47>Score!$C$6,1,0),IF($I47>Score!$C$7,1,0),IF($J47>Score!$C$8,1,0),IF($K47>Score!$C$9,1,0),IF($L47>Score!$C$10,1,0),IF($M47>Score!$C$11,1,0),IF($N47>Score!$C$12,1,0),IF($O47<Score!$C$13,1,0),IF($P47=Score!$C$14,1,0),IF($Q47>Score!$C$15,1,0),IF($R47=Score!$C$16,1,0),IF($S47>Score!$C$17,1,0),IF($T47>Score!$C$18,1,0),IF($U47>Score!$C$19,1,0),IF($V47=Score!$C$20,1,0),IF($W47=Score!$C$21,1,0),IF($X47<Score!$C$22,1,0),IF($Y47>Score!$C$23,1,0),IF($Z47<Score!C69,1,0))","v":15},0.68181818181818177]
[{"$f":"IF(ROW(A48)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A48))&\"'!A1\",MID(INDEX(X,ROW(A48)),FIND(\"]\",INDEX(X,ROW(A48)))+1,31)))","v":"NND"},"Novo Nordisk",50.113,32.07,1.49E-2,0.11825532374369305,{"$error":"#DIV/0!"},0.23408995355700135,{"$error":"#DIV/0!"},0.27603174603174602,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.20945900777748017,0.73333333333333328,22.713333333333335,"Nein",2.0183333333333334E-2,"Nein",0.52287768290467418,0.6571946195463344,0.34363239988580624,"JA","JA",0.91249317516255524,0.38839718037069565,null,{"$f":"SUM(IF($D48<Score!$C$2,1,0),IF($E48>Score!$C$3,1,0),IF($F48>Score!$C$4,1,0),IF($G48>Score!$C$5,1,0),IF($H48>Score!$C$6,1,0),IF($I48>Score!$C$7,1,0),IF($J48>Score!$C$8,1,0),IF($K48>Score!$C$9,1,0),IF($L48>Score!$C$10,1,0),IF($M48>Score!$C$11,1,0),IF($N48>Score!$C$12,1,0),IF($O48<Score!$C$13,1,0),IF($P48=Score!$C$14,1,0),IF($Q48>Score!$C$15,1,0),IF($R48=Score!$C$16,1,0),IF($S48>Score!$C$17,1,0),IF($T48>Score!$C$18,1,0),IF($U48>Score!$C$19,1,0),IF($V48=Score!$C$20,1,0),IF($W48=Score!$C$21,1,0),IF($X48<Score!$C$22,1,0),IF($Y48>Score!$C$23,1,0),IF($Z48<Score!C70,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A49)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A49))&\"'!A1\",MID(INDEX(X,ROW(A49)),FIND(\"]\",INDEX(X,ROW(A49)))+1,31)))","v":"NOVA"},"Novartis",89.331000000000003,17.739999999999998,2.7699999999999999E-2,3.9029937882700129E-2,6.6736553652805869E-2,4.0404484889834481E-2,9.2704790005906063E-2,5.6836201286008192E-2,0.11811146454794179,9.2517602735551249E-2,4.5423541352847596E-2,0.73333333333333328,18.637,"Ja,",3.109E-2,"Nein",0.56500275148141355,0.14510756027327648,8.1986170815156273E-2,"JA","NEIN",0.76990288521257977,0.1851162149113732,null,{"$f":"SUM(IF($D49<Score!$C$2,1,0),IF($E49>Score!$C$3,1,0),IF($F49>Score!$C$4,1,0),IF($G49>Score!$C$5,1,0),IF($H49>Score!$C$6,1,0),IF($I49>Score!$C$7,1,0),IF($J49>Score!$C$8,1,0),IF($K49>Score!$C$9,1,0),IF($L49>Score!$C$10,1,0),IF($M49>Score!$C$11,1,0),IF($N49>Score!$C$12,1,0),IF($O49<Score!$C$13,1,0),IF($P49=Score!$C$14,1,0),IF($Q49>Score!$C$15,1,0),IF($R49=Score!$C$16,1,0),IF($S49>Score!$C$17,1,0),IF($T49>Score!$C$18,1,0),IF($U49>Score!$C$19,1,0),IF($V49=Score!$C$20,1,0),IF($W49=Score!$C$21,1,0),IF($X49<Score!$C$22,1,0),IF($Y49>Score!$C$23,1,0),IF($Z49<Score!C71,1,0))","v":12},0.54545454545454541]
[{"$f":"IF(ROW(A50)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A50))&\"'!A1\",MID(INDEX(X,ROW(A50)),FIND(\"]\",INDEX(X,ROW(A50)))+1,31)))","v":"PEP"},"Pepsi",83.783000000000001,19.16,2.93E-2,9.8122055996870738E-2,9.0115847491232026E-2,2.6019234186633211E-2,6.5170697534803188E-2,7.3228749067832138E-2,0.1168286544265644,9.0705066484199862E-2,6.5790013083778701E-2,0.8,18.53,"Nein",2.4759999999999997E-2,"Ja",0.2488760300103533,0.37371780259858672,9.3009403054929163E-2,"JA","NEIN",3.0180647367221334,0.14367979844937989,null,{"$f":"SUM(IF($D50<Score!$C$2,1,0),IF($E50>Score!$C$3,1,0),IF($F50>Score!$C$4,1,0),IF($G50>Score!$C$5,1,0),IF($H50>Score!$C$6,1,0),IF($I50>Score!$C$7,1,0),IF($J50>Score!$C$8,1,0),IF($K50>Score!$C$9,1,0),IF($L50>Score!$C$10,1,0),IF($M50>Score!$C$11,1,0),IF($N50>Score!$C$12,1,0),IF($O50<Score!$C$13,1,0),IF($P50=Score!$C$14,1,0),IF($Q50>Score!$C$15,1,0),IF($R50=Score!$C$16,1,0),IF($S50>Score!$C$17,1,0),IF($T50>Score!$C$18,1,0),IF($U50>Score!$C$19,1,0),IF($V50=Score!$C$20,1,0),IF($W50=Score!$C$21,1,0),IF($X50<Score!$C$22,1,0),IF($Y50>Score!$C$23,1,0),IF($Z50<Score!C72,1,0))","v":13},0.59090909090909094]
[{"$f":"IF(ROW(A51)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A51))&\"'!A1\",MID(INDEX(X,ROW(A51)),FIND(\"]\",INDEX(X,ROW(A51)))+1,31)))","v":"PFE"},"Pfizer",0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"NEIN","NEIN",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(IF($D51<Score!$C$2,1,0),IF($E51>Score!$C$3,1,0),IF($F51>Score!$C$4,1,0),IF($G51>Score!$C$5,1,0),IF($H51>Score!$C$6,1,0),IF($I51>Score!$C$7,1,0),IF($J51>Score!$C$8,1,0),IF($K51>Score!$C$9,1,0),IF($L51>Score!$C$10,1,0),IF($M51>Score!$C$11,1,0),IF($N51>Score!$C$12,1,0),IF($O51<Score!$C$13,1,0),IF($P51=Score!$C$14,1,0),IF($Q51>Score!$C$15,1,0),IF($R51=Score!$C$16,1,0),IF($S51>Score!$C$17,1,0),IF($T51>Score!$C$18,1,0),IF($U51>Score!$C$19,1,0),IF($V51=Score!$C$20,1,0),IF($W51=Score!$C$21,1,0),IF($X51<Score!$C$22,1,0),IF($Y51>Score!$C$23,1,0),IF($Z51<Score!C73,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A52)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A52))&\"'!A1\",MID(INDEX(X,ROW(A52)),FIND(\"]\",INDEX(X,ROW(A52)))+1,31)))","v":"PG"},"Procter & Gamble",71.174999999999997,18.29,3.2300000000000002E-2,1.0190548161416424E-2,5.1629010079856354E-2,-1.2450681947285136E-2,5.9011088171783951E-2,8.3652457974993724E-2,0.1019184486983821,7.0852848983340794E-2,2.7130774729708342E-2,0.73333333333333328,16.798999999999999,"Nein",2.685555555555556E-2,"Ja",0.48504845216475123,0.16638561792614612,8.070508643755285E-2,"NEIN","NEIN",1.061649708471476,0.18405528400471938,null,{"$f":"SUM(IF($D52<Score!$C$2,1,0),IF($E52>Score!$C$3,1,0),IF($F52>Score!$C$4,1,0),IF($G52>Score!$C$5,1,0),IF($H52>Score!$C$6,1,0),IF($I52>Score!$C$7,1,0),IF($J52>Score!$C$8,1,0),IF($K52>Score!$C$9,1,0),IF($L52>Score!$C$10,1,0),IF($M52>Score!$C$11,1,0),IF($N52>Score!$C$12,1,0),IF($O52<Score!$C$13,1,0),IF($P52=Score!$C$14,1,0),IF($Q52>Score!$C$15,1,0),IF($R52=Score!$C$16,1,0),IF($S52>Score!$C$17,1,0),IF($T52>Score!$C$18,1,0),IF($U52>Score!$C$19,1,0),IF($V52=Score!$C$20,1,0),IF($W52=Score!$C$21,1,0),IF($X52<Score!$C$22,1,0),IF($Y52>Score!$C$23,1,0),IF($Z52<Score!C74,1,0))","v":11},0.5]
[{"$f":"IF(ROW(A53)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A53))&\"'!A1\",MID(INDEX(X,ROW(A53)),FIND(\"]\",INDEX(X,ROW(A53)))+1,31)))","v":"PM"},"Philip Morris",0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"NEIN","NEIN",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(IF($D53<Score!$C$2,1,0),IF($E53>Score!$C$3,1,0),IF($F53>Score!$C$4,1,0),IF($G53>Score!$C$5,1,0),IF($H53>Score!$C$6,1,0),IF($I53>Score!$C$7,1,0),IF($J53>Score!$C$8,1,0),IF($K53>Score!$C$9,1,0),IF($L53>Score!$C$10,1,0),IF($M53>Score!$C$11,1,0),IF($N53>Score!$C$12,1,0),IF($O53<Score!$C$13,1,0),IF($P53=Score!$C$14,1,0),IF($Q53>Score!$C$15,1,0),IF($R53=Score!$C$16,1,0),IF($S53>Score!$C$17,1,0),IF($T53>Score!$C$18,1,0),IF($U53>Score!$C$19,1,0),IF($V53=Score!$C$20,1,0),IF($W53=Score!$C$21,1,0),IF($X53<Score!$C$22,1,0),IF($Y53>Score!$C$23,1,0),IF($Z53<Score!C75,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A54)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A54))&\"'!A1\",MID(INDEX(X,ROW(A54)),FIND(\"]\",INDEX(X,ROW(A54)))+1,31)))","v":"RB"},"Reckitt Benckiser",0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"NEIN","NEIN",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(IF($D54<Score!$C$2,1,0),IF($E54>Score!$C$3,1,0),IF($F54>Score!$C$4,1,0),IF($G54>Score!$C$5,1,0),IF($H54>Score!$C$6,1,0),IF($I54>Score!$C$7,1,0),IF($J54>Score!$C$8,1,0),IF($K54>Score!$C$9,1,0),IF($L54>Score!$C$10,1,0),IF($M54>Score!$C$11,1,0),IF($N54>Score!$C$12,1,0),IF($O54<Score!$C$13,1,0),IF($P54=Score!$C$14,1,0),IF($Q54>Score!$C$15,1,0),IF($R54=Score!$C$16,1,0),IF($S54>Score!$C$17,1,0),IF($T54>Score!$C$18,1,0),IF($U54>Score!$C$19,1,0),IF($V54=Score!$C$20,1,0),IF($W54=Score!$C$21,1,0),IF($X54<Score!$C$22,1,0),IF($Y54>Score!$C$23,1,0),IF($Z54<Score!C76,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A55)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A55))&\"'!A1\",MID(INDEX(X,ROW(A55)),FIND(\"]\",INDEX(X,ROW(A55)))+1,31)))","v":"RDS"},"Royal Dutch Shell",27.791,8.82,6.7000000000000004E-2,0.10358128037043383,6.3640835090556749E-2,9.9801297674973144E-2,1.529972137086593E-2,-1.3526131102483041E-2,3.7636947624996218E-2,3.8859168028806297E-2,6.3285482314307973E-2,0.6333333333333333,10.304,"Ja,",4.7220000000000005E-2,"Ja",0.48699577475956907,8.5656466976030146E-2,4.1714337498159247E-2,"JA","NEIN",1.0486375213705035,6.9823621054193402E-2,null,{"$f":"SUM(IF($D55<Score!$C$2,1,0),IF($E55>Score!$C$3,1,0),IF($F55>Score!$C$4,1,0),IF($G55>Score!$C$5,1,0),IF($H55>Score!$C$6,1,0),IF($I55>Score!$C$7,1,0),IF($J55>Score!$C$8,1,0),IF($K55>Score!$C$9,1,0),IF($L55>Score!$C$10,1,0),IF($M55>Score!$C$11,1,0),IF($N55>Score!$C$12,1,0),IF($O55<Score!$C$13,1,0),IF($P55=Score!$C$14,1,0),IF($Q55>Score!$C$15,1,0),IF($R55=Score!$C$16,1,0),IF($S55>Score!$C$17,1,0),IF($T55>Score!$C$18,1,0),IF($U55>Score!$C$19,1,0),IF($V55=Score!$C$20,1,0),IF($W55=Score!$C$21,1,0),IF($X55<Score!$C$22,1,0),IF($Y55>Score!$C$23,1,0),IF($Z55<Score!C77,1,0))","v":10},0.45454545454545453]
[{"$f":"IF(ROW(A56)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A56))&\"'!A1\",MID(INDEX(X,ROW(A56)),FIND(\"]\",INDEX(X,ROW(A56)))+1,31)))","v":"ROCH"},"Roche",259.02,17.12,3.2199999999999999E-2,-4.755340112994411E-3,5.2444734654619352E-2,4.6090535303104321E-2,4.6362432901759031E-2,5.9610179736230152E-2,0.15479485968908693,8.4534009081821779E-2,3.3648458308780022E-2,0.76666666666666672,20.301999999999996,"Ja,",2.9079999999999995E-2,"Ja",0.25845574620417233,0.56925373134328361,0.14712689791383779,"JA","NEIN",2.8691343283582089,0.29686907420673381,null,{"$f":"SUM(IF($D56<Score!$C$2,1,0),IF($E56>Score!$C$3,1,0),IF($F56>Score!$C$4,1,0),IF($G56>Score!$C$5,1,0),IF($H56>Score!$C$6,1,0),IF($I56>Score!$C$7,1,0),IF($J56>Score!$C$8,1,0),IF($K56>Score!$C$9,1,0),IF($L56>Score!$C$10,1,0),IF($M56>Score!$C$11,1,0),IF($N56>Score!$C$12,1,0),IF($O56<Score!$C$13,1,0),IF($P56=Score!$C$14,1,0),IF($Q56>Score!$C$15,1,0),IF($R56=Score!$C$16,1,0),IF($S56>Score!$C$17,1,0),IF($T56>Score!$C$18,1,0),IF($U56>Score!$C$19,1,0),IF($V56=Score!$C$20,1,0),IF($W56=Score!$C$21,1,0),IF($X56<Score!$C$22,1,0),IF($Y56>Score!$C$23,1,0),IF($Z56<Score!C78,1,0))","v":13},0.59090909090909094]
[{"$f":"IF(ROW(A57)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A57))&\"'!A1\",MID(INDEX(X,ROW(A57)),FIND(\"]\",INDEX(X,ROW(A57)))+1,31)))","v":"SAP"},"SAP",66.31,18.21,1.6799999999999999E-2,0.10612933182039522,9.0984242856171044E-2,0.18365537427576081,0.12866946656027242,0.21650623885918002,0.1732979779527094,0.13098389578971761,0.16876364831844534,0.73333333333333328,24.414000000000001,"Ja,",1.5100000000000002E-2,"Ja",0.50894642532526557,0.16736401673640167,8.5179318046069541E-2,"JA","NEIN",0.96484335136238397,0.24664009111617313,null,{"$f":"SUM(IF($D57<Score!$C$2,1,0),IF($E57>Score!$C$3,1,0),IF($F57>Score!$C$4,1,0),IF($G57>Score!$C$5,1,0),IF($H57>Score!$C$6,1,0),IF($I57>Score!$C$7,1,0),IF($J57>Score!$C$8,1,0),IF($K57>Score!$C$9,1,0),IF($L57>Score!$C$10,1,0),IF($M57>Score!$C$11,1,0),IF($N57>Score!$C$12,1,0),IF($O57<Score!$C$13,1,0),IF($P57=Score!$C$14,1,0),IF($Q57>Score!$C$15,1,0),IF($R57=Score!$C$16,1,0),IF($S57>Score!$C$17,1,0),IF($T57>Score!$C$18,1,0),IF($U57>Score!$C$19,1,0),IF($V57=Score!$C$20,1,0),IF($W57=Score!$C$21,1,0),IF($X57<Score!$C$22,1,0),IF($Y57>Score!$C$23,1,0),IF($Z57<Score!C79,1,0))","v":14},{"$f":"AA57/COUNTA(D57:Y57)","v":0.63636363636363635}]
[{"$f":"IF(ROW(A58)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A58))&\"'!A1\",MID(INDEX(X,ROW(A58)),FIND(\"]\",INDEX(X,ROW(A58)))+1,31)))","v":"SIE"},"Siemens",0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"NEIN","NEIN",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(IF($D58<Score!$C$2,1,0),IF($E58>Score!$C$3,1,0),IF($F58>Score!$C$4,1,0),IF($G58>Score!$C$5,1,0),IF($H58>Score!$C$6,1,0),IF($I58>Score!$C$7,1,0),IF($J58>Score!$C$8,1,0),IF($K58>Score!$C$9,1,0),IF($L58>Score!$C$10,1,0),IF($M58>Score!$C$11,1,0),IF($N58>Score!$C$12,1,0),IF($O58<Score!$C$13,1,0),IF($P58=Score!$C$14,1,0),IF($Q58>Score!$C$15,1,0),IF($R58=Score!$C$16,1,0),IF($S58>Score!$C$17,1,0),IF($T58>Score!$C$18,1,0),IF($U58>Score!$C$19,1,0),IF($V58=Score!$C$20,1,0),IF($W58=Score!$C$21,1,0),IF($X58<Score!$C$22,1,0),IF($Y58>Score!$C$23,1,0),IF($Z58<Score!C80,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A59)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A59))&\"'!A1\",MID(INDEX(X,ROW(A59)),FIND(\"]\",INDEX(X,ROW(A59)))+1,31)))","v":"SWK"},"Stanley Black & Decker",94.191000000000003,17.27,0.02,0.3150004806373175,0.18266346825079532,0.39289482829256889,0.16168803945301857,9.6502766739388471E-2,6.7158833062742285E-2,0.13717011358885206,0.26813269188975825,0.7,19.076000000000001,"Ja,",2.4969999999999996E-2,"Nein",0.41086875595459676,0.11684761743884274,4.8009035213355963E-2,"JA","NEIN",1.4338672276908431,0.11010177623339742,null,{"$f":"SUM(IF($D59<Score!$C$2,1,0),IF($E59>Score!$C$3,1,0),IF($F59>Score!$C$4,1,0),IF($G59>Score!$C$5,1,0),IF($H59>Score!$C$6,1,0),IF($I59>Score!$C$7,1,0),IF($J59>Score!$C$8,1,0),IF($K59>Score!$C$9,1,0),IF($L59>Score!$C$10,1,0),IF($M59>Score!$C$11,1,0),IF($N59>Score!$C$12,1,0),IF($O59<Score!$C$13,1,0),IF($P59=Score!$C$14,1,0),IF($Q59>Score!$C$15,1,0),IF($R59=Score!$C$16,1,0),IF($S59>Score!$C$17,1,0),IF($T59>Score!$C$18,1,0),IF($U59>Score!$C$19,1,0),IF($V59=Score!$C$20,1,0),IF($W59=Score!$C$21,1,0),IF($X59<Score!$C$22,1,0),IF($Y59>Score!$C$23,1,0),IF($Z59<Score!C81,1,0))","v":13},0.59090909090909094]
[{"$f":"IF(ROW(A60)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A60))&\"'!A1\",MID(INDEX(X,ROW(A60)),FIND(\"]\",INDEX(X,ROW(A60)))+1,31)))","v":"SYY"},"Sysco",0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"NEIN","NEIN",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(IF($D60<Score!$C$2,1,0),IF($E60>Score!$C$3,1,0),IF($F60>Score!$C$4,1,0),IF($G60>Score!$C$5,1,0),IF($H60>Score!$C$6,1,0),IF($I60>Score!$C$7,1,0),IF($J60>Score!$C$8,1,0),IF($K60>Score!$C$9,1,0),IF($L60>Score!$C$10,1,0),IF($M60>Score!$C$11,1,0),IF($N60>Score!$C$12,1,0),IF($O60<Score!$C$13,1,0),IF($P60=Score!$C$14,1,0),IF($Q60>Score!$C$15,1,0),IF($R60=Score!$C$16,1,0),IF($S60>Score!$C$17,1,0),IF($T60>Score!$C$18,1,0),IF($U60>Score!$C$19,1,0),IF($V60=Score!$C$20,1,0),IF($W60=Score!$C$21,1,0),IF($X60<Score!$C$22,1,0),IF($Y60>Score!$C$23,1,0),IF($Z60<Score!C82,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A61)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A61))&\"'!A1\",MID(INDEX(X,ROW(A61)),FIND(\"]\",INDEX(X,ROW(A61)))+1,31)))","v":"T"},"At & T",0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"NEIN","NEIN",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(IF($D61<Score!$C$2,1,0),IF($E61>Score!$C$3,1,0),IF($F61>Score!$C$4,1,0),IF($G61>Score!$C$5,1,0),IF($H61>Score!$C$6,1,0),IF($I61>Score!$C$7,1,0),IF($J61>Score!$C$8,1,0),IF($K61>Score!$C$9,1,0),IF($L61>Score!$C$10,1,0),IF($M61>Score!$C$11,1,0),IF($N61>Score!$C$12,1,0),IF($O61<Score!$C$13,1,0),IF($P61=Score!$C$14,1,0),IF($Q61>Score!$C$15,1,0),IF($R61=Score!$C$16,1,0),IF($S61>Score!$C$17,1,0),IF($T61>Score!$C$18,1,0),IF($U61>Score!$C$19,1,0),IF($V61=Score!$C$20,1,0),IF($W61=Score!$C$21,1,0),IF($X61<Score!$C$22,1,0),IF($Y61>Score!$C$23,1,0),IF($Z61<Score!C83,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A62)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A62))&\"'!A1\",MID(INDEX(X,ROW(A62)),FIND(\"]\",INDEX(X,ROW(A62)))+1,31)))","v":"ULV"},"Unilever",0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"NEIN","NEIN",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(IF($D62<Score!$C$2,1,0),IF($E62>Score!$C$3,1,0),IF($F62>Score!$C$4,1,0),IF($G62>Score!$C$5,1,0),IF($H62>Score!$C$6,1,0),IF($I62>Score!$C$7,1,0),IF($J62>Score!$C$8,1,0),IF($K62>Score!$C$9,1,0),IF($L62>Score!$C$10,1,0),IF($M62>Score!$C$11,1,0),IF($N62>Score!$C$12,1,0),IF($O62<Score!$C$13,1,0),IF($P62=Score!$C$14,1,0),IF($Q62>Score!$C$15,1,0),IF($R62=Score!$C$16,1,0),IF($S62>Score!$C$17,1,0),IF($T62>Score!$C$18,1,0),IF($U62>Score!$C$19,1,0),IF($V62=Score!$C$20,1,0),IF($W62=Score!$C$21,1,0),IF($X62<Score!$C$22,1,0),IF($Y62>Score!$C$23,1,0),IF($Z62<Score!C84,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"IF(ROW(A63)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A63))&\"'!A1\",MID(INDEX(X,ROW(A63)),FIND(\"]\",INDEX(X,ROW(A63)))+1,31)))","v":"V"}]
[{"$f":"IF(ROW(A64)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A64))&\"'!A1\",MID(INDEX(X,ROW(A64)),FIND(\"]\",INDEX(X,ROW(A64)))+1,31)))","v":"WMT"}]
[{"$f":"IF(ROW(A65)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A65))&\"'!A1\",MID(INDEX(X,ROW(A65)),FIND(\"]\",INDEX(X,ROW(A65)))+1,31)))","v":"XOM"}]
[{"$f":"IF(ROW(A66)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A66))&\"'!A1\",MID(INDEX(X,ROW(A66)),FIND(\"]\",INDEX(X,ROW(A66)))+1,31)))","v":"Neu"}]
[{"$f":"IF(ROW(A67)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A67))&\"'!A1\",MID(INDEX(X,ROW(A67)),FIND(\"]\",INDEX(X,ROW(A67)))+1,31)))","v":"Score"}]
[{"$f":"IF(ROW(A68)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A68))&\"'!A1\",MID(INDEX(X,ROW(A68)),FIND(\"]\",INDEX(X,ROW(A68)))+1,31)))","v":"Versionen"}]
[{"$f":"IF(ROW(A69)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A69))&\"'!A1\",MID(INDEX(X,ROW(A69)),FIND(\"]\",INDEX(X,ROW(A69)))+1,31)))","v":""}]
[{"$f":"IF(ROW(A70)>COUNTA(X),\"\",HYPERLINK(\"#'\"&INDEX(X,ROW(A70))&\"'!A1\",MID(INDEX(X,ROW(A70)),FIND(\"]\",INDEX(X,ROW(A70)))+1,31)))","v":""}]

{"sheet":"ALZ","index":1,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Allianz",null,null,null,null,"Kurs:",160.17099999999999]
[null,null,null,null,null,null,"KGV:",11.54]
[null,null,null,null,null,null,"Div.Rendite:",4.1700000000000001E-2]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},{"$f":"H10-1","v":2008},{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd.",95.626999999999995,97.706000000000003,99.905000000000001,102.73399999999999,91.421999999999997,90.65,96.174000000000007,96.492000000000004,101.76,101.416,103.161]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":1},{"$f":"IF(E11>D11, 1, 0)","v":1},1,0,{"$f":"IF(H11>G11, 1, 0)","v":0},1,1,1,0,1]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":2.1740721762682158E-2},{"$f":"E11/D11-1","v":2.2506294393384252E-2},2.8316901056003152E-2,-0.11010960344189846,{"$f":"H11/G11-1","v":-8.4443569381548178E-3},6.0937672366243811E-2,3.3065069561419858E-3,5.4595199602039512E-2,-3.3805031446542122E-3,1.7206357971128794E-2]
[null,"Ergebnis pro Aktie (EPS)",6.01,11.24,17.09,18,-5.43,9.5299999999999994,11.2,5.63,11.42,13.23,13.71]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":1},1,1,0,{"$f":"IF(H14>G14, 1, 0)","v":1},1,0,1,1,1]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":0.87021630615640611},{"$f":"E14/D14-1","v":0.52046263345195731},5.3247513165593841E-2,-1.3016666666666667,{"$f":"H14/G14-1","v":-2.7550644567219154},0.17523609653725081,-0.49732142857142858,1.0284191829484901,0.15849387040280205,3.6281179138321962E-2]
[null,"Dividende pro Aktie",1.75,2,3.8,5.5,3.5,4.0999999999999996,4.5,4.5,4.5,5.3,6.85]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":1},{"$f":"IF(E17>D17, 1, 0)","v":1},1,0,{"$f":"IF(H17>G17, 1, 0)","v":1},1,0,0,1,1]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":0.14285714285714279},{"$f":"E17/D17-1","v":0.89999999999999991},0.44736842105263164,-0.36363636363636365,{"$f":"H17/G17-1","v":0.17142857142857126},9.7560975609756184E-2,0,0,0.17777777777777781,0.29245283018867929]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":0.29118136439267889},0.17793594306049823,0.22235225277940315,0.30555555555555558,-0.64456721915285453,0.43022035676810072,0.4017857142857143,0.79928952042628776,0.39404553415061294,0.400604686318972,0.49963530269876]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",16.2,11.4,9.1,8.1999999999999993,"-  ",9.1,7.9,13.1,9.1999999999999993,9.9,10]
[null,"Dividenden-Rendite (Jahresschlusskurs)",1.7899999999999999E-2,1.5599999999999999E-2,2.46E-2,3.7199999999999997E-2,4.6699999999999998E-2,4.7E-2,5.0599999999999999E-2,6.0900000000000003E-2,4.2900000000000001E-2,4.07E-2,4.99E-2]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":"Ja"},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":-1},null,"Eigenkapital (Shareholder Equity)",null,null,null,60747]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":2.6533046750179978E-2},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":7},null,"Current Assets"]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":8.6675190582916166E-3},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":7},null,"Current Liabilities"]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":"Ja"},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":7},null,"Fremdkapital (Debt)",null,null,null,742085]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":0.18022178009108727},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0.66666666666666663},null,"Gesamtkapital (Total Assets)",null,null,null,805787]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":-0.17116957701591881},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,103161]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":"Nein"},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,6603]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":0.11355831671524266},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,8848]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":0.18658093552781954},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":9.7666666666666675},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":7.5388409095703948E-2}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":8.0262925233974495E-3},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Nein"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":0.10869672576423527}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":0.10677104785216997},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":8.1944732292777121E-3}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":4.1609999999999994E-2},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":12.215994205475168}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":"Ja"},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":8.5768846754102804E-2}]

{"sheet":"APPL","index":2,"n_rows":40,"n_cols":20,"rows_kept":40,"cut":false,"hidden":false,"merged":[[1,16,1,17],[22,16,22,19],[23,10,23,13],[23,16,23,18],[24,4,24,7],[24,10,24,13],[24,16,24,18],[25,4,25,7],[25,10,25,13],[25,16,25,18],[26,4,26,7],[26,10,26,13],[26,16,26,18],[33,4,33,7],[33,10,33,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[32,4,32,7],[32,10,32,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[36,4,36,7],[36,10,36,13],[42,4,42,7],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[39,4,39,7],[39,10,39,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: 12.07.2015"]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Apple",null,null,null,null,"Kurs:",110.6]
[null,null,null,null,null,null,"KGV:",16.059999999999999]
[null,null,null,null,null,null,"Div.Rendite:",1.5800000000000002E-2]
[null,null,null,null,null,null,"Währung:","USD"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd.",8.2799999999999994,13.93,19.32,24.01,32.479999999999997,36.54,65.22,108.25,156.51,170.91,182.79]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":1},{"$f":"IF(E11>D11, 1, 0)","v":1},1,1,1,1,1,1,1,1]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":0.68236714975845425},{"$f":"E11/D11-1","v":0.38693467336683418},0.24275362318840576,0.35276967930029124,0.125,0.78489326765188827,0.65976694265562719,0.44581986143187069,9.2006900517538792E-2,6.9510268562401167E-2]
[null,"Ergebnis pro Aktie (EPS)",0.05,0.24,0.34,0.57999999999999996,0.78,0.91,2.2000000000000002,4.01,6.38,5.72,6.49]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":1},1,1,1,1,1,1,1,0,1]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":3.8},{"$f":"E14/D14-1","v":0.41666666666666674},0.70588235294117618,0.3448275862068968,0.16666666666666674,1.4175824175824179,0.82272727272727253,0.59102244389027447,-0.10344827586206895,0.1346153846153848]
[null,"Dividende pro Aktie",0,0,0,0,0,0,0,0,0.38,1.63,1.82]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,0,0,0,1,1,1]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2894736842105257,0.11656441717791433]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":0},0,0,0,0,0,0,0,5.9561128526645767E-2,0.28496503496503495,0.28043143297380585]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",54.99,33.54,33.11,38.29,20.89,29.11,18.55,13.67,15.01,11.58,14.96]
[null,"Dividenden-Rendite (Jahresschlusskurs)",0,0,0,0,0,0,0,0,4.0000000000000001E-3,2.3900000000000001E-2,1.8100000000000002E-2]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen",null,null,null,null,null,"Bewertung"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":"Ja"},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)",null,null,null,111547,null,"200 Tage Linie",null,null,106.51]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":0.41039944816386525},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":10},null,"Current Assets",null,null,null,68531,null,"Differenz Kurz 200 Tage",null,null,{"$f":"H4/T26-1","v":3.8400150220636364E-2}]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":0.38418223664333118},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":8},null,"Current Liabilities",null,null,null,63448]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":"Nein"},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":3},null,"Fremdkapital (Debt)",null,null,null,120292]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":0.57249984859065606},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0.7},null,"Gesamtkapital (Total Assets)",null,null,null,231839]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":0.82965425154346872},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,182795]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,39510]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,52503]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":22.871000000000002},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":0.48113992900245428}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Ja,"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":0.35420047155010892}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":0.17041998973425523}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"JA"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":4.5999999999999999E-3},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":1.0783974468161404}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":"Ja"},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":0.28722339232473537}]

{"sheet":"BASF","index":3,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"BASF",null,null,null,null,"Kurs:"]
[null,null,null,null,null,null,"KGV:"]
[null,null,null,null,null,null,"Div.Rendite:"]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd."]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Ergebnis pro Aktie (EPS)"]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dividende pro Aktie"]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)"]
[null,"Dividenden-Rendite (Jahresschlusskurs)"]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)"]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":0},null,"Current Assets"]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":0},null,"Current Liabilities"]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":0},null,"Fremdkapital (Debt)"]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":{"$error":"#DIV/0!"}},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0},null,"Gesamtkapital (Total Assets)"]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Umsatz (Revenue)"]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)"]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)"]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":{"$error":"#DIV/0!"}},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":{"$error":"#DIV/0!"}}]

{"sheet":"BAT","index":4,"n_rows":40,"n_cols":20,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[26,16,26,18],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13],[23,16,23,18],[24,16,24,18],[25,16,25,18]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: 25.06.2015"]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"British American Tobacco",null,null,null,null,"Kurs:",49.960999999999999]
[null,null,null,null,null,null,"KGV:",15.51]
[null,null,null,null,null,null,"Div.Rendite:",4.4200000000000003E-2]
[null,null,null,null,null,null,"Währung:","Pfund"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd.",null,null,null,null,null,14.21,14.88,15.4,15.19,15.26,13.97]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":0},0,0,1,1,1,0,1,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7149894440534856E-2,3.4946236559139754E-2,-1.3636363636363669E-2,4.6082949308756671E-3,-8.4534731323722134E-2]
[null,"Ergebnis pro Aktie (EPS)",null,null,null,1.05,1.23,1.37,1.45,1.57,1.98,2.0499999999999998,1.67]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},0,1,1,1,1,1,1,1,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},0.17142857142857126,0.11382113821138229,5.8394160583941535E-2,8.2758620689655338E-2,0.26114649681528657,3.5353535353535248E-2,-0.18536585365853653]
[null,"Dividende pro Aktie",null,null,null,0.66,0.84,1,1.1399999999999999,1.27,1.35,1.42,1.48]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},1,1,1,1,1,1,1,1]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},0.27272727272727271,0.19047619047619047,0.1399999999999999,0.11403508771929838,6.2992125984252079E-2,5.1851851851851816E-2,4.2253521126760507E-2]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.62857142857142856,0.68292682926829262,0.72992700729927007,0.78620689655172404,0.80891719745222923,0.68181818181818188,0.69268292682926835,0.88622754491017963]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",null,null,null,null,null,15.06,17.34,20,16.47,16.809999999999999,22.77]
[null,"Dividenden-Rendite (Jahresschlusskurs)",null,null,null,3.3599999999999998E-2,4.6699999999999998E-2,4.9599999999999998E-2,4.6300000000000001E-2,4.1599999999999998E-2,4.3299999999999998E-2,4.3900000000000002E-2,4.2299999999999997E-2]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen",null,null,null,null,null,"Bewertung"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)",null,null,null,5814,null,"200 Tage Linie"]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":-2.2933338059071052E-3},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":4},null,"Current Assets",null,null,null,9132,null,"Differenz Kurz 200 Tage",null,null,{"$f":"H4/T26-1","v":{"$error":"#DIV/0!"}}]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":7},null,"Current Liabilities",null,null,null,8769]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":8},null,"Fremdkapital (Debt)",null,null,null,{"$f":"O30-O26","v":20353}]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":5.0457391956776433E-2},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0.6333333333333333},null,"Gesamtkapital (Total Assets)",null,null,null,26167]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,42506]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,3393]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":8.2226517336432534E-2},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,4546]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":18.074999999999999},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":0.2221882523789506}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Ja,"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":0.58359133126934981}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":4.3463525162433958E-2},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":0.12966713799824206}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"JA"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":4.34125E-2},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":3.5006879944960438}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":"Ja"},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":0.10694960711428975}]

{"sheet":"BAY","index":5,"n_rows":40,"n_cols":20,"rows_kept":40,"cut":false,"hidden":false,"merged":[[42,4,42,7],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[39,4,39,7],[39,10,39,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[36,4,36,7],[36,10,36,13],[33,4,33,7],[33,10,33,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[32,4,32,7],[32,10,32,13],[25,4,25,7],[25,10,25,13],[25,16,25,18],[26,4,26,7],[26,10,26,13],[26,16,26,18],[1,16,1,17],[22,16,22,19],[23,10,23,13],[23,16,23,18],[24,4,24,7],[24,10,24,13],[24,16,24,18]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: 28.06.2015"]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Bayer",null,null,null,null,"Kurs:",132.98599999999999]
[null,null,null,null,null,null,"KGV:",19.489999999999998]
[null,null,null,null,null,null,"Div.Rendite:",1.8599999999999998E-2]
[null,null,null,null,null,null,"Währung:","EURO"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd.",29.76,27.38,28.96,32.380000000000003,32.92,21.17,35.090000000000003,36.53,39.76,40.159999999999997,42.24]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":1},1,1,0,1,1,1,1,1]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":-7.9973118279569988E-2},{"$f":"E11/D11-1","v":5.7706355003652288E-2},0.11809392265193375,1.6676961087090714E-2,-0.35692588092345079,0.65753424657534243,4.1037332573382601E-2,8.8420476320832053E-2,1.0060362173038184E-2,5.179282868525914E-2]
[null,"Ergebnis pro Aktie (EPS)",0.83,2.19,2.2200000000000002,5.84,2.2200000000000002,1.7,1.57,2.99,2.96,3.86,4.1399999999999997]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":1},1,1,0,0,0,1,0,1,1]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":1.6385542168674698},{"$f":"E14/D14-1","v":1.3698630136986356E-2},1.6306306306306304,-0.61986301369863006,-0.23423423423423428,-7.6470588235294068E-2,0.90445859872611467,-1.0033444816053616E-2,0.30405405405405395,7.2538860103626979E-2]
[null,"Dividende pro Aktie",0.55000000000000004,0.95,1,1.35,1.4,1.4,1.5,1.65,1.9,2.1,2.25]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":1},{"$f":"IF(E17>D17, 1, 0)","v":1},1,1,0,1,1,1,1,1]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":0.72727272727272707},{"$f":"E17/D17-1","v":5.2631578947368363E-2},0.35000000000000009,3.7037037037036979E-2,0,7.1428571428571397E-2,9.9999999999999867E-2,0.1515151515151516,0.10526315789473695,7.1428571428571397E-2]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":0.66265060240963869},0.43378995433789952,0.4504504504504504,0.23116438356164384,0.63063063063063052,0.82352941176470584,0.95541401273885351,0.55183946488294311,0.64189189189189189,0.54404145077720212,0.5434782608695653]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",30.21,16.14,18.46,10.14,18.47,34.049999999999997,35.15,16.54,24.3,26.44,27.28]
[null,"Dividenden-Rendite (Jahresschlusskurs)",2.2100000000000002E-2,2.69E-2,2.46E-2,2.1600000000000001E-2,3.3700000000000001E-2,2.5000000000000001E-2,2.7099999999999999E-2,3.3399999999999999E-2,2.64E-2,2.06E-2,1.9900000000000001E-2]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen",null,null,null,null,null,"Bewertung"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":"Ja"},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)",null,null,null,20218,null,"200 Tage Linie",null,null,123.16]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":0.16976904926557088},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":8},null,"Current Assets",null,null,null,22227,null,"Differenz Kurz 200 Tage",null,null,{"$f":"H4/T26-1","v":7.9782396882104534E-2}]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":6.0442348586751037E-2},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":5},null,"Current Liabilities",null,null,null,15503]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":"Nein"},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":9},null,"Fremdkapital (Debt)",null,null,null,{"$f":"34513+15503","v":50016}]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":0.23890949596648955},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0.73333333333333328},null,"Gesamtkapital (Total Assets)",null,null,null,70234]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":0.36233337095346707},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,42239]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":"Nein"},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,3443]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":9.9927090453406239E-2},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,5506]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":0.16665767955241637},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":22.696999999999999},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":0.28786627559301764}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":0.19647779969754484},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Ja,"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":0.17029379760609359}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":0.16953521189515555},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":4.9021841273457302E-2}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"JA"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":2.5919999999999999E-2},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":2.4738351963596794}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":"Nein"},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":0.13035346480740548}]

{"sheet":"BBL","index":6,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"BHP Billiton",null,null,null,null,"Kurs:"]
[null,null,null,null,null,null,"KGV:"]
[null,null,null,null,null,null,"Div.Rendite:"]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd."]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Ergebnis pro Aktie (EPS)"]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dividende pro Aktie"]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)"]
[null,"Dividenden-Rendite (Jahresschlusskurs)"]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)"]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":0},null,"Current Assets"]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":0},null,"Current Liabilities"]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":0},null,"Fremdkapital (Debt)"]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":{"$error":"#DIV/0!"}},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0},null,"Gesamtkapital (Total Assets)"]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Umsatz (Revenue)"]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)"]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)"]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":{"$error":"#DIV/0!"}},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":{"$error":"#DIV/0!"}}]

{"sheet":"BLK","index":7,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: 15.05.2015"]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Blackrock",null,null,null,null,"Kurs:",368.64]
[null,null,null,null,null,null,"KGV:",18.7]
[null,null,null,null,null,null,"Div.Rendite:",2.3699999999999999E-2]
[null,null,null,null,null,null,"Währung:","USD"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd.",0.72531000000000001,1.1910000000000001,2.0979999999999999,4.8449999999999998,5.0640000000000001,4.7,8.6120000000000001,9.0809999999999995,9.3369999999999997,10.18,11.08]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":1},{"$f":"IF(E11>D11, 1, 0)","v":1},1,1,0,1,1,1,1,1]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":0.64205649997931924},{"$f":"E11/D11-1","v":0.76154492023509635},1.3093422306959011,4.5201238390093046E-2,-7.1879936808846745E-2,0.8323404255319149,5.4458894565722282E-2,2.8190727893403933E-2,9.0285959087501366E-2,8.8408644400785885E-2]
[null,"Ergebnis pro Aktie (EPS)",2.1709999999999998,3.5070000000000001,3.5659999999999998,7.5190000000000001,5.76,6.1219999999999999,10.6,12.38,13.81,16.87,19.260000000000002]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":1},1,1,0,1,1,1,1,1,1]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":0.61538461538461564},{"$f":"E14/D14-1","v":1.6823495865411875E-2},1.108524957936063,-0.23394068360154285,6.2847222222222276E-2,0.73146030708918652,0.16792452830188687,0.11550888529886905,0.2215785662563361,0.1416716064018968]
[null,"Dividende pro Aktie",{"$f":"4*0.25","v":1},{"$f":"4*0.3","v":1.2},{"$f":"4*0.42","v":1.68},{"$f":"4*0.67","v":2.68},{"$f":"4*0.78","v":3.12},{"$f":"4*0.78","v":3.12},4,{"$f":"4*1.375","v":5.5},{"$f":"4*1.5","v":6},{"$f":"4*1.68","v":6.72},{"$f":"4*1.93","v":7.72}]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":1},{"$f":"IF(E17>D17, 1, 0)","v":1},1,1,0,1,1,1,1,1]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":0.19999999999999996},{"$f":"E17/D17-1","v":0.39999999999999991},0.59523809523809534,0.16417910447761197,0,0.28205128205128194,0.375,9.0909090909090828E-2,0.11999999999999988,0.14880952380952372]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":0.46061722708429298},0.34217279726261762,0.47111609646662927,0.35643037637983777,0.54166666666666674,0.50963737340738324,0.37735849056603776,0.44426494345718898,0.43446777697320782,0.39834024896265557,0.40083073727933538]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)"]
[null,"Dividenden-Rendite (Jahresschlusskurs)"]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":"Nein"},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)",null,null,null,27366]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":0.21873693029586566},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":9},null,"Current Assets"]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":0.37799496039708919},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":8},null,"Current Liabilities"]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":"Nein"},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":9},null,"Fremdkapital (Debt)",null,null,null,4938]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":0.27562877866963509},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0.8666666666666667},null,"Gesamtkapital (Total Assets)",null,null,null,41080]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":0.29477835011549453},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,11081]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":"Nein"},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,3264]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":0.20335397935397928},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,4474]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":0.23761870964856033},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":0.66616358325219083}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":0.30346400672038132},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":0.11927208945406709}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":0.2325732294398267},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":7.945472249269718E-2}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":{"$error":"#DIV/0!"}},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":0.18044288533216399}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":0.40375417381102791}]

{"sheet":"BP","index":8,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"British Petroleum",null,null,null,null,"Kurs:",6.0650000000000004]
[null,null,null,null,null,null,"KGV:",9.5399999999999991]
[null,null,null,null,null,null,"Div.Rendite:",6.2100000000000002E-2]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd.",294.84899999999999,255.15899999999999,274.31599999999997,291.43799999999999,365.7,246.13800000000001,302.54500000000002,375.517,375.58,379.13600000000002,353.56799999999998]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":1},1,1,0,1,1,1,1,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":-0.13461127560208785},{"$f":"E11/D11-1","v":7.5078676433125935E-2},6.2417066448912983E-2,0.25481234430650779,-0.32694011484823626,0.22916819020224422,0.24119387198598541,1.6776870288159884E-4,9.4680227914161197E-3,-6.743754220121545E-2]
[null,"Ergebnis pro Aktie (EPS)",0.72,1.06,1.1000000000000001,1.0900000000000001,1.1299999999999999,0.88,-0.2,1.36,0.61,1.24,0.21]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":1},1,0,1,0,0,1,0,1,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":0.47222222222222232},{"$f":"E14/D14-1","v":3.7735849056603765E-2},-9.0909090909091494E-3,3.6697247706421798E-2,-0.22123893805309724,-1.2272727272727273,{"$f":"-(J14/I14-1)","v":7.8},-0.55147058823529416,1.0327868852459017,-0.83064516129032262]
[null,"Dividende pro Aktie",0.28000000000000003,0.35,0.38,0.42,0.55000000000000004,0.56000000000000005,0.14000000000000001,0.28000000000000003,0.33,0.37,0.39]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":1},{"$f":"IF(E17>D17, 1, 0)","v":1},1,1,1,0,1,1,1,1]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":0.24999999999999978},{"$f":"E17/D17-1","v":8.5714285714285854E-2},0.10526315789473673,0.30952380952380976,1.8181818181818299E-2,-0.75,1,0.1785714285714286,0.1212121212121211,5.4054054054054168E-2]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":0.38888888888888895},0.330188679245283,0.3454545454545454,0.38532110091743116,0.48672566371681425,0.63636363636363646,-0.70000000000000007,0.20588235294117649,0.54098360655737709,0.29838709677419356,1.8571428571428572]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",12.8,11,5.2,5.6,4.7,7.6,"-  ",4.0999999999999996,11,6.5,31.1]
[null,"Dividenden-Rendite (Jahresschlusskurs)",3.0300000000000001E-2,3.0099999999999998E-2,6.7000000000000004E-2,6.83E-2,0.1046,8.4000000000000005E-2,2.5499999999999998E-2,5.0299999999999997E-2,4.9500000000000002E-2,4.5199999999999997E-2,6.0900000000000003E-2]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":"Ja"},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":-1},null,"Eigenkapital (Shareholder Equity)",null,null,null,111441]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":8.2512062296262373E-2},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":7},null,"Current Assets",null,null,null,87262]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":3.4331700821953449E-2},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":5},null,"Current Liabilities",null,null,null,63615]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":"Ja"},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":9},null,"Fremdkapital (Debt)",null,null,null,171663]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":1.2446796816895114},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0.66666666666666663},null,"Gesamtkapital (Total Assets)",null,null,null,284305]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":0.6539723880288798},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,353568]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":"Nein"},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,4003]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":0.12076752076752077},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,6412]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":0.13725206751522542},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":9.6444444444444439},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":0.39197692618842439}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":0.27518538545535293},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Ja,"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":3.5920352473506161E-2}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":0.48265308825109815},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":1.4079949350169712E-2}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"JA"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":5.8540000000000002E-2},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":1.5403935714862573}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":"Ja"},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":1.8135125350710473E-2}]

{"sheet":"BUD","index":9,"n_rows":40,"n_cols":20,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[26,16,26,18],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13],[23,16,23,18],[24,16,24,18],[25,16,25,18]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: 17.06.2015"]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Anheuser-Busch",null,null,null,null,"Kurs:",108.123]
[null,null,null,null,null,null,"KGV:",20.99]
[null,null,null,null,null,null,"Div.Rendite:",2.8000000000000001E-2]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd.",null,null,null,null,23.51,36.76,36.299999999999997,39.049999999999997,39.76,43.2]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":0},0,1,1,0,1,1,1,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.56358996171841746,-1.2513601741022895E-2,7.575757575757569E-2,1.8181818181818299E-2,8.6519114688129006E-2,-1]
[null,"Ergebnis pro Aktie (EPS)",null,null,null,null,1.93,2.91,2.5299999999999998,3.67,4.53,8.9]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},0,0,1,1,0,1,1,1,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.50777202072538863,-0.13058419243986263,0.45059288537549413,0.23433242506812002,0.96467991169977929,-1]
[null,"Dividende pro Aktie",null,null,null,null,0.35,0.55000000000000004,1.07,1.55,2.23,2.83]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,1,1,1,1,1,1,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.57142857142857162,0.94545454545454533,0.44859813084112155,0.43870967741935485,0.26905829596412567,-1]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.18134715025906736,0.18900343642611683,0.42292490118577081,0.42234332425068122,0.49227373068432667,0.31797752808988766,{"$error":"#DIV/0!"}]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",null,null,null,null,null,17.100000000000001,23.05,16.53,19.36,11.51]
[null,"Dividenden-Rendite (Jahresschlusskurs)",null,null,null,null,null,1.12E-2,1.8499999999999999E-2,2.5700000000000001E-2,2.5600000000000001E-2,2.75E-2]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen",null,null,null,null,null,"Bewertung"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)",null,null,null,54257,null,"200 Tage Linie",null,null,100.24]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":-0.16641101862269997},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":5},null,"Current Assets",null,null,null,18541,null,"Differenz Kurz 200 Tage",null,null,{"$f":"H4/T26-1","v":7.8641260973663307E-2}]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":5},null,"Current Liabilities",null,null,null,27208]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":6},null,"Fremdkapital (Debt)",null,null,null,61085]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":0.10380420594070613},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/18","v":0.88888888888888884},null,"Gesamtkapital (Total Assets)",null,null,null,142550]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,47063]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,11302]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":0.22036412993582949},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,15111]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":17.510000000000002},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":0.38061732725359521}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Nein"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":0.20830491918093519}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":5.2585772417945209E-2},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":7.9284461592423708E-2}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":2.1700000000000001E-2},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":1.1258455130213614}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":"Ja"},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":0.32108025412744617}]

{"sheet":"CARL","index":10,"n_rows":40,"n_cols":20,"rows_kept":40,"cut":false,"hidden":false,"merged":[[1,16,1,17],[22,16,22,19],[23,10,23,13],[23,16,23,18],[24,4,24,7],[24,10,24,13],[24,16,24,18],[25,4,25,7],[25,10,25,13],[25,16,25,18],[26,4,26,7],[26,10,26,13],[26,16,26,18],[33,4,33,7],[33,10,33,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[32,4,32,7],[32,10,32,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[36,4,36,7],[36,10,36,13],[42,4,42,7],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[39,4,39,7],[39,10,39,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: 12.06.2015"]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Carlsberg",null,null,null,null,"Kurs:",81.260000000000005]
[null,null,null,null,null,null,"KGV:",15.66]
[null,null,null,null,null,null,"Div.Rendite:",1.6400000000000001E-2]
[null,null,null,null,null,null,"Währung:","DKK"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd.",null,null,null,null,null,59.38,60.05,63.56,67.2,66.55,64.510000000000005]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":0},0,0,1,1,1,1,0,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.128326035702254E-2,5.8451290591174043E-2,5.7268722466960353E-2,-9.6726190476191798E-3,-3.0653643876784264E-2]
[null,"Ergebnis pro Aktie (EPS)",null,null,null,null,null,23.6,35.1,33.799999999999997,36.799999999999997,35.9,28.9]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},0,0,0,1,1,0,1,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.48728813559322037,-3.7037037037037202E-2,8.8757396449704151E-2,-2.4456521739130377E-2,-0.19498607242339838]
[null,"Dividende pro Aktie",null,null,null,null,null,3.5,5,5.5,6,8]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,1,1,1,1,1,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.4285714285714286,0.10000000000000009,9.0909090909090828E-2,0.33333333333333326,-1]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.14830508474576271,0.14245014245014245,0.16272189349112429,0.16304347826086957,0.22284122562674097,0]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",null,null,null,null,null,16.579999999999998,16.309999999999999,12.35,15.78,17.43]
[null,"Dividenden-Rendite (Jahresschlusskurs)",null,null,null,null,null,8.8999999999999999E-3,8.6999999999999994E-3,1.32E-2,1.03E-2,1.2800000000000001E-2]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen",null,null,null,null,null,"Bewertung"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)",null,null,null,55997,null,"200 Tage Linie",null,null,72.67]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":1.7335402098150699E-2},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":4},null,"Current Assets",null,null,null,17575,null,"Differenz Kurz 200 Tage",null,null,{"$f":"H4/T26-1","v":0.11820558689968363}]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":3},null,"Current Liabilities",null,null,null,26523]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":5},null,"Fremdkapital (Debt)",null,null,null,80986]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":6.3913180168671715E-2},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/15","v":0.8},null,"Gesamtkapital (Total Assets)",null,null,null,136983]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,91569]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,4938]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":-9.4372294372294437E-3},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,9230]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(H21:L21)","v":15.690000000000001},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":0.40878795178963812}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Ja,"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":8.818329553368931E-2}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":2.3937117609864323E-2},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":3.6048268763277193E-2}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(H22:L22)","v":1.078E-2},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":1.4462560494312195}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":"Ja"},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":0.10079830510325546}]

{"sheet":"CAT","index":11,"n_rows":40,"n_cols":20,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[26,16,26,18],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13],[23,16,23,18],[24,16,24,18],[25,16,25,18]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: 25.06.2015"]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Caterpillar",null,null,null,null,"Kurs:",77.3]
[null,null,null,null,null,null,"KGV:",12.59]
[null,null,null,null,null,null,"Div.Rendite:",2.98E-2]
[null,null,null,null,null,null,"Währung:","USD"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd.",28.34,34.01,38.869999999999997,41.96,48.04,29.54,39.869999999999997,57.39,63.07,52.69,52.14]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":1},{"$f":"IF(E11>D11, 1, 0)","v":1},1,1,0,1,1,1,0,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":0.2000705716302047},{"$f":"E11/D11-1","v":0.14289914730961484},7.9495755081039565E-2,0.14489990467111524,-0.38509575353871772,0.34969532836831418,0.43942814145974429,9.8971946332113703E-2,-0.16457903916283501,-1.0438413361169019E-2]
[null,"Ergebnis pro Aktie (EPS)",2.98,4.21,5.37,5.55,5.83,1.45,4.28,7.64,8.7100000000000009,5.87,5.99]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":1},1,1,1,0,1,1,1,0,1]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":0.41275167785234901},{"$f":"E14/D14-1","v":0.27553444180522568},3.3519553072625552E-2,5.0450450450450601E-2,-0.75128644939965694,1.9517241379310346,0.78504672897196248,0.14005235602094257,-0.32606199770378885,2.0442930153321992E-2]
[null,"Dividende pro Aktie",0.8,0.96,1.1499999999999999,1.38,1.62,1.68,1.74,1.82,2.02,2.3199999999999998,2.7]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":1},{"$f":"IF(E17>D17, 1, 0)","v":1},1,1,1,1,1,1,1,1]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":0.19999999999999996},{"$f":"E17/D17-1","v":0.19791666666666652},0.19999999999999996,0.17391304347826098,3.7037037037036979E-2,3.5714285714285809E-2,4.5977011494252817E-2,0.10989010989010994,0.14851485148514842,0.16379310344827602]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":0.26845637583892618},0.22802850356294535,0.21415270018621971,0.24864864864864863,0.27787307032590053,1.1586206896551725,0.40654205607476634,0.23821989528795814,0.23191733639494833,0.39522998296422485,0.45075125208681138]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",16.350000000000001,13.58,11.2,12.79,7.55,39.78,22.16,11.9,10.33,15.29,15.02]
[null,"Dividenden-Rendite (Jahresschlusskurs)",1.6400000000000001E-2,1.66E-2,1.8800000000000001E-2,1.9E-2,3.6299999999999999E-2,2.9499999999999998E-2,1.8599999999999998E-2,2.01E-2,2.2499999999999999E-2,2.5499999999999998E-2,2.9499999999999998E-2]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen",null,null,null,null,null,"Bewertung"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":"Ja"},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)",null,null,null,16826,null,"200 Tage Linie",null,null,80.39]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":0.14261559272723362},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":7},null,"Current Assets",null,null,null,38867,null,"Differenz Kurz 200 Tage",null,null,{"$f":"H4/T26-1","v":-3.8437616618982484E-2}]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":8.9534758878942494E-2},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":7},null,"Current Liabilities",null,null,null,27877]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":"Ja"},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":10},null,"Fremdkapital (Debt)",null,null,null,67855]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":0.51424083107469454},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0.8},null,"Gesamtkapital (Total Assets)",null,null,null,84681]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":0.2592173829154466},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,65875]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":"Nein"},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,5681]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":0.1007778724064146},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,8573]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":0.13127561092140375},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":15.960000000000003},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":0.19869864550489483}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":0.16000925090526427},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Ja,"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":0.33763223582550816}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":0.25254476540278087},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":6.7087067937317696E-2}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"JA"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":2.3640000000000001E-2},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":4.0327469392606679}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":"Ja"},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":0.13014041745730551}]

{"sheet":"CL","index":12,"n_rows":40,"n_cols":20,"rows_kept":40,"cut":false,"hidden":false,"merged":[[26,16,26,18],[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13],[23,16,23,18],[24,16,24,18],[25,16,25,18]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: 12.07.2015"]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Colgate Palmolive",null,null,null,null,"Kurs:",59.774999999999999]
[null,null,null,null,null,null,"KGV:",21.11]
[null,null,null,null,null,null,"Div.Rendite:",2.3199999999999998E-2]
[null,null,null,null,null,null,"Währung:","USD"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd.",10.58,11.4,12.24,13.79,15.33,15.33,15.56,16.73,17.09,17.420000000000002,17.28]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":1},{"$f":"IF(E11>D11, 1, 0)","v":1},1,1,0,1,1,1,1,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":7.7504725897920679E-2},{"$f":"E11/D11-1","v":7.3684210526315796E-2},0.12663398692810457,0.11167512690355341,0,1.5003261578603988E-2,7.5192802056555319E-2,2.1518230723251541E-2,1.9309537741369232E-2,-8.036739380023028E-3]
[null,"Ergebnis pro Aktie (EPS)",1.23,1.27,1.29,1.68,1.91,2.27,2.23,2.4900000000000002,2.6,2.41,2.38]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":1},1,1,1,1,0,1,1,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":3.2520325203251987E-2},{"$f":"E14/D14-1","v":1.5748031496062964E-2},0.30232558139534871,0.13690476190476186,0.18848167539267013,-1.7621145374449365E-2,0.11659192825112119,4.417670682730912E-2,-7.3076923076923039E-2,-1.2448132780083054E-2]
[null,"Dividende pro Aktie",0.48,0.56000000000000005,0.63,0.7,0.78,0.86,1.01,1.1399999999999999,1.22,1.33,1.42]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":1},{"$f":"IF(E17>D17, 1, 0)","v":1},1,1,1,1,1,1,1,1]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":0.16666666666666674},{"$f":"E17/D17-1","v":0.125},0.11111111111111094,0.11428571428571432,0.10256410256410242,0.17441860465116288,0.12871287128712861,7.0175438596491224E-2,9.0163934426229497E-2,6.7669172932330657E-2]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":0.3902439024390244},0.44094488188976383,0.48837209302325579,0.41666666666666663,0.40837696335078538,0.3788546255506608,0.45291479820627806,0.45783132530120474,0.46923076923076923,0.55186721991701249,0.59663865546218486]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",20.3,20.96,24.71,22.84,17.559999999999999,17.71,18.02,18.23,19.78,26.74,28.79]
[null,"Dividenden-Rendite (Jahresschlusskurs)",1.8800000000000001E-2,2.0199999999999999E-2,1.9199999999999998E-2,1.7999999999999999E-2,2.2800000000000001E-2,2.0899999999999998E-2,2.53E-2,2.46E-2,2.3300000000000001E-2,2.0400000000000001E-2,2.0500000000000001E-2]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen",null,null,null,null,null,"Bewertung"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":"Nein"},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)",null,null,null,1385,null,"200 Tage Linie",null,null,61]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":2.4597418543951411E-2},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":8},null,"Current Assets",null,null,null,4863,null,"Differenz Kurz 200 Tage",null,null,{"$f":"H4/T26-1","v":-2.0081967213114726E-2}]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":5.1248514297565148E-2},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":7},null,"Current Liabilities",null,null,null,3946]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":"Nein"},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":10},null,"Fremdkapital (Debt)",null,null,null,12074]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":1.152448676939497E-2},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0.83333333333333337},null,"Gesamtkapital (Total Assets)",null,null,null,13459]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":7.3360280923907048E-2},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,17277]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":"Nein"},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,2339]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":0.10622800437866857},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,3557]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":0.11507676165209373},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":21.533999999999999},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":0.10290511925105877}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":7.9895185624521969E-2},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Ja,"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":1.6888086642599278}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":4.7449969897338316E-2},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":0.17378705698788915}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"JA"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":2.1520000000000001E-2},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":8.7176895306859201}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":"Ja"},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":0.20588065057591018}]

{"sheet":"CLX","index":13,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Clorox",null,null,null,null,"Kurs:"]
[null,null,null,null,null,null,"KGV:"]
[null,null,null,null,null,null,"Div.Rendite:"]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd."]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Ergebnis pro Aktie (EPS)"]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dividende pro Aktie"]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)"]
[null,"Dividenden-Rendite (Jahresschlusskurs)"]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)"]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":0},null,"Current Assets"]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":0},null,"Current Liabilities"]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":0},null,"Fremdkapital (Debt)"]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":{"$error":"#DIV/0!"}},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0},null,"Gesamtkapital (Total Assets)"]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Umsatz (Revenue)"]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)"]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)"]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":{"$error":"#DIV/0!"}},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":{"$error":"#DIV/0!"}}]

{"sheet":"COP","index":14,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Conoco Philips",null,null,null,null,"Kurs:"]
[null,null,null,null,null,null,"KGV:"]
[null,null,null,null,null,null,"Div.Rendite:"]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd."]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Ergebnis pro Aktie (EPS)"]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dividende pro Aktie"]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)"]
[null,"Dividenden-Rendite (Jahresschlusskurs)"]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)"]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":0},null,"Current Assets"]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":0},null,"Current Liabilities"]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":0},null,"Fremdkapital (Debt)"]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":{"$error":"#DIV/0!"}},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0},null,"Gesamtkapital (Total Assets)"]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Umsatz (Revenue)"]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)"]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)"]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":{"$error":"#DIV/0!"}},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":{"$error":"#DIV/0!"}}]

{"sheet":"CSCO","index":15,"n_rows":40,"n_cols":20,"rows_kept":40,"cut":false,"hidden":false,"merged":[[26,16,26,18],[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13],[23,16,23,18],[24,16,24,18],[25,16,25,18]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: 22.06.2015"]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Cisco Systems",null,null,null,null,"Kurs:",25.420999999999999]
[null,null,null,null,null,null,"KGV:",13.59]
[null,null,null,null,null,null,"Div.Rendite:",2.5600000000000001E-2]
[null,null,null,null,null,null,"Währung:","USD"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd.",22.05,24.8,28.48,34.92,39.54,36.119999999999997,40.04,43.22,46.06,48.61,47.14]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":1},{"$f":"IF(E11>D11, 1, 0)","v":1},1,1,0,1,1,1,1,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":0.12471655328798192},{"$f":"E11/D11-1","v":0.14838709677419359},0.226123595505618,0.13230240549828176,-8.649468892261003E-2,0.10852713178294571,7.942057942057934E-2,6.5710319296621966E-2,5.5362570560138824E-2,-3.0240691215799198E-2]
[null,"Ergebnis pro Aktie (EPS)",0.64,0.88,0.91,1.21,1.35,1.05,1.35,1.17,1.5,1.87,1.5]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":1},1,1,1,0,1,0,1,1,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":0.375},{"$f":"E14/D14-1","v":3.4090909090909172E-2},0.32967032967032961,0.11570247933884303,-0.22222222222222221,0.28571428571428581,-0.13333333333333341,0.28205128205128216,0.24666666666666681,-0.19786096256684493]
[null,"Dividende pro Aktie",0,0,0,0,0,0,0,0.12,0.28000000000000003,0.62,0.72]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,0,0,1,1,1,1]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3333333333333335,1.214285714285714,0.16129032258064502]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":0},0,0,0,0,0,0,0.10256410256410256,0.18666666666666668,0.33155080213903743,0.48]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",32.14,21.12,19.41,23.89,17.02,20.76,16.8,13.37,10.51,13.81]
[null,"Dividenden-Rendite (Jahresschlusskurs)",null,null,null,null,null,null,null,7.4999999999999997E-3,1.7600000000000001E-2,2.4199999999999999E-2]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen",null,null,null,null,null,"Bewertung"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":"Nein"},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)",null,null,null,56661,null,"200 Tage Linie",null,null,23.95]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":5.5755981968897327E-2},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":8},null,"Current Assets",null,null,null,67114,null,"Differenz Kurz 200 Tage",null,null,{"$f":"H4/T26-1","v":6.1419624217118995E-2}]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":8.2381487198795192E-2},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":7},null,"Current Liabilities",null,null,null,19809]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":"Nein"},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":4},null,"Fremdkapital (Debt)",null,null,null,48473]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":9.6647587706411284E-2},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0.6333333333333333},null,"Gesamtkapital (Total Assets)",null,null,null,105134]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":0.11154794344099161},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,47142]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,7853]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,9345]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(C21:M21)","v":18.883000000000003},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":0.53894078033747406}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Ja,"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":0.13859621256243271}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":7.4695150950215922E-2}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"JA"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"JA"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":1.6433333333333331E-2},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":0.85549143149609075}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":"Ja"},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":0.19823087692503499}]

{"sheet":"CVS","index":16,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"CVS Health",null,null,null,null,"Kurs:",100.46]
[null,null,null,null,null,null,"KGV:",17.12]
[null,null,null,null,null,null,"Div.Rendite:",1.3899999999999999E-2]
[null,null,null,null,null,null,"Währung:","USD"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd.",30.59,37.01,43.81,76.33,87.47,98.73,96.41,107.1,123.13,126.76,139.37]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":1},{"$f":"IF(E11>D11, 1, 0)","v":1},1,1,1,0,1,1,1,1]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":0.20987250735534491},{"$f":"E11/D11-1","v":0.18373412591191585},0.74229627938826748,0.14594523778330926,0.12872985023436612,-2.3498430061784759E-2,0.11088061404418625,0.149673202614379,2.9481036303094399E-2,9.9479331019248995E-2]
[null,"Ergebnis pro Aktie (EPS)",1.1399999999999999,1.49,1.65,1.97,2.23,2.58,2.5099999999999998,2.59,3.05,3.78,3.98]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":1},1,1,1,1,0,1,1,1,1]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":0.30701754385964919},{"$f":"E14/D14-1","v":0.10738255033557031},0.19393939393939408,0.13197969543147203,0.15695067264573992,-2.7131782945736593E-2,3.1872509960159334E-2,0.1776061776061777,0.23934426229508188,5.2910052910053018E-2]
[null,"Dividende pro Aktie",0.13,0.14000000000000001,0.16,0.23,0.26,0.31,0.35,0.5,0.65,0.9,1.1000000000000001]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":1},{"$f":"IF(E17>D17, 1, 0)","v":1},1,1,1,1,1,1,1,1]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":7.6923076923077094E-2},{"$f":"E17/D17-1","v":0.14285714285714279},0.4375,0.13043478260869557,0.19230769230769229,0.12903225806451601,0.4285714285714286,0.30000000000000004,0.38461538461538458,0.22222222222222232]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":0.11403508771929825},9.3959731543624164E-2,9.6969696969696983E-2,0.116751269035533,0.11659192825112108,0.12015503875968991,0.13944223107569723,0.19305019305019305,0.21311475409836067,0.23809523809523811,0.27638190954773872]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",19.670000000000002,17.57,18.64,21.65,12.87,12.12,13.83,15.29,15.35,18.39]
[null,"Dividenden-Rendite (Jahresschlusskurs)",5.7999999999999996E-3,5.3E-3,5.1999999999999998E-3,5.7999999999999996E-3,8.9999999999999993E-3,9.5999999999999992E-3,1.01E-2,1.23E-2,1.34E-2,1.26E-2]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":"Nein"},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)",null,null,null,37963]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":7.3203150783824777E-2},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":9},null,"Current Assets",null,null,null,25983]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":0.17765937545923277},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":8},null,"Current Liabilities",null,null,null,19027]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":"Nein"},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":10},null,"Fremdkapital (Debt)",null,null,null,36289]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":9.4920243965147061E-2},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0.9},null,"Gesamtkapital (Total Assets)",null,null,null,74252]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":0.1371871076037561},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,139367]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":"Ja"},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,4644]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":0.2928882586947103},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,8799]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":0.24444639881701594},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:L21)","v":16.189999999999998},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":0.51127242363842051}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":0.18643096062666828},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Nein"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":0.12232963675157391}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":0.15367055114789405},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":6.2543769864784785E-2}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"JA"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:L22)","v":9.2555555555555533E-3},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":0.95590443326396757}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":"Ja"},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":6.3135462483945262E-2}]

{"sheet":"CVX","index":17,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Chevron",null,null,null,null,"Kurs:"]
[null,null,null,null,null,null,"KGV:"]
[null,null,null,null,null,null,"Div.Rendite:"]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd."]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Ergebnis pro Aktie (EPS)"]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dividende pro Aktie"]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)"]
[null,"Dividenden-Rendite (Jahresschlusskurs)"]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)"]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":0},null,"Current Assets"]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":0},null,"Current Liabilities"]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":0},null,"Fremdkapital (Debt)"]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":{"$error":"#DIV/0!"}},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0},null,"Gesamtkapital (Total Assets)"]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Umsatz (Revenue)"]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)"]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)"]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":{"$error":"#DIV/0!"}},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":{"$error":"#DIV/0!"}}]

{"sheet":"DE","index":18,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"John Deere",null,null,null,null,"Kurs:"]
[null,null,null,null,null,null,"KGV:"]
[null,null,null,null,null,null,"Div.Rendite:"]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd."]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Ergebnis pro Aktie (EPS)"]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dividende pro Aktie"]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)"]
[null,"Dividenden-Rendite (Jahresschlusskurs)"]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)"]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":0},null,"Current Assets"]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":0},null,"Current Liabilities"]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":0},null,"Fremdkapital (Debt)"]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":{"$error":"#DIV/0!"}},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0},null,"Gesamtkapital (Total Assets)"]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Umsatz (Revenue)"]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)"]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)"]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":{"$error":"#DIV/0!"}},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":{"$error":"#DIV/0!"}}]

{"sheet":"DEO","index":19,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Diageo",null,null,null,null,"Kurs:",25.925000000000001]
[null,null,null,null,null,null,"KGV:",19.52]
[null,null,null,null,null,null,"Div.Rendite:",2.8500000000000001E-2]
[null,null,null,null,null,null,"Währung:","€"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd.",8.891,9.0359999999999996,7.26,7.4809999999999999,8.09,9.3109999999999999,9.7799999999999994,9.9359999999999999,10.762,11.433,10.257999999999999]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":1},{"$f":"IF(E11>D11, 1, 0)","v":0},1,1,1,1,1,1,1,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":1.6308626701158513E-2},{"$f":"E11/D11-1","v":-0.19654714475431601},3.0440771349862228E-2,8.1406229113754947E-2,0.15092707045735487,5.0370529481258641E-2,1.5950920245398903E-2,8.3132045088566864E-2,6.2349005761010989E-2,-0.10277267558820968]
[null,"Ergebnis pro Aktie (EPS)",0.46,0.46,0.67,0.55000000000000004,0.59,0.65,0.66,0.76,0.78,0.99,0.9]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},1,0,1,1,1,1,1,1,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":0},{"$f":"E14/D14-1","v":0.45652173913043481},-0.17910447761194026,7.2727272727272529E-2,0.10169491525423746,1.538461538461533E-2,0.15151515151515138,2.6315789473684292E-2,0.26923076923076916,-9.0909090909090828E-2]
[null,"Dividende pro Aktie",0.28000000000000003,0.3,0.31,0.33,0.34,0.36,0.38,0.4,0.44,0.47,0.52]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":1},{"$f":"IF(E17>D17, 1, 0)","v":1},1,1,1,1,1,1,1,1]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":7.1428571428571397E-2},{"$f":"E17/D17-1","v":3.3333333333333437E-2},6.4516129032258229E-2,3.0303030303030276E-2,5.8823529411764497E-2,5.555555555555558E-2,5.2631578947368363E-2,9.9999999999999867E-2,6.8181818181818121E-2,0.1063829787234043]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":0.60869565217391308},0.65217391304347816,0.46268656716417905,0.6,0.57627118644067798,0.55384615384615377,0.57575757575757569,0.52631578947368418,0.5641025641025641,0.47474747474747475,0.57777777777777783]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",16.2,17.899999999999999,13.6,18.899999999999999,15.7,13.4,16.100000000000001,16.8,21.1,18.899999999999999,20.8]
[null,"Dividenden-Rendite (Jahresschlusskurs)",3.7600000000000001E-2,3.6499999999999998E-2,3.4099999999999998E-2,3.1800000000000002E-2,3.6799999999999999E-2,4.1300000000000003E-2,3.5799999999999998E-2,3.1399999999999997E-2,2.6499999999999999E-2,2.52E-2,2.7699999999999999E-2]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":"Ja"},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)",null,null,null,6823]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":2.1805964997605141E-2},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":8},null,"Current Assets",null,null,null,7469]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":1.9156537785584026E-2},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":7},null,"Current Liabilities",null,null,null,4851]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":"Nein"},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":10},null,"Fremdkapital (Debt)",null,null,null,15374]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":7.430744693902587E-2},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0.83333333333333337},null,"Gesamtkapital (Total Assets)",null,null,null,22964]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":8.2337668419513385E-2},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,10258]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":"Ja"},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,2264]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":7.6550386281629246E-2},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,2707]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":6.4115652491710404E-2},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":17.32},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":0.29711722696394355}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":5.5203286232269271E-2},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Nein"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":0.33181884801407008}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":5.7554599406086752E-2},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":9.8589095976310742E-2}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"JA"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":3.2710000000000003E-2},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":2.25326102887293}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":"Nein"},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":0.26389159680249563}]

{"sheet":"DIS","index":20,"n_rows":40,"n_cols":20,"rows_kept":40,"cut":false,"hidden":false,"merged":[[26,16,26,18],[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13],[23,16,23,18],[24,16,24,18],[25,16,25,18]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: 19.06.2015"]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Disney",null,null,null,null,"Kurs:",99.51]
[null,null,null,null,null,null,"KGV:",24.35]
[null,null,null,null,null,null,"Div.Rendite:",1.0200000000000001E-2]
[null,null,null,null,null,null,"Währung:","USD"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd.",30.75,31.94,34.28,35.51,37.840000000000003,36.15,38.06,40.89,42.28,45.04,48.81]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":1},{"$f":"IF(E11>D11, 1, 0)","v":1},1,1,0,1,1,1,1,1]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":3.8699186991870027E-2},{"$f":"E11/D11-1","v":7.3262366938008805E-2},3.5880980163360388E-2,6.5615319628273827E-2,-4.4661733615222077E-2,5.2835408022130048E-2,7.4356279558591698E-2,3.3993641477133796E-2,6.5279091769157915E-2,8.3703374777975181E-2]
[null,"Ergebnis pro Aktie (EPS)",1.1399999999999999,1.25,1.68,2.34,2.34,1.78,2.0699999999999998,2.56,3.17,3.42,4.3099999999999996]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":1},1,1,0,0,1,1,1,1,1]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":9.6491228070175517E-2},{"$f":"E14/D14-1","v":0.34399999999999986},0.39285714285714279,0,-0.23931623931623924,0.16292134831460658,0.23671497584541079,0.23828125,7.8864353312302793E-2,0.26023391812865482]
[null,"Dividende pro Aktie",0.21,0.24,0.27,0.31,0.35,0.35,0.35,0.4,0.6,0.75,0.86]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":1},{"$f":"IF(E17>D17, 1, 0)","v":1},1,1,0,0,1,1,1,1]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":0.14285714285714279},{"$f":"E17/D17-1","v":0.12500000000000022},0.14814814814814814,0.12903225806451601,0,0,0.14285714285714302,0.49999999999999978,0.25,0.14666666666666672]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":0.18421052631578949},0.192,0.16071428571428573,0.13247863247863248,0.14957264957264957,0.19662921348314605,0.16908212560386474,0.15625,0.1892744479495268,0.2192982456140351,0.19953596287703018]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",19.22,19.12,18.91,14.4,12.64,15.49,15.84,11.06,16.309999999999999,18.47]
[null,"Dividenden-Rendite (Jahresschlusskurs)",9.2999999999999992E-3,9.9000000000000008E-3,8.6999999999999994E-3,8.9999999999999993E-3,1.14E-2,1.2699999999999999E-2,1.06E-2,1.3299999999999999E-2,1.15E-2,1.1599999999999999E-2]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen",null,null,null,null,null,"Bewertung"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":"Ja"},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)",null,null,null,48178,null,"200 Tage Linie",null,null,86.74]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":6.2033559120997728E-2},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":9},null,"Current Assets",null,null,null,15176,null,"Differenz Kurz 200 Tage",null,null,{"$f":"H4/T26-1","v":0.14722158173852917}]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":4.7896391571127961E-2},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":7},null,"Current Liabilities",null,null,null,13292]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":"Ja"},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":8},null,"Fremdkapital (Debt)",null,null,null,{"$f":"O30-O26","v":36008}]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":0.19540316912019501},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0.8},null,"Gesamtkapital (Total Assets)",null,null,null,84186]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":0.15710479772120539},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,48813]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":"Ja"},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,8004]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":0.2079047619047619},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,12246]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":0.15845613585936166},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(C21:M21)","v":16.146000000000001},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":0.57228042667426893}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":0.12115244171723166},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Nein"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":0.16613392004649424}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":0.15511383004865154},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":9.5075190649276609E-2}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"JA"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(C22:M22)","v":1.0800000000000001E-2},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":0.74739507659097515}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":"Nein"},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":0.25087579128510845}]

{"sheet":"DP","index":21,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Deutsche Post",null,null,null,null,"Kurs:"]
[null,null,null,null,null,null,"KGV:"]
[null,null,null,null,null,null,"Div.Rendite:"]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd."]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Ergebnis pro Aktie (EPS)"]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dividende pro Aktie"]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)"]
[null,"Dividenden-Rendite (Jahresschlusskurs)"]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)"]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":0},null,"Current Assets"]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":0},null,"Current Liabilities"]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":0},null,"Fremdkapital (Debt)"]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":{"$error":"#DIV/0!"}},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0},null,"Gesamtkapital (Total Assets)"]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Umsatz (Revenue)"]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)"]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)"]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":{"$error":"#DIV/0!"}},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":{"$error":"#DIV/0!"}}]

{"sheet":"EMR","index":22,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Emerson Electric",null,null,null,null,"Kurs:",57.92]
[null,null,null,null,null,null,"KGV:",18.39]
[null,null,null,null,null,null,"Div.Rendite:",3.2500000000000001E-2]
[null,null,null,null,null,null,"Währung:","USD"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd.",15.62,17.3,20.13,22.57,24.81,20.91,21.04,24.22,24.41,24.67,24.54]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":1},{"$f":"IF(E11>D11, 1, 0)","v":1},1,1,0,1,1,1,1,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":0.10755441741357252},{"$f":"E11/D11-1","v":0.16358381502890174},0.12121212121212133,9.9246787771377853E-2,-0.15719467956469158,6.2171209947392558E-3,0.15114068441064643,7.84475639966975E-3,1.0651372388365443E-2,-5.2695581678152692E-3]
[null,"Ergebnis pro Aktie (EPS)",1.5,1.72,2.2599999999999998,2.69,3.09,2.29,2.87,3.29,2.68,2.78,3.05]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":1},1,1,1,0,1,1,0,1,1]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":0.14666666666666672},{"$f":"E14/D14-1","v":0.31395348837209291},0.1902654867256639,0.14869888475836435,-0.25889967637540445,0.2532751091703056,0.14634146341463405,-0.18541033434650456,3.731343283582067E-2,9.7122302158273444E-2]
[null,"Dividende pro Aktie",0.8,0.83,0.89,1.05,1.2,1.33,1.34,1.38,1.6,1.64,1.72]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":1},{"$f":"IF(E17>D17, 1, 0)","v":1},1,1,1,1,1,1,1,1]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":3.7499999999999867E-2},{"$f":"E17/D17-1","v":7.2289156626506035E-2},0.1797752808988764,0.14285714285714279,0.10833333333333339,7.5187969924812581E-3,2.9850746268656581E-2,0.15942028985507273,2.4999999999999911E-2,4.8780487804878092E-2]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":0.53333333333333333},0.48255813953488369,0.39380530973451333,0.39033457249070636,0.38834951456310679,0.58078602620087338,0.46689895470383275,0.41945288753799387,0.59701492537313428,0.58992805755395683,0.56393442622950818]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",20.65,21.57,18.29,19.64,13.04,17.48,18.32,12.31,17.760000000000002,22.81]
[null,"Dividenden-Rendite (Jahresschlusskurs)",2.58E-2,2.2200000000000001E-2,2.12E-2,1.9699999999999999E-2,2.9399999999999999E-2,3.32E-2,2.5399999999999999E-2,3.3399999999999999E-2,3.3099999999999997E-2,2.53E-2]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":"Nein"},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)",null,null,null,10585]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":3.4116875205121119E-2},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":8},null,"Current Assets"]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":5.0498683788688749E-2},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":7},null,"Current Liabilities"]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":"Nein"},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":10},null,"Fremdkapital (Debt)",null,null,null,{"$f":"24711-10718","v":13993}]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":6.9728394646505848E-2},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0.83333333333333337},null,"Gesamtkapital (Total Assets)",null,null,null,24711]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":8.8932682337991259E-2},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,24669]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":"Nein"},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,2066]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":5.4114064184217714E-2},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,3196]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":8.1132523463694706E-2},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":17.913333333333334},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":0.4283517461859091}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":7.3521296530124902E-2},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Nein"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":0.19518186112423241}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":5.2653111345281556E-2},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":8.3606491036380556E-2}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":2.6988888888888885E-2},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":1.3219650448748228}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":"Ja"},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":0.12955531233531964}]

{"sheet":"ERIC","index":23,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Ericsson",null,null,null,null,"Kurs:"]
[null,null,null,null,null,null,"KGV:"]
[null,null,null,null,null,null,"Div.Rendite:"]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd."]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Ergebnis pro Aktie (EPS)"]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dividende pro Aktie"]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)"]
[null,"Dividenden-Rendite (Jahresschlusskurs)"]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)"]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":0},null,"Current Assets"]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":0},null,"Current Liabilities"]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":0},null,"Fremdkapital (Debt)"]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":{"$error":"#DIV/0!"}},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0},null,"Gesamtkapital (Total Assets)"]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Umsatz (Revenue)"]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)"]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)"]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":{"$error":"#DIV/0!"}},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":{"$error":"#DIV/0!"}}]

{"sheet":"FPL","index":24,"n_rows":40,"n_cols":20,"rows_kept":40,"cut":false,"hidden":false,"merged":[[26,16,26,18],[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13],[23,16,23,18],[24,16,24,18],[25,16,25,18]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: 28.06.2015"]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Fuchs Petrolub",null,null,null,null,"Kurs:",38.787999999999997]
[null,null,null,null,null,null,"KGV:",23.37]
[null,null,null,null,null,null,"Div.Rendite:",2.1700000000000001E-2]
[null,null,null,null,null,null,"Währung:","EURO"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd.",1.1000000000000001,1.19,1.32,1.37,1.39,1.18,1.46,1.67,1.82,1.83,1.87]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":1},{"$f":"IF(E11>D11, 1, 0)","v":1},1,1,0,1,1,1,1,1]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":8.181818181818179E-2},{"$f":"E11/D11-1","v":0.10924369747899165},3.7878787878787845E-2,1.4598540145985162E-2,-0.15107913669064743,0.23728813559322037,0.14383561643835607,8.9820359281437279E-2,5.494505494505475E-3,2.1857923497267784E-2]
[null,"Ergebnis pro Aktie (EPS)",0.27,0.52,0.61,0.77,0.74,0.84,1.2,1.28,1.45,1.53,1.57]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":1},1,1,0,1,1,1,1,1,1]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":0.92592592592592582},{"$f":"E14/D14-1","v":0.17307692307692291},0.26229508196721318,-3.8961038961038974E-2,0.13513513513513509,0.4285714285714286,6.6666666666666652E-2,0.1328125,5.5172413793103559E-2,2.6143790849673332E-2]
[null,"Dividende pro Aktie",0.09,0.12,0.15,0.24,0.26,0.28000000000000003,0.44,0.49,0.64,0.69,0.76]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":1},{"$f":"IF(E17>D17, 1, 0)","v":1},1,1,1,1,1,1,1,1]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":0.33333333333333326},{"$f":"E17/D17-1","v":0.25},0.60000000000000009,8.3333333333333481E-2,7.6923076923077094E-2,0.5714285714285714,0.11363636363636354,0.30612244897959195,7.8125E-2,0.10144927536231885]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":0.33333333333333331},0.23076923076923075,0.24590163934426229,0.31168831168831168,0.35135135135135137,0.33333333333333337,0.3666666666666667,0.3828125,0.44137931034482764,0.4509803921568627,0.48407643312101911]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",16.88,11.18,13.94,13.24,8.5,11.9,13.7,11.72,18.21,20.11,20.100000000000001]
[null,"Dividenden-Rendite (Jahresschlusskurs)",1.9199999999999998E-2,2.06E-2,1.7899999999999999E-2,2.29E-2,3.9100000000000003E-2,2.7199999999999998E-2,2.6700000000000002E-2,3.2500000000000001E-2,2.4199999999999999E-2,2.23E-2,2.3900000000000001E-2]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen",null,null,null,null,null,"Bewertung"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":"Ja"},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)",null,null,null,915.6,null,"200 Tage Linie",null,null,35.25]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":9.9659308060957394E-2},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":9},null,"Current Assets",null,null,null,754.6,null,"Differenz Kurz 200 Tage",null,null,{"$f":"H4/T26-1","v":0.10036879432624102}]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":5.9075661093608602E-2},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":8},null,"Current Liabilities",null,null,null,296.2]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":"Nein"},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":10},null,"Fremdkapital (Debt)",null,null,null,{"$f":"296.2+64.3","v":360.5}]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":0.14187335997617442},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0.9},null,"Gesamtkapital (Total Assets)",null,null,null,1276.0999999999999]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":0.21668388270250299},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,1865.9]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":"Nein"},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,219.9]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":0.23415233188136914},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,292.60000000000002]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":0.25143514029965897},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":14.26},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":0.71749862863411962}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":0.17573156136525683},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Nein"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":0.24017038007863695}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":0.1585616666395003},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":0.1723219183449573}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"JA"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"JA"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":2.5729999999999996E-2},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":0.39373088685015289}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":"Nein"},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":0.1568144059167158}]

{"sheet":"FRES","index":25,"n_rows":40,"n_cols":20,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[26,16,26,18],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13],[23,16,23,18],[24,16,24,18],[25,16,25,18]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: 21.06.2015"]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Fresenius",null,null,null,null,"Kurs:",55.99]
[null,null,null,null,null,null,"KGV:",24.07]
[null,null,null,null,null,null,"Div.Rendite:",9.1000000000000004E-3]
[null,null,null,null,null,null,"Währung:","EURO"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd.",7.27,7.89,10.78,11.36,12.34,14.16,15.97,16.52,19.29,20.329999999999998,23.23]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":1},{"$f":"IF(E11>D11, 1, 0)","v":1},1,1,1,1,1,1,1,1]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":8.5281980742778485E-2},{"$f":"E11/D11-1","v":0.3662864385297846},5.3803339517625171E-2,8.6267605633802757E-2,0.14748784440842799,0.12782485875706229,3.4439574201627909E-2,0.16767554479418889,5.3913945049248291E-2,0.14264633546483041]
[null,"Ergebnis pro Aktie (EPS)",0.45,0.59,0.72,0.88,0.56999999999999995,1.02,1.28,1.41,1.78,1.89,1.97]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":1},1,1,0,1,1,1,1,1,1]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":0.31111111111111112},{"$f":"E14/D14-1","v":0.22033898305084754},0.22222222222222232,-0.35227272727272729,0.78947368421052655,0.25490196078431371,0.1015625,0.26241134751773054,6.1797752808988804E-2,4.2328042328042326E-2]
[null,"Dividende pro Aktie",0.15,0.16,0.19,0.22,0.23,0.25,0.28999999999999998,0.32,0.37,0.42,0.44]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":1},{"$f":"IF(E17>D17, 1, 0)","v":1},1,1,1,1,1,1,1,1]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":6.6666666666666652E-2},{"$f":"E17/D17-1","v":0.1875},0.15789473684210531,4.5454545454545414E-2,8.6956521739130377E-2,0.15999999999999992,0.10344827586206917,0.15625,0.13513513513513509,4.7619047619047672E-2]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":0.33333333333333331},0.2711864406779661,0.2638888888888889,0.25,0.40350877192982459,0.24509803921568626,0.22656249999999997,0.2269503546099291,0.20786516853932585,0.22222222222222224,0.2233502538071066]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",18.21,24.21,23.66,21.2,21.63,14.18,16.39,16.91,16.760000000000002,19.84]
[null,"Dividenden-Rendite (Jahresschlusskurs)",1.8100000000000002E-2,1.38E-2,1.1299999999999999E-2,1.18E-2,1.9300000000000001E-2,1.7299999999999999E-2,1.37E-2,1.3299999999999999E-2,1.26E-2,1.12E-2]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen",null,null,null,null,null,"Bewertung"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":"Nein"},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)",null,null,null,15483,null,"200 Tage Linie",null,null,47.49]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":0.10530005165339155},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":10},null,"Current Assets",null,null,null,10028,null,"Differenz Kurz 200 Tage",null,null,{"$f":"H4/T26-1","v":0.17898504948410188}]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":0.12656274670993767},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":8},null,"Current Liabilities",null,null,null,7104]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":"Nein"},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":10},null,"Fremdkapital (Debt)",null,null,null,23733]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":0.14460032068781509},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0.93333333333333335},null,"Gesamtkapital (Total Assets)",null,null,null,39897]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":0.19138748767610556},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,23231]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":"Ja"},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,1067]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":0.12049049172325037},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,3114]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":0.11469249293186996},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(C21:L21)","v":19.298999999999999},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":0.38807429130009774}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":0.14421424243930439},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Nein"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":6.8914293095653292E-2}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":0.12346362135481902},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":2.6743865453542872E-2}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"JA"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(C22:L22)","v":1.4239999999999997E-2},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":1.5328424723890719}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":"Nein"},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":0.13404502604278765}]

{"sheet":"GE","index":26,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"General Electric",null,null,null,null,"Kurs:"]
[null,null,null,null,null,null,"KGV:"]
[null,null,null,null,null,null,"Div.Rendite:"]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd."]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Ergebnis pro Aktie (EPS)"]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dividende pro Aktie"]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)"]
[null,"Dividenden-Rendite (Jahresschlusskurs)"]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)"]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":0},null,"Current Assets"]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":0},null,"Current Liabilities"]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":0},null,"Fremdkapital (Debt)"]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":{"$error":"#DIV/0!"}},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0},null,"Gesamtkapital (Total Assets)"]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Umsatz (Revenue)"]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)"]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)"]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":{"$error":"#DIV/0!"}},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":{"$error":"#DIV/0!"}}]

{"sheet":"GILD","index":27,"n_rows":40,"n_cols":20,"rows_kept":40,"cut":false,"hidden":false,"merged":[[42,4,42,7],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[39,4,39,7],[39,10,39,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[36,4,36,7],[36,10,36,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[32,4,32,7],[32,10,32,13],[33,4,33,7],[33,10,33,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[25,4,25,7],[25,10,25,13],[25,16,25,18],[26,4,26,7],[26,10,26,13],[26,16,26,18],[1,16,1,17],[22,16,22,19],[23,10,23,13],[23,16,23,18],[24,4,24,7],[24,10,24,13],[24,16,24,18]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: 12.07.2015"]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Gilead Sciences",null,null,null,null,"Kurs:",102.045]
[null,null,null,null,null,null,"KGV:",11.46]
[null,null,null,null,null,null,"Div.Rendite:",0]
[null,null,null,null,null,null,"Währung:","USD"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd.",1.32,2.0299999999999998,3.03,4.2300000000000004,5.34,7.01,7.95,8.39,9.6999999999999993,11.2,24.89]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":1},{"$f":"IF(E11>D11, 1, 0)","v":1},1,1,1,1,1,1,1,1]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":0.53787878787878762},{"$f":"E11/D11-1","v":0.49261083743842371},0.39603960396039617,0.26241134751773032,0.31273408239700373,0.13409415121255353,5.5345911949685522E-2,0.15613825983313445,0.15463917525773208,1.2223214285714286]
[null,"Ergebnis pro Aktie (EPS)",0.26,0.45,-0.65,0.87,1.0900000000000001,1.46,1.7,1.81,1.71,2.0099999999999998,7.95]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":1},0,1,1,1,1,1,0,1,1]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":0.73076923076923084},{"$f":"E14/D14-1","v":-2.4444444444444446},{"$f":"-(F14/E14-1)","v":2.3384615384615381},0.25287356321839094,0.33944954128440363,0.16438356164383561,6.4705882352941169E-2,-5.5248618784530468E-2,0.17543859649122795,2.9552238805970155]
[null,"Dividende pro Aktie",0,0,0,0,0,0,0,0,0,0,0]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",34.950000000000003,29.71,-25.17,26.57,23.13,14.83,10.02,11,21.53,37.47,11.68]
[null,"Dividenden-Rendite (Jahresschlusskurs)",0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen",null,null,null,null,null,"Bewertung"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":"Nein"},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":-1},null,"Eigenkapital (Shareholder Equity)",null,null,null,15819,null,"200 Tage Linie",null,null,94.32]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":0.34450778536490684},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":10},null,"Current Assets",null,null,null,17714,null,"Differenz Kurz 200 Tage",null,null,{"$f":"H4/T26-1","v":8.1902035623409697E-2}]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":0.37242135860168751},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":7},null,"Current Liabilities",null,null,null,5761]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":"Ja"},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":0},null,"Fremdkapital (Debt)",null,null,null,{"$f":"O30-O28-O26","v":13084}]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":0.66090066046009799},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0.53333333333333333},null,"Gesamtkapital (Total Assets)",null,null,null,34664]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":0.45216127315896087},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,24890]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,12059]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,15265]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":16.076999999999998},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":0.45635241172397878}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Ja,"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":0.76231114482584239}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":0.34788252942534043}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"JA"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"JA"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":0},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":0.82710664390922306}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":"Nein"},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":0.6132985134592206}]

{"sheet":"GIS","index":28,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"General Mills",null,null,null,null,"Kurs:"]
[null,null,null,null,null,null,"KGV:"]
[null,null,null,null,null,null,"Div.Rendite:"]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd."]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Ergebnis pro Aktie (EPS)"]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dividende pro Aktie"]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)"]
[null,"Dividenden-Rendite (Jahresschlusskurs)"]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)"]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":0},null,"Current Assets"]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":0},null,"Current Liabilities"]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":0},null,"Fremdkapital (Debt)"]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":{"$error":"#DIV/0!"}},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0},null,"Gesamtkapital (Total Assets)"]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Umsatz (Revenue)"]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)"]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)"]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":{"$error":"#DIV/0!"}},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":{"$error":"#DIV/0!"}}]

{"sheet":"GOOG","index":29,"n_rows":40,"n_cols":18,"rows_kept":40,"cut":false,"hidden":false,"merged":[[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Google",null,null,null,null,"Kurs:",546.39]
[null,null,null,null,null,null,"KGV:",27.26]
[null,null,null,null,null,null,"Div.Rendite:",0]
[null,null,null,null,null,null,"Währung:","USD"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd.",3.19,6.14,10.6,16.59,21.8,23.65,29.32,37.909999999999997,50.17,59.83,66]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":1},{"$f":"IF(E11>D11, 1, 0)","v":1},1,1,1,1,1,1,1,1]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":0.92476489028213149},{"$f":"E11/D11-1","v":0.72638436482084701},0.56509433962264155,0.31404460518384569,8.4862385321100797E-2,0.23974630021141663,0.29297407912687579,0.32339752044315495,0.19254534582419769,0.10312552231322081]
[null,"Ergebnis pro Aktie (EPS)",1.04,2.66,5.1100000000000003,6.77,6.73,10.31,13.35,15.09,16.41,19.41,21.37]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":1},1,1,0,1,1,1,1,1,1]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":1.5576923076923079},{"$f":"E14/D14-1","v":0.92105263157894735},0.32485322896281787,-5.9084194977842008E-3,0.53194650817236244,0.29485935984481082,0.13033707865168531,8.74751491053678E-2,0.18281535648994507,0.1009788768675941]
[null,"Dividende pro Aktie",0,0,0,0,0,0,0,0,0,0,0]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",133.24,82.95,46.24,51.47,22.93,30.22,22.44,21.55,21.74,29.13]
[null,"Dividenden-Rendite (Jahresschlusskurs)"]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,"Revenues"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":"Nein"},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)",null,null,null,104500,null,"Advertising",0.89500000000000002]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":0.23035775358377317},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":10},null,"Current Assets",null,null,null,80685,null,"Other",0.105]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":0.37669393531494333},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":8},null,"Current Liabilities",null,null,null,16805]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":"Nein"},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":0},null,"Fremdkapital (Debt)",null,null,null,9828,null,"US",0.43]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":0.15929316419188061},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0.6},null,"Gesamtkapital (Total Assets)",null,null,null,131133,null,"UK",0.1]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":0.41261020778680535},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,66001,null,"Rest",0.47]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,14444]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,16496]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(C21:L21)","v":46.190999999999995},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":0.79690085638245145}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Ja,"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":0.13822009569377991}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":0.11014771262763759}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"JA"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"JA"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":{"$error":"#DIV/0!"}},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":9.4047846889952158E-2}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":0.24993560703625703}]

{"sheet":"GSK","index":30,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"GlaxoSmithKline",null,null,null,null,"Kurs:"]
[null,null,null,null,null,null,"KGV:"]
[null,null,null,null,null,null,"Div.Rendite:"]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd."]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Ergebnis pro Aktie (EPS)"]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dividende pro Aktie"]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)"]
[null,"Dividenden-Rendite (Jahresschlusskurs)"]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)"]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":0},null,"Current Assets"]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":0},null,"Current Liabilities"]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":0},null,"Fremdkapital (Debt)"]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":{"$error":"#DIV/0!"}},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0},null,"Gesamtkapital (Total Assets)"]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Umsatz (Revenue)"]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)"]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)"]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":{"$error":"#DIV/0!"}},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":{"$error":"#DIV/0!"}}]

{"sheet":"HEIN","index":31,"n_rows":40,"n_cols":20,"rows_kept":40,"cut":false,"hidden":false,"merged":[[1,16,1,17],[22,16,22,19],[23,10,23,13],[23,16,23,18],[24,4,24,7],[24,10,24,13],[24,16,24,18],[25,4,25,7],[25,10,25,13],[25,16,25,18],[26,4,26,7],[26,10,26,13],[26,16,26,18],[33,4,33,7],[33,10,33,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[32,4,32,7],[32,10,32,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[36,4,36,7],[36,10,36,13],[42,4,42,7],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[39,4,39,7],[39,10,39,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: 12.06.2015"]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Heineken",null,null,null,null,"Kurs:",67.42]
[null,null,null,null,null,null,"KGV:",19.93]
[null,null,null,null,null,null,"Div.Rendite:",1.67E-2]
[null,null,null,null,null,null,"Währung:","EUR"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd.",null,null,null,11.24,14.32,14.7,16.13,17.12,18.38,19.2]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":0},1,1,1,1,1,1,1,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},0.27402135231316715,2.6536312849162025E-2,9.7278911564625759E-2,6.1376317420954951E-2,7.3598130841121323E-2,4.4613710554951114E-2,-1]
[null,"Ergebnis pro Aktie (EPS)",null,null,null,1.65,0.43,2.08,2.5499999999999998,2.44,5.13,2.37]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},0,1,0,1,1,0,1,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},-0.73939393939393938,3.837209302325582,0.22596153846153832,-4.3137254901960742E-2,1.1024590163934427,-0.53801169590643272,-1]
[null,"Dividende pro Aktie",null,null,null,0.7,0.62,0.65,0.76,0.83,0.89,0.89]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},1,0,1,1,1,1,0,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},-0.11428571428571421,4.8387096774193505E-2,0.1692307692307693,9.210526315789469E-2,7.2289156626506035E-2,0,-1]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.42424242424242425,1.4418604651162792,0.3125,0.29803921568627456,0.3401639344262295,0.17348927875243667,0.37552742616033752,{"$error":"#DIV/0!"}]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",null,null,null,26.82,51.23,17.3,14.36,14.64,9.84,20.69]
[null,"Dividenden-Rendite (Jahresschlusskurs)",null,null,null,1.5800000000000002E-2,2.8299999999999999E-2,1.7999999999999999E-2,2.07E-2,2.3199999999999998E-2,1.7600000000000001E-2,1.8100000000000002E-2]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen",null,null,null,null,null,"Bewertung"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)",null,null,null,13452,null,"200 Tage Linie",null,null,64.75]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":-0.14462658592366937},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":7},null,"Current Assets",null,null,null,6086,null,"Differenz Kurz 200 Tage",null,null,{"$f":"H4/T26-1","v":4.1235521235521322E-2}]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":4},null,"Current Liabilities",null,null,null,8532]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":5},null,"Fremdkapital (Debt)",null,null,null,21378]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":-5.0545679190682466E-2},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/21","v":0.76190476190476186},null,"Gesamtkapital (Total Assets)",null,null,null,34830]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,19257]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,1708]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":-0.133274962196966},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,2780]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(F21:L21)","v":22.125714285714285},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":0.38621877691645135}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Ja,"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":0.12696996729110913}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":-0.1094824091037726},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":4.9038185472294001E-2}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(C22:L22)","v":2.0242857142857142E-2},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":1.5892060660124889}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":"Nein"},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":0.14436308874694917}]

{"sheet":"HEN","index":32,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Henkel",null,null,null,null,"Kurs:",104.3]
[null,null,null,null,null,null,"KGV:",22.11]
[null,null,null,null,null,null,"Div.Rendite:",1.38E-2]
[null,null,null,null,null,null,"Währung:","EURO"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd.",10.59,11.97,12.74,13.07,14.13,13.57,15.09,15.61,16.510000000000002,16.36,16.43]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":1},{"$f":"IF(E11>D11, 1, 0)","v":1},1,1,0,1,1,1,0,1]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":0.13031161473087827},{"$f":"E11/D11-1","v":6.4327485380117011E-2},2.590266875981162E-2,8.1101759755164426E-2,-3.9631988676574692E-2,0.11201179071481215,3.4459907223326702E-2,5.7655349135169898E-2,-9.0854027861902997E-3,4.2787286063570296E-3]
[null,"Ergebnis pro Aktie (EPS)",4.04,1.77,1.99,2.14,2.83,1.4,2.59,2.9,3.49,3.67,3.76]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},1,1,1,0,1,1,1,1,1]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":-0.56188118811881194},{"$f":"E14/D14-1","v":0.12429378531073443},7.5376884422110546E-2,0.32242990654205594,-0.5053003533568905,0.85000000000000009,0.11969111969111967,0.20344827586206904,5.1575931232091587E-2,2.4523160762942808E-2]
[null,"Dividende pro Aktie",0.43,0.45,0.5,0.53,0.53,0.53,0.72,0.8,0.95,1.22,1.31]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":1},{"$f":"IF(E17>D17, 1, 0)","v":1},1,0,0,1,1,1,1,1]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":4.6511627906976827E-2},{"$f":"E17/D17-1","v":0.11111111111111116},6.0000000000000053E-2,0,0,0.35849056603773577,0.11111111111111116,0.18749999999999978,0.28421052631578947,7.3770491803278659E-2]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":0.10643564356435643},0.25423728813559321,0.25125628140703515,0.24766355140186916,0.1872791519434629,0.37857142857142861,0.27799227799227799,0.27586206896551724,0.27220630372492832,0.33242506811989103,0.34840425531914898]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",5.38,16.39,19.04,18.28,8.1,26.51,18.23,15.59,18.04,23.24]
[null,"Dividenden-Rendite (Jahresschlusskurs)",2.0199999999999999E-2,1.5900000000000001E-2,1.35E-2,1.38E-2,2.35E-2,1.4500000000000001E-2,1.55E-2,1.7899999999999999E-2,1.5299999999999999E-2,1.4500000000000001E-2]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":"Nein"},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)"]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":3.9864074578695098E-2},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":8},null,"Current Assets"]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":4.6133191284287209E-2},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":7},null,"Current Liabilities"]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":"Ja"},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":8},null,"Fremdkapital (Debt)"]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":0.24984769750964464},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0.76666666666666672},null,"Gesamtkapital (Total Assets)"]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":7.0415752234742168E-2},null,null,null,null,null,null,null,"Umsatz (Revenue)"]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":"Ja"},null,"KGV",null,null,null,null,null,"Gewinn (Net income)"]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":0.20301653905358297},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)"]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":0.12327054342860029},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(C21:L21)","v":16.880000000000003},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":7.9939828982543218E-2},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Nein"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":0.16424277038064092},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(C22:L22)","v":1.6460000000000002E-2},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":"Nein"},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":{"$error":"#DIV/0!"}}]

{"sheet":"HORN","index":33,"n_rows":40,"n_cols":20,"rows_kept":40,"cut":false,"hidden":false,"merged":[[1,16,1,17],[22,16,22,19],[23,10,23,13],[23,16,23,18],[24,4,24,7],[24,10,24,13],[24,16,24,18],[25,4,25,7],[25,10,25,13],[25,16,25,18],[26,4,26,7],[26,10,26,13],[26,16,26,18],[33,4,33,7],[33,10,33,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[32,4,32,7],[32,10,32,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[36,4,36,7],[36,10,36,13],[42,4,42,7],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[39,4,39,7],[39,10,39,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: 12.06.2015"]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Hornbach",null,null,null,null,"Kurs:",77.8]
[null,null,null,null,null,null,"KGV:",13.74]
[null,null,null,null,null,null,"Div.Rendite:",1.0200000000000001E-2]
[null,null,null,null,null,null,"Währung:","EUR"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014,2015]
[null,"Umsatz in Mrd.",2.09,2.2200000000000002,2.37,2.54,2.62,2.75,2.85,3.02,3.2,3.23,3.37,3.57]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":1},{"$f":"IF(E11>D11, 1, 0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":6.2200956937799257E-2},{"$f":"E11/D11-1","v":6.7567567567567544E-2},7.1729957805907185E-2,3.1496062992125928E-2,4.961832061068705E-2,3.6363636363636376E-2,5.9649122807017507E-2,5.9602649006622599E-2,9.3749999999999112E-3,4.334365325077405E-2,5.9347181008901906E-2]
[null,"Ergebnis pro Aktie (EPS)",1.36,1.75,1.7,3.96,3.02,5.72,4.18,5.09,4.79,4.08,4.5599999999999996,5.66]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":1},0,1,0,1,0,1,0,0,1,1]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":0.28676470588235281},{"$f":"E14/D14-1","v":-2.8571428571428581E-2},1.3294117647058825,-0.23737373737373735,0.89403973509933765,-0.26923076923076927,0.21770334928229662,-5.8939096267190516E-2,-0.14822546972860129,0.11764705882352922,0.24122807017543879]
[null,"Dividende pro Aktie",0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.67,0.67,0.67,0.67,0.8,0.8]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,0,1,0,0,0,1,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":0},{"$f":"E17/D17-1","v":0},0,0,0,0.17543859649122817,0,0,0,0.19402985074626855,0]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":0.41911764705882348},0.32571428571428568,0.3352941176470588,0.14393939393939392,0.18874172185430463,9.9650349650349648E-2,0.16028708133971295,0.13163064833005894,0.13987473903966599,0.1642156862745098,0.17543859649122809,{"$f":"N17/N14","v":0.14134275618374559}]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",22.7,19.059999999999999,23.38,10.84,12.33,3.72,7.88,9.86,11.99,13.61]
[null,"Dividenden-Rendite (Jahresschlusskurs)",1.8700000000000001E-2,1.7299999999999999E-2,1.44E-2,1.3299999999999999E-2,1.54E-2,2.6800000000000001E-2,2.0500000000000001E-2,1.34E-2,1.17E-2,1.21E-2]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen",null,null,null,null,null,"Bewertung"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":"Nein"},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)",null,null,null,1260900,null,"200 Tage Linie",null,null,71.78]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":4.1666812285610089E-2},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:N12)","v":11},null,"Current Assets",null,null,null,1074893,null,"Differenz Kurz 200 Tage",null,null,{"$f":"H4/T26-1","v":8.3867372527166362E-2}]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":4.9094692734213741E-2},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(D15:N15)","v":6},null,"Current Liabilities",null,null,null,490939]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":"Nein"},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:N18)","v":2},null,"Fremdkapital (Debt)",null,null,null,{"$f":"O28+681005","v":1171944}]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":-2.820898542414705E-2},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/33","v":0.5757575757575758},null,"Gesamtkapital (Total Assets)",null,null,null,2432844]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":0.21032261126216723},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,3571693]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":"Ja"},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,106708]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":7.3893689447499342E-2},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,165147]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":3.6946844723749671E-2},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(C21:L21)","v":13.537000000000001},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":0.51828230663371755}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":9.8788049573376877E-2},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Nein"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":8.4628440003172337E-2}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":2.9117172102987459E-2},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":4.3861423091657338E-2}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"JA"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(C22:L22)","v":1.636E-2},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":0.9294503925767309}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":"Nein"},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":4.623773655798525E-2}]

{"sheet":"IBM","index":34,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"IBM",null,null,null,null,"Kurs:"]
[null,null,null,null,null,null,"KGV:"]
[null,null,null,null,null,null,"Div.Rendite:"]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd."]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Ergebnis pro Aktie (EPS)"]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dividende pro Aktie"]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)"]
[null,"Dividenden-Rendite (Jahresschlusskurs)"]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)"]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":0},null,"Current Assets"]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":0},null,"Current Liabilities"]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":0},null,"Fremdkapital (Debt)"]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":{"$error":"#DIV/0!"}},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0},null,"Gesamtkapital (Total Assets)"]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Umsatz (Revenue)"]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)"]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)"]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":{"$error":"#DIV/0!"}},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":{"$error":"#DIV/0!"}}]

{"sheet":"IMT","index":35,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Imperial Tobacco",null,null,null,null,"Kurs:"]
[null,null,null,null,null,null,"KGV:"]
[null,null,null,null,null,null,"Div.Rendite:"]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd."]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Ergebnis pro Aktie (EPS)"]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dividende pro Aktie"]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)"]
[null,"Dividenden-Rendite (Jahresschlusskurs)"]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)"]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":0},null,"Current Assets"]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":0},null,"Current Liabilities"]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":0},null,"Fremdkapital (Debt)"]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":{"$error":"#DIV/0!"}},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0},null,"Gesamtkapital (Total Assets)"]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Umsatz (Revenue)"]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)"]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)"]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":{"$error":"#DIV/0!"}},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":{"$error":"#DIV/0!"}}]

{"sheet":"JNJ","index":36,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Johnson & Johnson",null,null,null,null,"Kurs:"]
[null,null,null,null,null,null,"KGV:"]
[null,null,null,null,null,null,"Div.Rendite:"]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd."]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Ergebnis pro Aktie (EPS)"]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dividende pro Aktie"]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)"]
[null,"Dividenden-Rendite (Jahresschlusskurs)"]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)"]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":0},null,"Current Assets"]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":0},null,"Current Liabilities"]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":0},null,"Fremdkapital (Debt)"]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":{"$error":"#DIV/0!"}},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0},null,"Gesamtkapital (Total Assets)"]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Umsatz (Revenue)"]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)"]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)"]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":{"$error":"#DIV/0!"}},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":{"$error":"#DIV/0!"}}]

{"sheet":"K","index":37,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Kellog",null,null,null,null,"Kurs:"]
[null,null,null,null,null,null,"KGV:"]
[null,null,null,null,null,null,"Div.Rendite:"]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd."]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Ergebnis pro Aktie (EPS)"]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dividende pro Aktie"]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)"]
[null,"Dividenden-Rendite (Jahresschlusskurs)"]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)"]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":0},null,"Current Assets"]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":0},null,"Current Liabilities"]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":0},null,"Fremdkapital (Debt)"]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":{"$error":"#DIV/0!"}},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0},null,"Gesamtkapital (Total Assets)"]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Umsatz (Revenue)"]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)"]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)"]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":{"$error":"#DIV/0!"}},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":{"$error":"#DIV/0!"}}]

{"sheet":"KMB","index":38,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Kimberly Clark",null,null,null,null,"Kurs:"]
[null,null,null,null,null,null,"KGV:"]
[null,null,null,null,null,null,"Div.Rendite:"]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd."]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Ergebnis pro Aktie (EPS)"]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dividende pro Aktie"]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)"]
[null,"Dividenden-Rendite (Jahresschlusskurs)"]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)"]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":0},null,"Current Assets"]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":0},null,"Current Liabilities"]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":0},null,"Fremdkapital (Debt)"]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":{"$error":"#DIV/0!"}},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0},null,"Gesamtkapital (Total Assets)"]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Umsatz (Revenue)"]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)"]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)"]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":{"$error":"#DIV/0!"}},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":{"$error":"#DIV/0!"}}]

{"sheet":"KO","index":39,"n_rows":40,"n_cols":20,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[26,16,26,18],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13],[23,16,23,18],[24,16,24,18],[25,16,25,18]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: 13.06.2015"]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Coca Cola",null,null,null,null,"Kurs:",35.518999999999998]
[null,null,null,null,null,null,"KGV:",20.34]
[null,null,null,null,null,null,"Div.Rendite:",3.3000000000000002E-2]
[null,null,null,null,null,null,"Währung:","USD"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd.",21.96,23.1,24.09,28.86,31.94,30.99,35.119999999999997,46.54,48.02,46.85,46]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":1},{"$f":"IF(E11>D11, 1, 0)","v":1},1,1,0,1,1,1,0,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":5.1912568306010876E-2},{"$f":"E11/D11-1","v":4.2857142857142705E-2},0.19800747198007462,0.10672210672210669,-2.9743268628678821E-2,0.13326879638593092,0.3251708428246014,3.1800601633003911E-2,-2.4364847980008375E-2,-1.8143009605122717E-2]
[null,"Ergebnis pro Aktie (EPS)",1,1.02,1.08,1.3,1.26,1.47,2.56,1.88,2,1.94,1.62]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":1},1,1,0,1,1,0,1,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":2.0000000000000018E-2},{"$f":"E14/D14-1","v":5.8823529411764719E-2},0.20370370370370372,-3.0769230769230771E-2,0.16666666666666674,0.74149659863945594,-0.26562500000000011,6.3829787234042534E-2,-3.0000000000000027E-2,-0.16494845360824739]
[null,"Dividende pro Aktie",0.5,0.56000000000000005,0.62,0.68,0.76,0.82,0.88,0.94,1.02,1.1200000000000001,1.22]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":1},{"$f":"IF(E17>D17, 1, 0)","v":1},1,1,1,1,1,1,1,1]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":0.12000000000000011},{"$f":"E17/D17-1","v":0.10714285714285698},9.6774193548387233E-2,0.11764705882352944,7.8947368421052655E-2,7.3170731707317138E-2,6.8181818181818121E-2,8.5106382978723527E-2,9.8039215686274606E-2,8.9285714285714191E-2]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":0.5},0.5490196078431373,0.57407407407407407,0.52307692307692311,0.60317460317460314,0.55782312925170063,0.34375,0.5,0.51,0.57731958762886604,0.75308641975308632]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",20.7,19.61,22.02,23.79,18.03,19.239999999999998,12.77,18.47,17.96,21.18]
[null,"Dividenden-Rendite (Jahresschlusskurs)",2.4E-2,2.7799999999999998E-2,2.5700000000000001E-2,2.2200000000000001E-2,3.3599999999999998E-2,2.8799999999999999E-2,2.6800000000000001E-2,2.69E-2,2.81E-2,2.7099999999999999E-2]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen",null,null,null,null,null,"Bewertung"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":"Ja"},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)",null,null,null,30561,null,"200 Tage Linie",null,null,35.600999999999999]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":8.9546476651681028E-2},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":7},null,"Current Assets",null,null,null,32986,null,"Differenz Kurz 200 Tage",null,null,{"$f":"H4/T26-1","v":-2.3033060869076527E-3}]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":8.1748840449506116E-2},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(D15:M15)","v":6},null,"Current Liabilities",null,null,null,32374]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":"Nein"},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":10},null,"Fremdkapital (Debt)",null,null,null,{"$f":"O30-O26","v":61462}]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":6.8950586453050189E-2},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0.76666666666666672},null,"Gesamtkapital (Total Assets)",null,null,null,92023]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":7.6317760127815548E-2},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,45998]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":"Nein"},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,7124]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":8.2756772567969511E-2},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,9708]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":9.3429534077567405E-2},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(C21:L21)","v":19.377000000000002},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":0.33210175716940332}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":8.3832044884963028E-2},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Nein"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":0.23310755538104119}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":8.0417945224233581E-2},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":7.7415428751507781E-2}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"JA"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(C22:L22)","v":2.7100000000000003E-2},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":2.0111252904028007}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":"Ja"},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":0.21105265446323754}]

{"sheet":"MA","index":40,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Mastercard",null,null,null,null,"Kurs:"]
[null,null,null,null,null,null,"KGV:"]
[null,null,null,null,null,null,"Div.Rendite:"]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd."]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Ergebnis pro Aktie (EPS)"]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dividende pro Aktie"]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)"]
[null,"Dividenden-Rendite (Jahresschlusskurs)"]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)"]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":0},null,"Current Assets"]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":0},null,"Current Liabilities"]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":0},null,"Fremdkapital (Debt)"]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":{"$error":"#DIV/0!"}},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0},null,"Gesamtkapital (Total Assets)"]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Umsatz (Revenue)"]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)"]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)"]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":{"$error":"#DIV/0!"}},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":{"$error":"#DIV/0!"}}]

{"sheet":"MCD","index":41,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"McDonalds",null,null,null,null,"Kurs:"]
[null,null,null,null,null,null,"KGV:"]
[null,null,null,null,null,null,"Div.Rendite:"]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd."]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Ergebnis pro Aktie (EPS)"]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dividende pro Aktie"]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)"]
[null,"Dividenden-Rendite (Jahresschlusskurs)"]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)"]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":0},null,"Current Assets"]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":0},null,"Current Liabilities"]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":0},null,"Fremdkapital (Debt)"]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":{"$error":"#DIV/0!"}},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0},null,"Gesamtkapital (Total Assets)"]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Umsatz (Revenue)"]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)"]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)"]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":{"$error":"#DIV/0!"}},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":{"$error":"#DIV/0!"}}]

{"sheet":"MDT","index":42,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: 16.05.2015"]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Medtronic",null,null,null,null,"Kurs:",76.42]
[null,null,null,null,null,null,"KGV:",24.49]
[null,null,null,null,null,null,"Div.Rendite:",1.6E-2]
[null,null,null,null,null,null,"Währung:","USD"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd.",9.09,10.050000000000001,11.29,12.3,13.52,14.6,15.82,15.93,16.18,16.59,17]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":1},{"$f":"IF(E11>D11, 1, 0)","v":1},1,1,1,1,1,1,1,1]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":0.10561056105610578},{"$f":"E11/D11-1","v":0.12338308457711422},8.9459698848538771E-2,9.9186991869918639E-2,7.9881656804733803E-2,8.3561643835616595E-2,6.9532237673830544E-3,1.5693659761456313E-2,2.5339925834363397E-2,2.471368294153109E-2]
[null,"Ergebnis pro Aktie (EPS)",1.61,1.49,2.11,2.44,1.97,1.94,2.8,2.87,3.43,3.4,3.06]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},1,1,0,0,1,1,1,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":-7.4534161490683259E-2},{"$f":"E14/D14-1","v":0.41610738255033541},0.15639810426540279,-0.19262295081967218,-1.5228426395939132E-2,0.44329896907216493,2.5000000000000133E-2,0.19512195121951215,-8.7463556851312685E-3,-9.9999999999999978E-2]
[null,"Dividende pro Aktie",0.28999999999999998,0.34,0.39,0.44,0.5,0.75,0.82,0.9,0.97,1.04,1.1200000000000001]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":1},{"$f":"IF(E17>D17, 1, 0)","v":1},1,1,1,1,1,1,1,1]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":0.1724137931034484},{"$f":"E17/D17-1","v":0.14705882352941169},0.12820512820512819,0.13636363636363646,0.5,9.3333333333333268E-2,9.7560975609756184E-2,7.7777777777777724E-2,7.2164948453608213E-2,7.6923076923077094E-2]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":0.18012422360248445},0.22818791946308728,0.18483412322274884,0.18032786885245902,0.25380710659898476,0.38659793814432991,0.29285714285714287,0.31358885017421601,0.28279883381924198,0.30588235294117649,0.36601307189542487]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",31.15,35.36,22.73,21.6,24.55,16.510000000000002,15.47,14.43,10.95,13.68]
[null,"Dividenden-Rendite (Jahresschlusskurs)",5.7000000000000002E-3,6.4999999999999997E-3,7.7999999999999996E-3,8.3000000000000001E-3,1.03E-2,2.3400000000000001E-2,1.8800000000000001E-2,2.1600000000000001E-2,2.5399999999999999E-2,2.23E-2]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":"Nein"},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)",null,null,null,19443]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":3.125242722807009E-2},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":10},null,"Current Assets",null,null,null,21210]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":6.5378412929676166E-2},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":5},null,"Current Liabilities",null,null,null,5559]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":"Ja"},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":10},null,"Fremdkapital (Debt)",null,null,null,18500]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":0.11093491292130919},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0.83333333333333337},null,"Gesamtkapital (Total Assets)",null,null,null,37943]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":8.4479451271598963E-2},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,17005]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":"Nein"},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,3065]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":8.3552022419510499E-2},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,3705]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":0.15018014932991772},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(C21:L21)","v":20.643000000000001},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":0.51242653453865006}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":0.10001267117706429},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Nein"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":0.15764028184950882}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":7.5246454189629927E-2},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":8.0779063331839859E-2}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"JA"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"JA"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(C22:L22)","v":1.5010000000000001E-2},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":0.95149925423031423}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":"Ja"},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":0.21787709497206703}]

{"sheet":"MMM","index":43,"n_rows":40,"n_cols":20,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[26,16,26,18],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13],[23,16,23,18],[24,16,24,18],[25,16,25,18]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: 17.06.2015"]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"3M",null,null,null,null,"Kurs:",139]
[null,null,null,null,null,null,"KGV:",19]
[null,null,null,null,null,null,"Div.Rendite:",2.3900000000000001E-2]
[null,null,null,null,null,null,"Währung:","USD"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd.",20.010000000000002,21.17,22.92,24.46,25.27,23.12,26.66,29.61,29.9,30.87,31.82]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":1},{"$f":"IF(E11>D11, 1, 0)","v":1},1,1,0,1,1,1,1,1]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":5.7971014492753659E-2},{"$f":"E11/D11-1","v":8.2664147378365582E-2},6.7190226876090664E-2,3.3115290269828179E-2,-8.5081123862287278E-2,0.15311418685121092,0.11065266316579137,9.793988517392771E-3,3.2441471571906355E-2,3.0774214447683912E-2]
[null,"Ergebnis pro Aktie (EPS)",3.83,4.2300000000000004,5.15,5.7,4.95,4.5599999999999996,5.72,6.05,6.4,6.83,7.63]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":1},1,1,0,0,1,1,1,1,1]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":0.10443864229765021},{"$f":"E14/D14-1","v":0.21749408983451524},0.10679611650485432,-0.13157894736842102,-7.8787878787878851E-2,0.25438596491228083,5.7692307692307709E-2,5.7851239669421517E-2,6.7187499999999956E-2,0.1171303074670571]
[null,"Dividende pro Aktie",1.44,1.68,1.84,1.92,2,2.04,2.1,2.2000000000000002,2.36,2.54,3.42]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":1},{"$f":"IF(E17>D17, 1, 0)","v":1},1,1,1,1,1,1,1,1]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":0.16666666666666674},{"$f":"E17/D17-1","v":9.5238095238095344E-2},4.3478260869565188E-2,4.1666666666666741E-2,2.0000000000000018E-2,2.941176470588247E-2,4.7619047619047672E-2,7.2727272727272529E-2,7.6271186440677985E-2,0.34645669291338588]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":0.37597911227154046},0.39716312056737585,0.35728155339805823,0.33684210526315789,0.40404040404040403,0.44736842105263164,0.36713286713286719,0.3636363636363637,0.36874999999999997,0.37188872620790631,0.44823066841415465]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",21.23,18.28,14.86,14.6,11.53,18.399999999999999,15.04,13.26,14.36,19.97]
[null,"Dividenden-Rendite (Jahresschlusskurs)",1.7500000000000002E-2,2.1700000000000001E-2,2.3599999999999999E-2,2.2800000000000001E-2,3.4799999999999998E-2,2.47E-2,2.4299999999999999E-2,2.69E-2,2.5399999999999999E-2,1.8100000000000002E-2]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen",null,null,null,null,null,"Bewertung"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":"Ja"},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)",null,null,null,13142,null,"200 Tage Linie",null,null,140.47999999999999]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":6.7355304910797067E-2},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":9},null,"Current Assets",null,null,null,11765,null,"Differenz Kurz 200 Tage",null,null,{"$f":"H4/T26-1","v":-1.0535307517084203E-2}]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":4.9263607970873612E-2},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":7},null,"Current Liabilities",null,null,null,5998]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":"Ja"},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":10},null,"Fremdkapital (Debt)",null,null,null,18127]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":0.11084946394821342},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0.8666666666666667},null,"Gesamtkapital (Total Assets)",null,null,null,31269]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":7.7260934222178695E-2},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,31821]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":"Ja"},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,4956]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":0.1144971928812533},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,7135]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":9.3953565384726059E-2},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":15.58888888888889},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":0.42028846461351499}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":7.3492702525926129E-2},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Nein"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":0.37711155075330999}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":9.7567320580087935E-2},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":0.1584956346541303}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"JA"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":2.47E-2},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":1.3793182164054179}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":"Nein"},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":0.2242229973916596}]

{"sheet":"MO","index":44,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: 07.06.2015"]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Altria",null,null,null,null,"Kurs:",43.405000000000001]
[null,null,null,null,null,null,"KGV:",17.25]
[null,null,null,null,null,null,"Div.Rendite:",4.48E-2]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd.",89.61,97.85,101.41,73.8,19.36,23.56,24.36,23.8,24.62,24.47,24.52]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":1},{"$f":"IF(E11>D11, 1, 0)","v":1},0,0,1,1,0,1,0,1]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":9.1954022988505635E-2},{"$f":"E11/D11-1","v":3.638221768012273E-2},-0.27226111823291588,-0.73766937669376698,0.21694214876033047,3.395585738539908E-2,-2.2988505747126409E-2,3.4453781512605142E-2,-6.0926076360683368E-3,2.043318348998735E-3]
[null,"Ergebnis pro Aktie (EPS)",4.5999999999999996,5.04,5.76,4.66,2.38,1.55,1.87,1.64,2.06,2.2599999999999998,2.56]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":1},1,0,0,0,1,0,1,1,1]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":9.5652173913043592E-2},{"$f":"E14/D14-1","v":0.14285714285714279},-0.19097222222222221,-0.48927038626609443,-0.34873949579831931,0.20645161290322589,-0.12299465240641716,0.25609756097560976,9.7087378640776656E-2,0.13274336283185861]
[null,"Dividende pro Aktie",2.82,3.06,3.32,3.05,1.68,1.32,1.46,1.58,1.7,1.84,1.7]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":1},{"$f":"IF(E17>D17, 1, 0)","v":1},0,0,0,1,1,1,1,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":8.5106382978723527E-2},{"$f":"E17/D17-1","v":8.4967320261437829E-2},-8.1325301204819289E-2,-0.44918032786885242,-0.21428571428571419,0.10606060606060597,8.2191780821917915E-2,7.5949367088607556E-2,8.235294117647074E-2,-7.6086956521739246E-2]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":0.61304347826086958},0.6071428571428571,0.57638888888888884,0.65450643776824025,0.70588235294117652,0.85161290322580652,0.78074866310160418,0.96341463414634154,0.82524271844660191,0.81415929203539839,0.6640625]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",13.36,14.92,14.97,16.28,6.3,12.74,13.17,17.89,15.12,16.87]
[null,"Dividenden-Rendite (Jahresschlusskurs)",4.6199999999999998E-2,4.1000000000000002E-2,3.8699999999999998E-2,4.0399999999999998E-2,0.1116,6.7199999999999996E-2,5.9299999999999999E-2,5.33E-2,5.4100000000000002E-2,4.7899999999999998E-2]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":"Ja"},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)",null,null,null,3010]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":8.2743687727616418E-3},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":6},null,"Current Assets",null,null,null,6878]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":-6.232802616339158E-2},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":5},null,"Current Liabilities",null,null,null,7673]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":"Ja"},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":6},null,"Fremdkapital (Debt)",null,null,null,31430]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":0.11387705258901075},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0.56666666666666665},null,"Gesamtkapital (Total Assets)",null,null,null,34475]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":-2.2108752457139579E-2},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,24522]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":"Ja"},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,5070]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":5.4093547725172587E-2},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,7620]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":-3.042499014933616E-2},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(C21:L21)","v":14.162000000000001},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":8.7309644670050757E-2}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":-3.8287256256622437E-2},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Nein"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":1.6843853820598007}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":5.8748323028981662E-2},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":0.14706308919506889}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(C22:L22)","v":5.5970000000000006E-2},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":10.44186046511628}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":"Nein"},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":0.31074137509175437}]

{"sheet":"MSFT","index":45,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Microsoft",null,null,null,null,"Kurs:"]
[null,null,null,null,null,null,"KGV:"]
[null,null,null,null,null,null,"Div.Rendite:"]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd."]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Ergebnis pro Aktie (EPS)"]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dividende pro Aktie"]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)"]
[null,"Dividenden-Rendite (Jahresschlusskurs)"]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)"]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":0},null,"Current Assets"]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":0},null,"Current Liabilities"]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":0},null,"Fremdkapital (Debt)"]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":{"$error":"#DIV/0!"}},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0},null,"Gesamtkapital (Total Assets)"]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Umsatz (Revenue)"]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)"]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)"]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":{"$error":"#DIV/0!"}},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":{"$error":"#DIV/0!"}}]

{"sheet":"NEST","index":46,"n_rows":40,"n_cols":20,"rows_kept":40,"cut":false,"hidden":false,"merged":[[26,16,26,18],[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13],[23,16,23,18],[25,16,25,18],[24,16,24,18]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: 09.06.2015"]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Nestle",null,null,null,null,"Kurs:",66.144999999999996]
[null,null,null,null,null,null,"KGV:",18.989999999999998]
[null,null,null,null,null,null,"Div.Rendite:",3.3700000000000001E-2]
[null,null,null,null,null,null,"Währung:","SFR"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd.",86.77,91.08,98.76,107.55,109.91,107.62,109.72,83.64,92.19,92.16,91.61]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":1},{"$f":"IF(E11>D11, 1, 0)","v":1},1,1,0,1,0,1,0,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":4.9671545465022504E-2},{"$f":"E11/D11-1","v":8.4321475625823483E-2},8.900364520048587E-2,2.1943282194328173E-2,-2.0835228823582908E-2,1.9513101653967579E-2,-0.23769595333576377,0.10222381635581068,-3.2541490400261885E-4,-5.9678819444444198E-3]
[null,"Ergebnis pro Aktie (EPS)",1.73,2.06,2.37,2.78,4.87,2.92,10.16,2.97,3.33,3.14,4.54]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":1},1,1,1,0,1,0,1,0,1]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":0.19075144508670516},{"$f":"E14/D14-1","v":0.15048543689320382},0.17299578059071719,0.75179856115107935,-0.40041067761806981,2.4794520547945207,-0.70767716535433067,0.1212121212121211,-5.7057057057056992E-2,0.44585987261146487]
[null,"Dividende pro Aktie",0.8,0.9,1.04,1.22,1.4,1.6,1.85,1.95,2.0499999999999998,2.15,2.2000000000000002]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":1},{"$f":"IF(E17>D17, 1, 0)","v":1},1,1,1,1,1,1,1,1]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":0.125},{"$f":"E17/D17-1","v":0.15555555555555567},0.17307692307692291,0.14754098360655732,0.14285714285714302,0.15625,5.4054054054053946E-2,5.1282051282051322E-2,4.8780487804878092E-2,2.3255813953488413E-2]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":0.46242774566473993},0.43689320388349512,0.43881856540084385,0.4388489208633094,0.28747433264887062,0.54794520547945214,0.18208661417322836,0.65656565656565646,0.61561561561561551,0.6847133757961783,0.48458149779735687]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",17.21,19.829999999999998,18.87,19.2,8.83,17.57,5.54,18.78,18.16,21.01]
[null,"Dividenden-Rendite (Jahresschlusskurs)",2.69E-2,2.29E-2,2.4E-2,2.35E-2,3.3700000000000001E-2,3.1899999999999998E-2,3.3799999999999997E-2,3.61E-2,3.4299999999999997E-2,3.3000000000000002E-2]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen",null,null,null,null,null,"Bewertung"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":"Nein"},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)",null,null,null,70130,null,"200 Tage Linie",null,null,68.489999999999995]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":-2.4450466434886509E-2},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":6},null,"Current Assets",null,null,null,33961,null,"Differenz Kurz 200 Tage",null,null,{"$f":"H4/T26-1","v":-3.4238574974448821E-2}]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":1.0185238748764458E-2},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":6},null,"Current Liabilities",null,null,null,32895]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":"Ja"},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":10},null,"Fremdkapital (Debt)",null,null,null,61566]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":0.45635796524134375},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0.73333333333333328},null,"Gesamtkapital (Total Assets)",null,null,null,133450]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":0.31474103723103541},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,91612]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":"Nein"},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,6901]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":6.6724481418894352E-2},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,10905]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":0.10776530121906507},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(C21:L21)","v":16.5},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":0.52551517422255523}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":0.144230525732955},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Nein"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":9.8402965920433474E-2}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":0.16621066007511717},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":5.1712251779692769E-2}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"JA"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(C22:L22)","v":3.0010000000000002E-2},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":0.87788392984457431}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":"Ja"},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":0.11903462428502816}]

{"sheet":"NND","index":47,"n_rows":40,"n_cols":20,"rows_kept":40,"cut":false,"hidden":false,"merged":[[42,4,42,7],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[39,4,39,7],[39,10,39,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[36,4,36,7],[36,10,36,13],[33,4,33,7],[33,10,33,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[32,4,32,7],[32,10,32,13],[25,4,25,7],[25,10,25,13],[25,16,25,18],[26,4,26,7],[26,10,26,13],[26,16,26,18],[1,16,1,17],[22,16,22,19],[23,10,23,13],[23,16,23,18],[24,4,24,7],[24,10,24,13],[24,16,24,18]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: 28.06.2015"]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Novo Nordisk",null,null,null,null,"Kurs:",50.113]
[null,null,null,null,null,null,"KGV:",32.07]
[null,null,null,null,null,null,"Div.Rendite:",1.49E-2]
[null,null,null,null,null,null,"Währung:","DKK"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd.",null,null,null,41.83,45.55,51.08,60.78,66.349999999999994,78.03,83.57,88.81]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":0},1,1,1,1,1,1,1,1]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},8.8931388955295176E-2,0.12140504939626795,0.18989819890368054,9.1641987495886701E-2,0.17603617181612674,7.0998333974112482E-2,6.2701926528658802E-2]
[null,"Ergebnis pro Aktie (EPS)",null,null,null,2.7,3.13,3.59,4.96,6.05,7.82,9.4,10.1]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},0,1,1,1,1,1,1,1,1]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},0.15925925925925921,0.14696485623003186,0.38161559888579388,0.219758064516129,0.29256198347107443,0.20204603580562663,7.4468085106382809E-2]
[null,"Dividende pro Aktie",null,null,null,0,1.2,1.5,2,2.8,3.6,4.5,5]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,1,1,1,1,1,1,1]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.25,0.33333333333333326,0.39999999999999991,0.28571428571428581,0.25,0.11111111111111116]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0.38338658146964855,0.4178272980501393,0.40322580645161293,0.46280991735537186,0.46035805626598464,0.47872340425531912,0.49504950495049505]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",null,null,null,null,null,18.13,24.98,21.46,23.95,21.71,26.05]
[null,"Dividenden-Rendite (Jahresschlusskurs)",null,null,null,null,null,2.2599999999999999E-2,1.5900000000000001E-2,2.12E-2,1.9599999999999999E-2,2.2599999999999999E-2,1.9199999999999998E-2]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen",null,null,null,null,null,"Bewertung"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)",null,null,null,40294,null,"200 Tage Linie",null,null,41.55]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":0.11825532374369305},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":8},null,"Current Assets",null,null,null,46293,null,"Differenz Kurz 200 Tage",null,null,{"$f":"H4/T26-1","v":0.20608904933814687}]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":7},null,"Current Liabilities",null,null,null,33689]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":7},null,"Fremdkapital (Debt)",null,null,null,36768]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":0.23408995355700135},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0.73333333333333328},null,"Gesamtkapital (Total Assets)",null,null,null,77062]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,88806]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,26481]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":0.27603174603174602},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,34492]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":22.713333333333335},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":0.52287768290467418}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Nein"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":0.6571946195463344}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":0.20945900777748017},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":0.34363239988580624}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"JA"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"JA"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":2.0183333333333334E-2},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":0.91249317516255524}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":"Nein"},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":0.38839718037069565}]

{"sheet":"NOVA","index":48,"n_rows":40,"n_cols":20,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[23,16,23,18],[24,16,24,18],[25,16,25,18],[26,16,26,18],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: 09.06.2015"]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Novartis",null,null,null,null,"Kurs:",89.331000000000003]
[null,null,null,null,null,null,"KGV:",17.739999999999998]
[null,null,null,null,null,null,"Div.Rendite:",2.7699999999999999E-2]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd.",28.25,32.21,36.03,38.07,41.46,44.27,50.62,58.57,56.67,57.92,52.42]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":1},{"$f":"IF(E11>D11, 1, 0)","v":1},1,1,1,1,1,0,1,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":0.14017699115044246},{"$f":"E11/D11-1","v":0.11859670909655384},5.6619483763530321E-2,8.9046493301812468E-2,6.7776169802219011E-2,0.14343799412694813,0.15705254839984195,-3.2439815605258659E-2,2.2057526027880803E-2,-9.4958563535911589E-2]
[null,"Ergebnis pro Aktie (EPS)",2.2799999999999998,2.63,3.06,5.15,3.62,3.7,4.28,3.83,3.93,3.76,4.3899999999999997]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":1},1,1,0,1,1,0,1,0,1]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":0.15350877192982471},{"$f":"E14/D14-1","v":0.16349809885931577},0.68300653594771243,-0.29708737864077672,2.2099447513812098E-2,0.15675675675675671,-0.10514018691588789,2.6109660574412663E-2,-4.3256997455470847E-2,0.16755319148936176]
[null,"Dividende pro Aktie",0.92,0.88,1.1100000000000001,1.42,1.89,2.02,2.34,2.42,2.4700000000000002,2.77,2.63]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":1},1,1,1,1,1,1,1,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":-4.3478260869565299E-2},{"$f":"E17/D17-1","v":0.26136363636363646},0.27927927927927909,0.33098591549295775,6.8783068783068835E-2,0.15841584158415833,3.4188034188034289E-2,2.0661157024793431E-2,0.12145748987854232,-5.0541516245487417E-2]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":0.40350877192982459},0.33460076045627379,0.36274509803921573,0.27572815533980577,0.5220994475138121,0.54594594594594592,0.54672897196261672,0.63185378590078323,0.62849872773536897,0.73670212765957455,0.59908883826879278]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",22.91,23.48,21.9,12.59,16.100000000000001,17.09,15.73,17.3,18.02,21.25]
[null,"Dividenden-Rendite (Jahresschlusskurs)",1.83E-2,1.67E-2,1.9300000000000001E-2,2.58E-2,3.7900000000000003E-2,3.7100000000000001E-2,4.0099999999999997E-2,4.2200000000000001E-2,3.9100000000000003E-2,3.44E-2]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen",null,null,null,null,null,"Bewertung"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":"Nein"},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)",null,null,null,70844,null,"200 Tage Linie",null,null,87.95]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":3.9029937882700129E-2},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":8},null,"Current Assets",null,null,null,37561,null,"Differenz Kurz 200 Tage",null,null,{"$f":"H4/T26-1","v":1.570210346787948E-2}]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":6.6736553652805869E-2},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":6},null,"Current Liabilities",null,null,null,26973]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":"Nein"},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":8},null,"Fremdkapital (Debt)",null,null,null,54543]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":4.0404484889834481E-2},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0.73333333333333328},null,"Gesamtkapital (Total Assets)",null,null,null,125387]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":9.2704790005906063E-2},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,57996]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":"Nein"},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,10280]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":5.6836201286008192E-2},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,10736]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":0.11811146454794179},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(C21:L21)","v":18.637},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":0.56500275148141355}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":9.2517602735551249E-2},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Ja,"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":0.14510756027327648}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":4.5423541352847596E-2},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":8.1986170815156273E-2}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"JA"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(C22:L22)","v":3.109E-2},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":0.76990288521257977}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":"Nein"},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":0.1851162149113732}]

{"sheet":"PEP","index":49,"n_rows":40,"n_cols":20,"rows_kept":40,"cut":false,"hidden":false,"merged":[[26,16,26,18],[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13],[23,16,23,18],[24,16,24,18],[25,16,25,18]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: 19.06.2015"]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Pepsi",null,null,null,null,"Kurs:",83.783000000000001]
[null,null,null,null,null,null,"KGV:",19.16]
[null,null,null,null,null,null,"Div.Rendite:",2.93E-2]
[null,null,null,null,null,null,"Währung:","USD"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd.",29.26,32.56,35.14,39.47,43.25,43.23,57.84,66.5,65.489999999999995,66.42,66.680000000000007]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":1},{"$f":"IF(E11>D11, 1, 0)","v":1},1,1,0,1,1,0,1,1]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":0.11278195488721798},{"$f":"E11/D11-1","v":7.9238329238329186E-2},0.12322140011383031,9.5768938434253936E-2,-4.6242774566485068E-4,0.33795975017349078,0.14972337482710918,-1.5187969924812084E-2,1.4200641319285445E-2,3.9144835892803709E-3]
[null,"Ergebnis pro Aktie (EPS)",2.4700000000000002,2.39,3.42,3.48,3.26,3.81,3.97,4.08,3.96,4.37,4.3099999999999996]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},1,1,0,1,1,1,0,1,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":-3.2388663967611309E-2},{"$f":"E14/D14-1","v":0.43096234309623416},1.7543859649122862E-2,-6.321839080459779E-2,0.16871165644171793,4.1994750656167978E-2,2.7707808564231717E-2,-2.9411764705882359E-2,0.10353535353535359,-1.3729977116704872E-2]
[null,"Dividende pro Aktie",0.85,1.01,1.1599999999999999,1.43,1.65,1.78,1.89,2.02,2.13,2.2400000000000002,2.5299999999999998]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":1},{"$f":"IF(E17>D17, 1, 0)","v":1},1,1,1,1,1,1,1,1]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":0.18823529411764706},{"$f":"E17/D17-1","v":0.14851485148514842},0.23275862068965525,0.15384615384615374,7.8787878787878851E-2,6.1797752808988804E-2,6.8783068783068835E-2,5.4455445544554504E-2,5.164319248826299E-2,0.12946428571428559]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":0.34412955465587042},0.42259414225941422,0.33918128654970758,0.41091954022988503,0.50613496932515334,0.46719160104986879,0.47607052896725438,0.49509803921568629,0.53787878787878785,0.51258581235697942,0.58700696055684454]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",20.81,23.99,18.16,21.53,16.54,16,16.34,16.11,17.09,18.73]
[null,"Dividenden-Rendite (Jahresschlusskurs)",1.6299999999999999E-2,1.7100000000000001E-2,1.8499999999999999E-2,1.8800000000000001E-2,3.0099999999999998E-2,2.93E-2,2.8899999999999999E-2,3.0499999999999999E-2,3.1099999999999999E-2,2.7E-2]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen",null,null,null,null,null,"Bewertung"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":"Ja"},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)",null,null,null,17548,null,"200 Tage Linie",null,null,84.2]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":9.8122055996870738E-2},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":8},null,"Current Assets",null,null,null,20663,null,"Differenz Kurz 200 Tage",null,null,{"$f":"H4/T26-1","v":-4.952494061757684E-3}]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":9.0115847491232026E-2},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":6},null,"Current Liabilities",null,null,null,18092]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":"Nein"},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":10},null,"Fremdkapital (Debt)",null,null,null,52961]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":2.6019234186633211E-2},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0.8},null,"Gesamtkapital (Total Assets)",null,null,null,70509]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":6.5170697534803188E-2},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,66683]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":"Nein"},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,6558]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":7.3228749067832138E-2},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,9581]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":0.1168286544265644},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(C21:L21)","v":18.53},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":0.2488760300103533}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":9.0705066484199862E-2},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Nein"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":0.37371780259858672}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":6.5790013083778701E-2},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":9.3009403054929163E-2}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"JA"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(C22:L22)","v":2.4759999999999997E-2},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":3.0180647367221334}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":"Ja"},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":0.14367979844937989}]

{"sheet":"PFE","index":50,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Pfizer",null,null,null,null,"Kurs:"]
[null,null,null,null,null,null,"KGV:"]
[null,null,null,null,null,null,"Div.Rendite:"]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd."]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Ergebnis pro Aktie (EPS)"]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dividende pro Aktie"]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)"]
[null,"Dividenden-Rendite (Jahresschlusskurs)"]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)"]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":0},null,"Current Assets"]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":0},null,"Current Liabilities"]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":0},null,"Fremdkapital (Debt)"]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":{"$error":"#DIV/0!"}},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0},null,"Gesamtkapital (Total Assets)"]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Umsatz (Revenue)"]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)"]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)"]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":{"$error":"#DIV/0!"}},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":{"$error":"#DIV/0!"}}]

{"sheet":"PG","index":51,"n_rows":40,"n_cols":20,"rows_kept":40,"cut":false,"hidden":false,"merged":[[26,16,26,18],[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13],[23,16,23,18],[24,16,24,18],[25,16,25,18]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: 19.06.2015"]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Procter & Gamble",null,null,null,null,"Kurs:",71.174999999999997]
[null,null,null,null,null,null,"KGV:",18.29]
[null,null,null,null,null,null,"Div.Rendite:",3.2300000000000002E-2]
[null,null,null,null,null,null,"Währung:","USD"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd.",51.41,56.74,68.22,76.48,83.5,79.03,78.94,82.56,83.68,84.17,83.06]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":1},{"$f":"IF(E11>D11, 1, 0)","v":1},1,1,0,0,1,1,1,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":0.10367632756273104},{"$f":"E11/D11-1","v":0.20232640112795197},0.12107886250366473,9.1788702928870203E-2,-5.3532934131736543E-2,-1.1388080475769335E-3,4.5857613377248585E-2,1.3565891472868241E-2,5.8556405353726859E-3,-1.3187596530830459E-2]
[null,"Ergebnis pro Aktie (EPS)",2.46,2.83,2.79,3.22,3.86,4.49,4.32,4.12,3.82,4.04,4.1900000000000004]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":1},0,1,1,1,0,0,0,1,1]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":0.15040650406504064},{"$f":"E14/D14-1","v":-1.4134275618374548E-2},0.15412186379928317,0.19875776397515521,0.16321243523316076,-3.786191536748329E-2,-4.629629629629628E-2,-7.2815533980582603E-2,5.7591623036649331E-2,3.7128712871287162E-2]
[null,"Dividende pro Aktie",0.93,1.03,1.1499999999999999,1.28,1.45,1.64,1.8,1.97,2.14,2.29,2.4500000000000002]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":1},{"$f":"IF(E17>D17, 1, 0)","v":1},1,1,1,1,1,1,1,1]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":0.10752688172043001},{"$f":"E17/D17-1","v":0.11650485436893199},0.11304347826086958,0.1328125,0.13103448275862073,9.7560975609756184E-2,9.4444444444444331E-2,8.629441624365497E-2,7.0093457943925186E-2,6.9868995633187936E-2]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":0.37804878048780488},0.36395759717314485,0.41218637992831536,0.39751552795031053,0.37564766839378239,0.36525612472160351,0.41666666666666663,0.4781553398058252,0.56020942408376972,0.56683168316831678,0.58472553699284013]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",21.27,18.88,20.350000000000001,18.53,15.27,11.09,13.39,14.9,15.65,18.66]
[null,"Dividenden-Rendite (Jahresschlusskurs)",1.72E-2,1.8599999999999998E-2,2.07E-2,2.0899999999999998E-2,2.3800000000000002E-2,3.2099999999999997E-2,0.03,3.1E-2,3.49E-2,2.9700000000000001E-2]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen",null,null,null,null,null,"Bewertung"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":"Nein"},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)",null,null,null,69976,null,"200 Tage Linie",null,null,74.7]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":1.0190548161416424E-2},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":7},null,"Current Assets",null,null,null,31617,null,"Differenz Kurz 200 Tage",null,null,{"$f":"H4/T26-1","v":-4.7188755020080353E-2}]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":5.1629010079856354E-2},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":5},null,"Current Liabilities",null,null,null,33726]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":"Nein"},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":10},null,"Fremdkapital (Debt)",null,null,null,74290]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":-1.2450681947285136E-2},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0.73333333333333328},null,"Gesamtkapital (Total Assets)",null,null,null,144266]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":5.9011088171783951E-2},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,83062]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":"Nein"},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,11643]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":8.3652457974993724E-2},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,15288]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":0.1019184486983821},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(C21:M21)","v":16.798999999999999},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":0.48504845216475123}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":7.0852848983340794E-2},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Nein"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":0.16638561792614612}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":2.7130774729708342E-2},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":8.070508643755285E-2}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":2.685555555555556E-2},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":1.061649708471476}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":"Ja"},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":0.18405528400471938}]

{"sheet":"PM","index":52,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Philip Morris",null,null,null,null,"Kurs:"]
[null,null,null,null,null,null,"KGV:"]
[null,null,null,null,null,null,"Div.Rendite:"]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd."]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Ergebnis pro Aktie (EPS)"]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dividende pro Aktie"]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)"]
[null,"Dividenden-Rendite (Jahresschlusskurs)"]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)"]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":0},null,"Current Assets"]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":0},null,"Current Liabilities"]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":0},null,"Fremdkapital (Debt)"]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":{"$error":"#DIV/0!"}},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0},null,"Gesamtkapital (Total Assets)"]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Umsatz (Revenue)"]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)"]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)"]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":{"$error":"#DIV/0!"}},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":{"$error":"#DIV/0!"}}]

{"sheet":"RB","index":53,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Reckitt Benckiser",null,null,null,null,"Kurs:"]
[null,null,null,null,null,null,"KGV:"]
[null,null,null,null,null,null,"Div.Rendite:"]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd."]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Ergebnis pro Aktie (EPS)"]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dividende pro Aktie"]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)"]
[null,"Dividenden-Rendite (Jahresschlusskurs)"]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)"]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":0},null,"Current Assets"]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":0},null,"Current Liabilities"]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":0},null,"Fremdkapital (Debt)"]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":{"$error":"#DIV/0!"}},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0},null,"Gesamtkapital (Total Assets)"]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Umsatz (Revenue)"]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)"]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)"]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":{"$error":"#DIV/0!"}},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":{"$error":"#DIV/0!"}}]

{"sheet":"RDS","index":54,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: 29.03.2015"]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Royal Dutch Shell",null,null,null,null,"Kurs:",27.791]
[null,null,null,null,null,null,"KGV:",8.82]
[null,null,null,null,null,null,"Div.Rendite:",6.7000000000000004E-2]
[null,null,null,null,null,null,"Währung:","EURO"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd.",null,306.73,318.85000000000002,355.78,458.36,280.14999999999998,378.15,484.49,481.7,459.6,431.34399999999999]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":1},{"$f":"IF(E11>D11, 1, 0)","v":1},1,1,0,1,1,0,0,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":3.9513578717438769E-2},0.11582248706288212,0.28832424532014178,-0.38879919713762112,0.34981260039264672,0.28121115959275422,-5.7586327891184785E-3,-4.5879177911563152E-2,-6.147954743255013E-2]
[null,"Ergebnis pro Aktie (EPS)",null,3.79,3.97,5,4.2699999999999996,2.04,3.28,4.9800000000000004,4.25,2.6,2.36]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":1},1,1,0,0,1,1,0,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":4.7493403693931402E-2},0.25944584382871527,-0.14600000000000013,-0.52224824355971888,0.6078431372549018,0.51829268292682951,-0.14658634538152615,-0.38823529411764701,-9.2307692307692424E-2]
[null,"Dividende pro Aktie",null,1.1299999999999999,1.27,1.44,1.6,1.66,1.68,1.68,1.72,1.8,1.53]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":1},{"$f":"IF(E17>D17, 1, 0)","v":1},1,1,1,1,0,1,1,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":0.12389380530973471},0.13385826771653542,0.11111111111111116,3.7499999999999867E-2,1.2048192771084265E-2,0,2.3809523809523725E-2,4.6511627906976827E-2,-0.15000000000000002]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},0.29815303430079154,0.31989924433249367,0.28799999999999998,0.37470725995316168,0.81372549019607843,0.51219512195121952,0.33734939759036142,0.40470588235294119,0.69230769230769229,0.64830508474576276]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",null,10.050000000000001,10.58,9.24,5.86,13.37,9.7899999999999991,7.33,8.36,13.76,14.7]
[null,"Dividenden-Rendite (Jahresschlusskurs)",null,2.9700000000000001E-2,3.2300000000000002E-2,3.4000000000000002E-2,6.3600000000000004E-2,6.08E-2,5.2499999999999998E-2,4.6100000000000002E-2,4.8800000000000003E-2,5.0299999999999997E-2,5.4100000000000002E-2]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":"Ja"},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)",null,null,null,171966]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":0.10358128037043383},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":6},null,"Current Assets",null,null,null,99778]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(E13:M13)","v":6.3640835090556749E-2},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":5},null,"Current Liabilities",null,null,null,86212]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":"Ja"},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":8},null,"Fremdkapital (Debt)",null,null,null,180330]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":9.9801297674973144E-2},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0.6333333333333333},null,"Gesamtkapital (Total Assets)",null,null,null,353116]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(E16:M16)","v":1.529972137086593E-2},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,431344]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":"Nein"},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,14730]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":-1.3526131102483041E-2},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,30118]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(E19:M19)","v":3.7636947624996218E-2},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":10.304},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":0.48699577475956907}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":3.8859168028806297E-2},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Ja,"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":8.5656466976030146E-2}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":6.3285482314307973E-2},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":4.1714337498159247E-2}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"JA"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":4.7220000000000005E-2},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":1.0486375213705035}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":"Ja"},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":6.9823621054193402E-2}]

{"sheet":"ROCH","index":55,"n_rows":40,"n_cols":20,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[26,16,26,18],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13],[23,16,23,18],[24,16,24,18],[25,16,25,18]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: 10.06.2015"]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Roche",null,null,null,null,"Kurs:",259.02]
[null,null,null,null,null,null,"KGV:",17.12]
[null,null,null,null,null,null,"Div.Rendite:",3.2199999999999999E-2]
[null,null,null,null,null,null,"Währung:","SFR"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd.",29.52,35.51,42.04,46.13,45.62,49.05,47.47,42.53,45.5,46.78,47.46]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":1},{"$f":"IF(E11>D11, 1, 0)","v":1},1,0,1,0,0,1,1,1]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":0.20291327913279122},{"$f":"E11/D11-1","v":0.1838918614474796},9.7288296860133183E-2,-1.1055712117927663E-2,7.5186321788689225E-2,-3.2212028542303761E-2,-0.1040657257215083,6.9833059017164301E-2,2.8131868131868076E-2,1.4536126549807626E-2]
[null,"Ergebnis pro Aktie (EPS)",7.9,6.85,9.24,11.36,10.43,9.07,10.14,11.01,11.25,13.16,10.99]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},1,1,0,0,1,1,1,1,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":-0.13291139240506333},{"$f":"E14/D14-1","v":0.34890510948905118},0.22943722943722933,-8.1866197183098621E-2,-0.13039309683604983,0.11797133406835725,8.579881656804722E-2,2.1798365122615904E-2,0.16977777777777781,-0.16489361702127658]
[null,"Dividende pro Aktie",2,2.5,3.4,4.5999999999999996,5,6,6.6,6.8,7.35,7.8,8]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":1},{"$f":"IF(E17>D17, 1, 0)","v":1},1,1,1,1,1,1,1,1]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":0.25},{"$f":"E17/D17-1","v":0.35999999999999988},0.35294117647058809,8.6956521739130599E-2,0.19999999999999996,9.9999999999999867E-2,3.0303030303030276E-2,8.0882352941176405E-2,6.1224489795918435E-2,2.5641025641025772E-2]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":0.25316455696202528},0.36496350364963503,0.36796536796536794,0.40492957746478875,0.4793863854266539,0.66152149944873206,0.65088757396449692,0.61762034514078112,0.65333333333333332,0.59270516717325228,0.7279344858962693]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",29.82,32.67,23.92,17.29,15.63,19.48,13.64,14.7,16.64,19.23]
[null,"Dividenden-Rendite (Jahresschlusskurs)",1.3299999999999999E-2,1.14E-2,1.5599999999999999E-2,2.35E-2,3.0800000000000001E-2,3.4099999999999998E-2,4.82E-2,4.2700000000000002E-2,3.9899999999999998E-2,3.1300000000000001E-2]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen",null,null,null,null,null,"Bewertung"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":"Nein"},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)",null,null,null,16750,null,"200 Tage Linie",null,null,258.20999999999998]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":-4.755340112994411E-3},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":7},null,"Current Assets",null,null,null,31371,null,"Differenz Kurz 200 Tage",null,null,{"$f":"H4/T26-1","v":3.1369815266644174E-3}]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":5.2444734654619352E-2},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":6},null,"Current Liabilities",null,null,null,20209]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":"Nein"},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":10},null,"Fremdkapital (Debt)",null,null,null,48058]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":4.6090535303104321E-2},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0.76666666666666672},null,"Gesamtkapital (Total Assets)",null,null,null,64808]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":4.6362432901759031E-2},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,47462]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":"Nein"},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,9535]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":5.9610179736230152E-2},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,14090]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":0.15479485968908693},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(C21:L21)","v":20.301999999999996},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":0.25845574620417233}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":8.4534009081821779E-2},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Ja,"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":0.56925373134328361}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":3.3648458308780022E-2},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":0.14712689791383779}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"JA"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(C22:L22)","v":2.9079999999999995E-2},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":2.8691343283582089}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":"Ja"},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":0.29686907420673381}]

{"sheet":"SAP","index":56,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: 06.06.2015"]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"SAP",null,null,null,null,"Kurs:",66.31]
[null,null,null,null,null,null,"KGV:",18.21]
[null,null,null,null,null,null,"Div.Rendite:",1.6799999999999999E-2]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd.",7.51,8.51,9.4,10.24,11.57,10.67,12.46,14.23,16.22,16.82,17.559999999999999]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":1},{"$f":"IF(E11>D11, 1, 0)","v":1},1,1,0,1,1,1,1,1]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":0.13315579227696395},{"$f":"E11/D11-1","v":0.10458284371327853},8.9361702127659592E-2,0.1298828125,-7.7787381158167745E-2,0.16776007497656997,0.14205457463884419,0.13984539704848897,3.6991368680641346E-2,4.3995243757431579E-2]
[null,"Ergebnis pro Aktie (EPS)",1.06,1.21,1.53,1.59,1.55,1.47,1.52,2.89,2.37,2.79,2.75]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":1},1,1,0,0,1,1,0,1,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":0.14150943396226401},{"$f":"E14/D14-1","v":0.26446280991735538},3.9215686274509887E-2,-2.515723270440251E-2,-5.1612903225806472E-2,3.4013605442176909E-2,0.90131578947368429,-0.17993079584775085,0.17721518987341778,-1.4336917562724039E-2]
[null,"Dividende pro Aktie",0.28000000000000003,0.36,0.46,0.5,0.5,0.5,0.6,1.1000000000000001,0.85,1,1.1000000000000001]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":1},{"$f":"IF(E17>D17, 1, 0)","v":1},1,0,0,1,1,0,1,1]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":0.28571428571428559},{"$f":"E17/D17-1","v":0.2777777777777779},8.6956521739130377E-2,0,0,0.19999999999999996,0.83333333333333348,-0.2272727272727274,0.17647058823529416,0.10000000000000009]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":0.26415094339622641},0.2975206611570248,0.30065359477124182,0.31446540880503143,0.32258064516129031,0.3401360544217687,0.39473684210526316,0.38062283737024222,0.35864978902953581,0.35842293906810035,0.4]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",31.68,32.39,27.27,23.07,16.75,23.15,25.81,14.59,26.41,23.02]
[null,"Dividenden-Rendite (Jahresschlusskurs)",8.5000000000000006E-3,9.4000000000000004E-3,1.14E-2,1.41E-2,1.9800000000000002E-2,1.52E-2,1.5699999999999999E-2,2.69E-2,1.4E-2,1.6E-2]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":"Ja"},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)",null,null,null,19598]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":0.10612933182039522},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":9},null,"Current Assets",null,null,null,8980]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":9.0984242856171044E-2},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":6},null,"Current Liabilities",null,null,null,8544]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":"Ja"},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":7},null,"Fremdkapital (Debt)",null,null,null,18909]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":0.18365537427576081},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0.73333333333333328},null,"Gesamtkapital (Total Assets)",null,null,null,38507]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":0.12866946656027242},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,17560]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":"Ja"},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,3280]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":0.21650623885918002},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,4331]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":0.1732979779527094},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(C21:L21)","v":24.414000000000001},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":0.50894642532526557}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":0.13098389578971761},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Ja,"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":0.16736401673640167}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":0.16876364831844534},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":8.5179318046069541E-2}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"JA"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(C22:L22)","v":1.5100000000000002E-2},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":0.96484335136238397}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":"Ja"},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":0.24664009111617313}]

{"sheet":"SIE","index":57,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Siemens",null,null,null,null,"Kurs:"]
[null,null,null,null,null,null,"KGV:"]
[null,null,null,null,null,null,"Div.Rendite:"]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd."]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Ergebnis pro Aktie (EPS)"]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dividende pro Aktie"]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)"]
[null,"Dividenden-Rendite (Jahresschlusskurs)"]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)"]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":0},null,"Current Assets"]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":0},null,"Current Liabilities"]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":0},null,"Fremdkapital (Debt)"]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":{"$error":"#DIV/0!"}},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0},null,"Gesamtkapital (Total Assets)"]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Umsatz (Revenue)"]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)"]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)"]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":{"$error":"#DIV/0!"}},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":{"$error":"#DIV/0!"}}]

{"sheet":"SWK","index":58,"n_rows":40,"n_cols":20,"rows_kept":40,"cut":false,"hidden":false,"merged":[[1,16,1,17],[22,16,22,19],[23,10,23,13],[23,16,23,18],[24,4,24,7],[24,10,24,13],[24,16,24,18],[25,4,25,7],[25,10,25,13],[25,16,25,18],[26,4,26,7],[26,10,26,13],[26,16,26,18],[33,4,33,7],[33,10,33,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[32,4,32,7],[32,10,32,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[36,4,36,7],[36,10,36,13],[42,4,42,7],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[39,4,39,7],[39,10,39,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: 21.06.2015"]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Stanley Black & Decker",null,null,null,null,"Kurs:",94.191000000000003]
[null,null,null,null,null,null,"KGV:",17.27]
[null,null,null,null,null,null,"Div.Rendite:",0.02]
[null,null,null,null,null,null,"Währung:","USD"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd.",3.04,3.29,4.0199999999999996,4.4800000000000004,4.43,3.74,8.41,10.38,10.19,11,11.34]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":1},{"$f":"IF(E11>D11, 1, 0)","v":1},1,0,0,1,1,0,1,1]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":8.2236842105263053E-2},{"$f":"E11/D11-1","v":0.22188449848024305},0.11442786069651767,-1.1160714285714413E-2,-0.15575620767494347,1.248663101604278,0.23424494649227112,-1.8304431599229454E-2,7.9489695780176728E-2,3.0909090909090997E-2]
[null,"Ergebnis pro Aktie (EPS)",4.47,3.23,3.54,4.09,3.97,2.81,1.34,4.0599999999999996,5.41,3.16,4.87]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},1,1,0,0,0,1,1,0,1]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":-0.27740492170022368},{"$f":"E14/D14-1","v":9.5975232198142413E-2},0.15536723163841804,-2.9339853300733409E-2,-0.29219143576826201,-0.52313167259786475,2.0298507462686564,0.33251231527093617,-0.4158964879852125,0.54113924050632911]
[null,"Dividende pro Aktie",1.08,1.1399999999999999,1.18,1.22,1.26,1.3,1.34,1.64,1.8,1.98,2.04]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":1},{"$f":"IF(E17>D17, 1, 0)","v":1},1,1,1,1,1,1,1,1]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":5.5555555555555358E-2},{"$f":"E17/D17-1","v":3.5087719298245723E-2},3.3898305084745894E-2,3.2786885245901676E-2,3.1746031746031855E-2,3.0769230769230882E-2,0.22388059701492513,9.7560975609756184E-2,9.9999999999999867E-2,3.0303030303030276E-2]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":0.2416107382550336},0.3529411764705882,0.33333333333333331,0.2982885085574572,0.31738035264483627,0.46263345195729538,1,0.4039408866995074,0.33271719038817005,0.62658227848101267,0.41889117043121149]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",11,14.93,14.21,11.58,8.59,18.489999999999998,56.04,16.940000000000001,13.39,25.59]
[null,"Dividenden-Rendite (Jahresschlusskurs)",2.1999999999999999E-2,2.3699999999999999E-2,2.35E-2,2.52E-2,3.6999999999999998E-2,2.52E-2,0.02,2.4299999999999999E-2,2.4299999999999999E-2,2.4500000000000001E-2]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen",null,null,null,null,null,"Bewertung"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":"Ja"},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)",null,null,null,6511.9,null,"200 Tage Linie",null,null,84.39]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":0.3150004806373175},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":7},null,"Current Assets",null,null,null,3948.8,null,"Differenz Kurz 200 Tage",null,null,{"$f":"H4/T26-1","v":0.11613935300391054}]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":0.18266346825079532},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":4},null,"Current Liabilities",null,null,null,2832]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":"Ja"},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":10},null,"Fremdkapital (Debt)",null,null,null,{"$f":"O30-O26","v":9337.2000000000007}]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":0.39289482829256889},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0.7},null,"Gesamtkapital (Total Assets)",null,null,null,15849.1]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":0.16168803945301857},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,11338.6]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":"Ja"},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,760.9]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":9.6502766739388471E-2},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,{"$f":"1084.8+177.2-13.6","v":1248.4000000000001}]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":6.7158833062742285E-2},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(C21:L21)","v":19.076000000000001},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":0.41086875595459676}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":0.13717011358885206},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Ja,"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":0.11684761743884274}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":0.26813269188975825},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":4.8009035213355963E-2}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"JA"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(C22:L22)","v":2.4969999999999996E-2},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":1.4338672276908431}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":"Nein"},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":0.11010177623339742}]

{"sheet":"SYY","index":59,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Sysco",null,null,null,null,"Kurs:"]
[null,null,null,null,null,null,"KGV:"]
[null,null,null,null,null,null,"Div.Rendite:"]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd."]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Ergebnis pro Aktie (EPS)"]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dividende pro Aktie"]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)"]
[null,"Dividenden-Rendite (Jahresschlusskurs)"]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)"]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":0},null,"Current Assets"]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":0},null,"Current Liabilities"]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":0},null,"Fremdkapital (Debt)"]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":{"$error":"#DIV/0!"}},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0},null,"Gesamtkapital (Total Assets)"]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Umsatz (Revenue)"]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)"]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)"]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":{"$error":"#DIV/0!"}},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":{"$error":"#DIV/0!"}}]

{"sheet":"T","index":60,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"At & T",null,null,null,null,"Kurs:"]
[null,null,null,null,null,null,"KGV:"]
[null,null,null,null,null,null,"Div.Rendite:"]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd."]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Ergebnis pro Aktie (EPS)"]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dividende pro Aktie"]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)"]
[null,"Dividenden-Rendite (Jahresschlusskurs)"]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)"]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":0},null,"Current Assets"]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":0},null,"Current Liabilities"]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":0},null,"Fremdkapital (Debt)"]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":{"$error":"#DIV/0!"}},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0},null,"Gesamtkapital (Total Assets)"]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Umsatz (Revenue)"]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)"]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)"]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":{"$error":"#DIV/0!"}},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":{"$error":"#DIV/0!"}}]

{"sheet":"ULV","index":61,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Unilever",null,null,null,null,"Kurs:"]
[null,null,null,null,null,null,"KGV:"]
[null,null,null,null,null,null,"Div.Rendite:"]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd."]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Ergebnis pro Aktie (EPS)"]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dividende pro Aktie"]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)"]
[null,"Dividenden-Rendite (Jahresschlusskurs)"]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)"]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":0},null,"Current Assets"]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":0},null,"Current Liabilities"]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":0},null,"Fremdkapital (Debt)"]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":{"$error":"#DIV/0!"}},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0},null,"Gesamtkapital (Total Assets)"]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Umsatz (Revenue)"]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)"]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)"]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":{"$error":"#DIV/0!"}},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":{"$error":"#DIV/0!"}}]

{"sheet":"V","index":62,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Visa",null,null,null,null,"Kurs:"]
[null,null,null,null,null,null,"KGV:"]
[null,null,null,null,null,null,"Div.Rendite:"]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd."]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Ergebnis pro Aktie (EPS)"]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dividende pro Aktie"]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)"]
[null,"Dividenden-Rendite (Jahresschlusskurs)"]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)"]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":0},null,"Current Assets"]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":0},null,"Current Liabilities"]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":0},null,"Fremdkapital (Debt)"]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":{"$error":"#DIV/0!"}},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0},null,"Gesamtkapital (Total Assets)"]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Umsatz (Revenue)"]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)"]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)"]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":{"$error":"#DIV/0!"}},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":{"$error":"#DIV/0!"}}]

{"sheet":"WMT","index":63,"n_rows":40,"n_cols":20,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[26,16,26,18],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13],[23,16,23,18],[24,16,24,18],[25,16,25,18]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: 13.06.2015"]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Wal-Mart",null,null,null,null,"Kurs:",64.364999999999995]
[null,null,null,null,null,null,"KGV:",14.81]
[null,null,null,null,null,null,"Div.Rendite:",2.7099999999999999E-2]
[null,null,null,null,null,null,"Währung:","USD"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014,2015]
[null,"Umsatz in Mrd.",256.33,285.22000000000003,312.43,344.99,374.53,401.24,405.05,418.95,443.85,466.11,473.08,482.23]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":1},{"$f":"IF(E11>D11, 1, 0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":0.11270627706472136},{"$f":"E11/D11-1","v":9.5400042072785851E-2},0.10421534423710921,8.5625670309284141E-2,7.1316049448642449E-2,9.4955637523677083E-3,3.4316751018392821E-2,5.9434300035803966E-2,5.0152078404866574E-2,1.4953551736714532E-2,1.9341337617316379E-2]
[null,"Ergebnis pro Aktie (EPS)",2.08,2.41,2.68,2.71,3.13,3.4,3.71,4.4800000000000004,4.54,5.04,4.9000000000000004,5.07]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":1},1,1,1,1,1,1,1,1,0,1]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":0.15865384615384626},{"$f":"E14/D14-1","v":0.11203319502074693},1.1194029850746245E-2,0.15498154981549805,8.6261980830670826E-2,9.1176470588235414E-2,0.20754716981132093,1.3392857142856984E-2,0.11013215859030834,-2.7777777777777679E-2,3.469387755102038E-2]
[null,"Dividende pro Aktie",0.36,0.52,0.6,0.67,0.88,0.95,1.0900000000000001,1.21,1.46,1.59,1.88,1.92]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":1},{"$f":"IF(E17>D17, 1, 0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":0.44444444444444464},{"$f":"E17/D17-1","v":0.15384615384615374},0.1166666666666667,0.31343283582089554,7.9545454545454586E-2,0.14736842105263182,0.11009174311926584,0.20661157024793386,8.9041095890411093E-2,0.1823899371069182,2.1276595744680771E-2]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":0.17307692307692307},0.21576763485477177,0.22388059701492535,0.24723247232472326,0.28115015974440893,0.27941176470588236,0.29380053908355797,0.2700892857142857,0.32158590308370044,0.31547619047619047,0.38367346938775504,{"$f":"N17/N14","v":0.378698224852071}]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)",25.64,21.61,17.100000000000001,17.46,15.83,13.8,14.01,12.03,13.36,13.3]
[null,"Dividenden-Rendite (Jahresschlusskurs)",6.7000000000000002E-3,9.9000000000000008E-3,1.2999999999999999E-2,1.4E-2,1.7299999999999999E-2,2.0199999999999999E-2,2.0400000000000001E-2,2.1600000000000001E-2,2.3800000000000002E-2,2.3300000000000001E-2]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen",null,null,null,null,null,"Bewertung"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":"Nein"},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)",null,null,null,85937,null,"200 Tage Linie",null,null,68.808999999999997]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":3.367044898962912E-2},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":10},null,"Current Assets",null,null,null,63278,null,"Differenz Kurz 200 Tage",null,null,{"$f":"H4/T26-1","v":-6.4584574692264085E-2}]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":6.3761562808068856E-2},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:N15)","v":10},null,"Current Liabilities",null,null,null,65272]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":"Nein"},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":10},null,"Fremdkapital (Debt)",null,null,null,{"$f":"O30-O26","v":117769}]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":7.8894175670988803E-2},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/31","v":0.967741935483871},null,"Gesamtkapital (Total Assets)",null,null,null,203706]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":9.1759548002645228E-2},null,null,null,null,null,null,null,"Umsatz (Revenue)",null,null,null,482229]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":"Nein"},null,"KGV",null,null,null,null,null,"Gewinn (Net income)",null,null,null,17099]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":0.14710055348343215},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)",null,null,null,27147]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":0.18434383227407761},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(C21:M21)","v":16.413999999999998},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":0.4218677898540053}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":0.11328831436159721},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":"Ja,"},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":0.19897133946961146}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":8.6555059381350039E-2},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":8.3939599226335995E-2}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(C22:M22)","v":1.7019999999999997E-2},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":1.3704108823905885}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":"Ja"},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":5.6294830879105154E-2}]

{"sheet":"XOM","index":64,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Exxon Mobil",null,null,null,null,"Kurs:"]
[null,null,null,null,null,null,"KGV:"]
[null,null,null,null,null,null,"Div.Rendite:"]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd."]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Ergebnis pro Aktie (EPS)"]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dividende pro Aktie"]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)"]
[null,"Dividenden-Rendite (Jahresschlusskurs)"]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)"]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":0},null,"Current Assets"]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":0},null,"Current Liabilities"]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":0},null,"Fremdkapital (Debt)"]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":{"$error":"#DIV/0!"}},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0},null,"Gesamtkapital (Total Assets)"]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Umsatz (Revenue)"]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)"]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)"]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":{"$error":"#DIV/0!"}},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":{"$error":"#DIV/0!"}}]

{"sheet":"Neu","index":65,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,4,39,7],[39,10,39,13],[42,4,42,7],[36,4,36,7],[36,10,36,13],[37,4,37,7],[37,10,37,13],[38,4,38,7],[38,10,38,13],[33,4,33,7],[33,10,33,13],[34,4,34,7],[34,10,34,13],[35,4,35,7],[35,10,35,13],[32,4,32,7],[32,10,32,13],[26,4,26,7],[26,10,26,13],[27,4,27,7],[27,10,27,13],[28,4,28,7],[28,10,28,13],[29,4,29,7],[29,10,29,13],[30,10,30,13],[31,4,31,7],[31,10,31,13],[25,4,25,7],[25,10,25,13],[1,16,1,17],[22,16,22,19],[23,10,23,13],[24,4,24,7],[24,10,24,13]]}
[]
[null,"Analyse - Einzelunternehmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum: "]
[null,null,null,null,null,null,"Aktuelle Daten:"]
[null,"Firmenname",null,null,null,null,"Kurs:"]
[null,null,null,null,null,null,"KGV:"]
[null,null,null,null,null,null,"Div.Rendite:"]
[null,null,null,null,null,null,"Währung:","Währung"]
[]
[null,"10-Jahres-Übersicht",null,null,null,null,null,null,null,null,null,null,"akt. Jahr"]
[null,"Jahr",{"$f":"D10-1","v":2004},2005,2006,{"$f":"G10-1","v":2007},2008,{"$f":"I10-1","v":2009},2010,2011,2012,2013,2014]
[null,"Umsatz in Mrd."]
[null,"Umsatz erhöht? (1=ja)",0,{"$f":"IF(D11>C11, 1, 0)","v":0},{"$f":"IF(E11>D11, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Umsatzwachstum",null,{"$f":"D11/C11-1","v":{"$error":"#DIV/0!"}},{"$f":"E11/D11-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Ergebnis pro Aktie (EPS)"]
[null,"EPS erhöht? (1=ja)",0,{"$f":"IF(D14>C14, 1, 0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"EPS-Wachstum",null,{"$f":"D14/C14-1","v":{"$error":"#DIV/0!"}},{"$f":"E14/D14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dividende pro Aktie"]
[null,"Dividende erhöht? (1=ja)",0,{"$f":"IF(D17>C17, 1, 0)","v":0},{"$f":"IF(E17>D17, 1, 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Div.-Wachstum",null,{"$f":"D17/C17-1","v":{"$error":"#DIV/0!"}},{"$f":"E17/D17-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Auszahlungsquote",{"$f":"C17/C14","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Kurs-Gewinn-Verhältnis (Jahresschlusskurs)"]
[null,"Dividenden-Rendite (Jahresschlusskurs)"]
[]
[null,"Wachstumraten",null,null,"Qualität (Robustheit)",null,null,null,null,null,"Finanzkennzahlen"]
[null,null,"Ergebnis",null,null,null,null,null,"Ergebnis",null,null,null,null,null,"Ergebnis"]
[null,"Umsatz-Wachstum 5J > 10J",{"$f":"IF(C27>C28,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Verlustjahre (bei EPS)",null,null,null,{"$f":"COUNTIF(D14:M14,\"<0\")*-1","v":0},null,"Eigenkapital (Shareholder Equity)"]
[null,"Umsatz-Wachstum 5J p.a.",{"$f":"AVERAGE(I13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem Umsatz",null,null,null,{"$f":"SUM(D12:M12)","v":0},null,"Current Assets"]
[null,"Umsatz-Wachstum 10J p.a.",{"$f":"AVERAGE(D13:M13)","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigendem EPS",null,null,null,{"$f":"SUM(C15:L15)","v":0},null,"Current Liabilities"]
[null,"EPS-Wachstum 5J > 10J",{"$f":"IF(C30>C31,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Anzahl Jahre mit steigender Dividende",null,null,null,{"$f":"SUM(D18:M18)","v":0},null,"Fremdkapital (Debt)"]
[null,"EPS-Wachstum 5J p.a.",{"$f":"AVERAGE(I16:M16)","v":{"$error":"#DIV/0!"}},null,"Qualität in % (maximal 30 Punkte)",null,null,null,{"$f":"SUM(I26:I29)/30","v":0},null,"Gesamtkapital (Total Assets)"]
[null,"EPS-Wachstum 10J p.a.",{"$f":"AVERAGE(D16:M16)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Umsatz (Revenue)"]
[null,"Dividenden-Wachstum 5J > 10J",{"$f":"IF(C33>C34,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"KGV",null,null,null,null,null,"Gewinn (Net income)"]
[null,"Dividenden-Wachstum 5J p.a.",{"$f":"AVERAGE(I19:M19)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Ergebnis",null,"EBIT (Operating income)"]
[null,"Dividenden-Wachstum 10J p.a.",{"$f":"AVERAGE(D19:M19)","v":{"$error":"#DIV/0!"}},null,"KGV-Durchschnitt 10J",null,null,null,{"$f":"AVERAGE(D21:M21)","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalquote (equity ratio)",null,null,null,{"$f":"O26/O30","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumrate 10J p.a.",{"$f":"AVERAGE(C34,C31,C28)","v":{"$error":"#DIV/0!"}},null,"Aktuelles KGV < KGV Mittelwert?",null,null,null,{"$f":"IF(H5<I34,\"Ja,\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"Eigenkapitalrentabilität (Return on Equity)",null,null,null,{"$f":"O32/O26","v":{"$error":"#DIV/0!"}}]
[null,"Wachstumsrate 5J p.a.",{"$f":"AVERAGE(C33,C30,C27)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Gesamtkapitalrentabilität (Return on Assets)",null,null,null,{"$f":"O32/O30","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Dividendenrendite",null,null,null,null,null,"Current-Valuation",null,null,null,{"$f":"IF(O27>O28,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,null,null,null,null,"Ergebnis",null,"NCAV",null,null,null,{"$f":"IF(O27>O29,\"JA\",\"NEIN\")","v":"NEIN"}]
[null,null,null,null,"10-Jahres-Durchschnittsdividendenrendite",null,null,null,{"$f":"AVERAGE(D22:M22)","v":{"$error":"#DIV/0!"}},null,"Verschuldungsgrad (Debt-to-equity)",null,null,null,{"$f":"O29/O26","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Aktuelle Div.Rendite > Mittelwert Dividende?",null,null,null,{"$f":"IF(H6>I39,\"Ja\",\"Nein\")","v":{"$error":"#DIV/0!"}},null,"EBIT-Marge (EBIT margin)",null,null,null,{"$f":"O33/O31","v":{"$error":"#DIV/0!"}}]

{"sheet":"Score","index":66,"n_rows":46,"n_cols":26,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[null,"Prüfzeichen","Prüfung","Dann"]
["KGV","<",20,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D2<Score!$C$2,1,0),IF($E2>Score!$C$3,1,0),IF($F2>Score!$C$4,1,0),IF($G2>Score!$C$5,1,0),IF($H2>Score!$C$6,1,0),IF($I2>Score!$C$7,1,0),IF($J2>Score!$C$8,1,0),IF($K2>Score!$C$9,1,0),IF($L2>Score!$C$10,1,0),IF($M2>Score!$C$11,1,0),IF($N2>Score!$C$12,1,0),IF($O2<Score!$C$13,1,0),IF($P2=Score!$C$14,1,0),IF($Q2>Score!$C$15,1,0),IF($R2=Score!$C$16,1,0),IF($S2>Score!$C$17,1,0),IF($T2>Score!$C$18,1,0),IF($U2>Score!$C$19,1,0),IF($V2=Score!$C$20,1,0),IF($W2=Score!$C$21,1,0),IF($X2<Score!$C$22,1,0),IF($Y2>Score!$C$23,1,0))","v":3}]
["Yield",">",2.5000000000000001E-2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D3<Score!$C$2,1,0),IF($E3>Score!$C$3,1,0),IF($F3>Score!$C$4,1,0),IF($G3>Score!$C$5,1,0),IF($H3>Score!$C$6,1,0),IF($I3>Score!$C$7,1,0),IF($J3>Score!$C$8,1,0),IF($K3>Score!$C$9,1,0),IF($L3>Score!$C$10,1,0),IF($M3>Score!$C$11,1,0),IF($N3>Score!$C$12,1,0),IF($O3<Score!$C$13,1,0),IF($P3=Score!$C$14,1,0),IF($Q3>Score!$C$15,1,0),IF($R3=Score!$C$16,1,0),IF($S3>Score!$C$17,1,0),IF($T3>Score!$C$18,1,0),IF($U3>Score!$C$19,1,0),IF($V3=Score!$C$20,1,0),IF($W3=Score!$C$21,1,0),IF($X3<Score!$C$22,1,0),IF($Y3>Score!$C$23,1,0))","v":3}]
["Umsatz-5yr",">",0.05,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D4<Score!$C$2,1,0),IF($E4>Score!$C$3,1,0),IF($F4>Score!$C$4,1,0),IF($G4>Score!$C$5,1,0),IF($H4>Score!$C$6,1,0),IF($I4>Score!$C$7,1,0),IF($J4>Score!$C$8,1,0),IF($K4>Score!$C$9,1,0),IF($L4>Score!$C$10,1,0),IF($M4>Score!$C$11,1,0),IF($N4>Score!$C$12,1,0),IF($O4<Score!$C$13,1,0),IF($P4=Score!$C$14,1,0),IF($Q4>Score!$C$15,1,0),IF($R4=Score!$C$16,1,0),IF($S4>Score!$C$17,1,0),IF($T4>Score!$C$18,1,0),IF($U4>Score!$C$19,1,0),IF($V4=Score!$C$20,1,0),IF($W4=Score!$C$21,1,0),IF($X4<Score!$C$22,1,0),IF($Y4>Score!$C$23,1,0))","v":3}]
["Umsatz-10yr",">",7.4999999999999997E-2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D5<Score!$C$2,1,0),IF($E5>Score!$C$3,1,0),IF($F5>Score!$C$4,1,0),IF($G5>Score!$C$5,1,0),IF($H5>Score!$C$6,1,0),IF($I5>Score!$C$7,1,0),IF($J5>Score!$C$8,1,0),IF($K5>Score!$C$9,1,0),IF($L5>Score!$C$10,1,0),IF($M5>Score!$C$11,1,0),IF($N5>Score!$C$12,1,0),IF($O5<Score!$C$13,1,0),IF($P5=Score!$C$14,1,0),IF($Q5>Score!$C$15,1,0),IF($R5=Score!$C$16,1,0),IF($S5>Score!$C$17,1,0),IF($T5>Score!$C$18,1,0),IF($U5>Score!$C$19,1,0),IF($V5=Score!$C$20,1,0),IF($W5=Score!$C$21,1,0),IF($X5<Score!$C$22,1,0),IF($Y5>Score!$C$23,1,0))","v":3}]
["EPS-5yr",">",0.05,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D6<Score!$C$2,1,0),IF($E6>Score!$C$3,1,0),IF($F6>Score!$C$4,1,0),IF($G6>Score!$C$5,1,0),IF($H6>Score!$C$6,1,0),IF($I6>Score!$C$7,1,0),IF($J6>Score!$C$8,1,0),IF($K6>Score!$C$9,1,0),IF($L6>Score!$C$10,1,0),IF($M6>Score!$C$11,1,0),IF($N6>Score!$C$12,1,0),IF($O6<Score!$C$13,1,0),IF($P6=Score!$C$14,1,0),IF($Q6>Score!$C$15,1,0),IF($R6=Score!$C$16,1,0),IF($S6>Score!$C$17,1,0),IF($T6>Score!$C$18,1,0),IF($U6>Score!$C$19,1,0),IF($V6=Score!$C$20,1,0),IF($W6=Score!$C$21,1,0),IF($X6<Score!$C$22,1,0),IF($Y6>Score!$C$23,1,0))","v":3}]
["EPS-10yr",">",7.4999999999999997E-2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D7<Score!$C$2,1,0),IF($E7>Score!$C$3,1,0),IF($F7>Score!$C$4,1,0),IF($G7>Score!$C$5,1,0),IF($H7>Score!$C$6,1,0),IF($I7>Score!$C$7,1,0),IF($J7>Score!$C$8,1,0),IF($K7>Score!$C$9,1,0),IF($L7>Score!$C$10,1,0),IF($M7>Score!$C$11,1,0),IF($N7>Score!$C$12,1,0),IF($O7<Score!$C$13,1,0),IF($P7=Score!$C$14,1,0),IF($Q7>Score!$C$15,1,0),IF($R7=Score!$C$16,1,0),IF($S7>Score!$C$17,1,0),IF($T7>Score!$C$18,1,0),IF($U7>Score!$C$19,1,0),IF($V7=Score!$C$20,1,0),IF($W7=Score!$C$21,1,0),IF($X7<Score!$C$22,1,0),IF($Y7>Score!$C$23,1,0))","v":3}]
["Div.-5yr",">",0.05,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D8<Score!$C$2,1,0),IF($E8>Score!$C$3,1,0),IF($F8>Score!$C$4,1,0),IF($G8>Score!$C$5,1,0),IF($H8>Score!$C$6,1,0),IF($I8>Score!$C$7,1,0),IF($J8>Score!$C$8,1,0),IF($K8>Score!$C$9,1,0),IF($L8>Score!$C$10,1,0),IF($M8>Score!$C$11,1,0),IF($N8>Score!$C$12,1,0),IF($O8<Score!$C$13,1,0),IF($P8=Score!$C$14,1,0),IF($Q8>Score!$C$15,1,0),IF($R8=Score!$C$16,1,0),IF($S8>Score!$C$17,1,0),IF($T8>Score!$C$18,1,0),IF($U8>Score!$C$19,1,0),IF($V8=Score!$C$20,1,0),IF($W8=Score!$C$21,1,0),IF($X8<Score!$C$22,1,0),IF($Y8>Score!$C$23,1,0))","v":3}]
["Div.-10yr",">",7.4999999999999997E-2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D9<Score!$C$2,1,0),IF($E9>Score!$C$3,1,0),IF($F9>Score!$C$4,1,0),IF($G9>Score!$C$5,1,0),IF($H9>Score!$C$6,1,0),IF($I9>Score!$C$7,1,0),IF($J9>Score!$C$8,1,0),IF($K9>Score!$C$9,1,0),IF($L9>Score!$C$10,1,0),IF($M9>Score!$C$11,1,0),IF($N9>Score!$C$12,1,0),IF($O9<Score!$C$13,1,0),IF($P9=Score!$C$14,1,0),IF($Q9>Score!$C$15,1,0),IF($R9=Score!$C$16,1,0),IF($S9>Score!$C$17,1,0),IF($T9>Score!$C$18,1,0),IF($U9>Score!$C$19,1,0),IF($V9=Score!$C$20,1,0),IF($W9=Score!$C$21,1,0),IF($X9<Score!$C$22,1,0),IF($Y9>Score!$C$23,1,0))","v":3}]
["Growth-5yr",">",0.05,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D10<Score!$C$2,1,0),IF($E10>Score!$C$3,1,0),IF($F10>Score!$C$4,1,0),IF($G10>Score!$C$5,1,0),IF($H10>Score!$C$6,1,0),IF($I10>Score!$C$7,1,0),IF($J10>Score!$C$8,1,0),IF($K10>Score!$C$9,1,0),IF($L10>Score!$C$10,1,0),IF($M10>Score!$C$11,1,0),IF($N10>Score!$C$12,1,0),IF($O10<Score!$C$13,1,0),IF($P10=Score!$C$14,1,0),IF($Q10>Score!$C$15,1,0),IF($R10=Score!$C$16,1,0),IF($S10>Score!$C$17,1,0),IF($T10>Score!$C$18,1,0),IF($U10>Score!$C$19,1,0),IF($V10=Score!$C$20,1,0),IF($W10=Score!$C$21,1,0),IF($X10<Score!$C$22,1,0),IF($Y10>Score!$C$23,1,0))","v":3}]
["Growth-10yr",">",7.4999999999999997E-2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D11<Score!$C$2,1,0),IF($E11>Score!$C$3,1,0),IF($F11>Score!$C$4,1,0),IF($G11>Score!$C$5,1,0),IF($H11>Score!$C$6,1,0),IF($I11>Score!$C$7,1,0),IF($J11>Score!$C$8,1,0),IF($K11>Score!$C$9,1,0),IF($L11>Score!$C$10,1,0),IF($M11>Score!$C$11,1,0),IF($N11>Score!$C$12,1,0),IF($O11<Score!$C$13,1,0),IF($P11=Score!$C$14,1,0),IF($Q11>Score!$C$15,1,0),IF($R11=Score!$C$16,1,0),IF($S11>Score!$C$17,1,0),IF($T11>Score!$C$18,1,0),IF($U11>Score!$C$19,1,0),IF($V11=Score!$C$20,1,0),IF($W11=Score!$C$21,1,0),IF($X11<Score!$C$22,1,0),IF($Y11>Score!$C$23,1,0))","v":3}]
["Qualität",">",0.75,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D12<Score!$C$2,1,0),IF($E12>Score!$C$3,1,0),IF($F12>Score!$C$4,1,0),IF($G12>Score!$C$5,1,0),IF($H12>Score!$C$6,1,0),IF($I12>Score!$C$7,1,0),IF($J12>Score!$C$8,1,0),IF($K12>Score!$C$9,1,0),IF($L12>Score!$C$10,1,0),IF($M12>Score!$C$11,1,0),IF($N12>Score!$C$12,1,0),IF($O12<Score!$C$13,1,0),IF($P12=Score!$C$14,1,0),IF($Q12>Score!$C$15,1,0),IF($R12=Score!$C$16,1,0),IF($S12>Score!$C$17,1,0),IF($T12>Score!$C$18,1,0),IF($U12>Score!$C$19,1,0),IF($V12=Score!$C$20,1,0),IF($W12=Score!$C$21,1,0),IF($X12<Score!$C$22,1,0),IF($Y12>Score!$C$23,1,0))","v":3}]
["KGV-10yr","<",20,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D13<Score!$C$2,1,0),IF($E13>Score!$C$3,1,0),IF($F13>Score!$C$4,1,0),IF($G13>Score!$C$5,1,0),IF($H13>Score!$C$6,1,0),IF($I13>Score!$C$7,1,0),IF($J13>Score!$C$8,1,0),IF($K13>Score!$C$9,1,0),IF($L13>Score!$C$10,1,0),IF($M13>Score!$C$11,1,0),IF($N13>Score!$C$12,1,0),IF($O13<Score!$C$13,1,0),IF($P13=Score!$C$14,1,0),IF($Q13>Score!$C$15,1,0),IF($R13=Score!$C$16,1,0),IF($S13>Score!$C$17,1,0),IF($T13>Score!$C$18,1,0),IF($U13>Score!$C$19,1,0),IF($V13=Score!$C$20,1,0),IF($W13=Score!$C$21,1,0),IF($X13<Score!$C$22,1,0),IF($Y13>Score!$C$23,1,0))","v":3}]
["KGV-Vgl.","=","JA",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D14<Score!$C$2,1,0),IF($E14>Score!$C$3,1,0),IF($F14>Score!$C$4,1,0),IF($G14>Score!$C$5,1,0),IF($H14>Score!$C$6,1,0),IF($I14>Score!$C$7,1,0),IF($J14>Score!$C$8,1,0),IF($K14>Score!$C$9,1,0),IF($L14>Score!$C$10,1,0),IF($M14>Score!$C$11,1,0),IF($N14>Score!$C$12,1,0),IF($O14<Score!$C$13,1,0),IF($P14=Score!$C$14,1,0),IF($Q14>Score!$C$15,1,0),IF($R14=Score!$C$16,1,0),IF($S14>Score!$C$17,1,0),IF($T14>Score!$C$18,1,0),IF($U14>Score!$C$19,1,0),IF($V14=Score!$C$20,1,0),IF($W14=Score!$C$21,1,0),IF($X14<Score!$C$22,1,0),IF($Y14>Score!$C$23,1,0))","v":3}]
["Div.-10yr",">",2.5000000000000001E-2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D15<Score!$C$2,1,0),IF($E15>Score!$C$3,1,0),IF($F15>Score!$C$4,1,0),IF($G15>Score!$C$5,1,0),IF($H15>Score!$C$6,1,0),IF($I15>Score!$C$7,1,0),IF($J15>Score!$C$8,1,0),IF($K15>Score!$C$9,1,0),IF($L15>Score!$C$10,1,0),IF($M15>Score!$C$11,1,0),IF($N15>Score!$C$12,1,0),IF($O15<Score!$C$13,1,0),IF($P15=Score!$C$14,1,0),IF($Q15>Score!$C$15,1,0),IF($R15=Score!$C$16,1,0),IF($S15>Score!$C$17,1,0),IF($T15>Score!$C$18,1,0),IF($U15>Score!$C$19,1,0),IF($V15=Score!$C$20,1,0),IF($W15=Score!$C$21,1,0),IF($X15<Score!$C$22,1,0),IF($Y15>Score!$C$23,1,0))","v":3}]
["Div.-Vgl","=","JA",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D16<Score!$C$2,1,0),IF($E16>Score!$C$3,1,0),IF($F16>Score!$C$4,1,0),IF($G16>Score!$C$5,1,0),IF($H16>Score!$C$6,1,0),IF($I16>Score!$C$7,1,0),IF($J16>Score!$C$8,1,0),IF($K16>Score!$C$9,1,0),IF($L16>Score!$C$10,1,0),IF($M16>Score!$C$11,1,0),IF($N16>Score!$C$12,1,0),IF($O16<Score!$C$13,1,0),IF($P16=Score!$C$14,1,0),IF($Q16>Score!$C$15,1,0),IF($R16=Score!$C$16,1,0),IF($S16>Score!$C$17,1,0),IF($T16>Score!$C$18,1,0),IF($U16>Score!$C$19,1,0),IF($V16=Score!$C$20,1,0),IF($W16=Score!$C$21,1,0),IF($X16<Score!$C$22,1,0),IF($Y16>Score!$C$23,1,0))","v":3}]
["ER",">",0.25,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D17<Score!$C$2,1,0),IF($E17>Score!$C$3,1,0),IF($F17>Score!$C$4,1,0),IF($G17>Score!$C$5,1,0),IF($H17>Score!$C$6,1,0),IF($I17>Score!$C$7,1,0),IF($J17>Score!$C$8,1,0),IF($K17>Score!$C$9,1,0),IF($L17>Score!$C$10,1,0),IF($M17>Score!$C$11,1,0),IF($N17>Score!$C$12,1,0),IF($O17<Score!$C$13,1,0),IF($P17=Score!$C$14,1,0),IF($Q17>Score!$C$15,1,0),IF($R17=Score!$C$16,1,0),IF($S17>Score!$C$17,1,0),IF($T17>Score!$C$18,1,0),IF($U17>Score!$C$19,1,0),IF($V17=Score!$C$20,1,0),IF($W17=Score!$C$21,1,0),IF($X17<Score!$C$22,1,0),IF($Y17>Score!$C$23,1,0))","v":3}]
["RoE",">",0.2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D18<Score!$C$2,1,0),IF($E18>Score!$C$3,1,0),IF($F18>Score!$C$4,1,0),IF($G18>Score!$C$5,1,0),IF($H18>Score!$C$6,1,0),IF($I18>Score!$C$7,1,0),IF($J18>Score!$C$8,1,0),IF($K18>Score!$C$9,1,0),IF($L18>Score!$C$10,1,0),IF($M18>Score!$C$11,1,0),IF($N18>Score!$C$12,1,0),IF($O18<Score!$C$13,1,0),IF($P18=Score!$C$14,1,0),IF($Q18>Score!$C$15,1,0),IF($R18=Score!$C$16,1,0),IF($S18>Score!$C$17,1,0),IF($T18>Score!$C$18,1,0),IF($U18>Score!$C$19,1,0),IF($V18=Score!$C$20,1,0),IF($W18=Score!$C$21,1,0),IF($X18<Score!$C$22,1,0),IF($Y18>Score!$C$23,1,0))","v":3}]
["RoA",">",0.1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D19<Score!$C$2,1,0),IF($E19>Score!$C$3,1,0),IF($F19>Score!$C$4,1,0),IF($G19>Score!$C$5,1,0),IF($H19>Score!$C$6,1,0),IF($I19>Score!$C$7,1,0),IF($J19>Score!$C$8,1,0),IF($K19>Score!$C$9,1,0),IF($L19>Score!$C$10,1,0),IF($M19>Score!$C$11,1,0),IF($N19>Score!$C$12,1,0),IF($O19<Score!$C$13,1,0),IF($P19=Score!$C$14,1,0),IF($Q19>Score!$C$15,1,0),IF($R19=Score!$C$16,1,0),IF($S19>Score!$C$17,1,0),IF($T19>Score!$C$18,1,0),IF($U19>Score!$C$19,1,0),IF($V19=Score!$C$20,1,0),IF($W19=Score!$C$21,1,0),IF($X19<Score!$C$22,1,0),IF($Y19>Score!$C$23,1,0))","v":3}]
["CV","=","JA",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D20<Score!$C$2,1,0),IF($E20>Score!$C$3,1,0),IF($F20>Score!$C$4,1,0),IF($G20>Score!$C$5,1,0),IF($H20>Score!$C$6,1,0),IF($I20>Score!$C$7,1,0),IF($J20>Score!$C$8,1,0),IF($K20>Score!$C$9,1,0),IF($L20>Score!$C$10,1,0),IF($M20>Score!$C$11,1,0),IF($N20>Score!$C$12,1,0),IF($O20<Score!$C$13,1,0),IF($P20=Score!$C$14,1,0),IF($Q20>Score!$C$15,1,0),IF($R20=Score!$C$16,1,0),IF($S20>Score!$C$17,1,0),IF($T20>Score!$C$18,1,0),IF($U20>Score!$C$19,1,0),IF($V20=Score!$C$20,1,0),IF($W20=Score!$C$21,1,0),IF($X20<Score!$C$22,1,0),IF($Y20>Score!$C$23,1,0))","v":3}]
["NCAV","=","JA",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D21<Score!$C$2,1,0),IF($E21>Score!$C$3,1,0),IF($F21>Score!$C$4,1,0),IF($G21>Score!$C$5,1,0),IF($H21>Score!$C$6,1,0),IF($I21>Score!$C$7,1,0),IF($J21>Score!$C$8,1,0),IF($K21>Score!$C$9,1,0),IF($L21>Score!$C$10,1,0),IF($M21>Score!$C$11,1,0),IF($N21>Score!$C$12,1,0),IF($O21<Score!$C$13,1,0),IF($P21=Score!$C$14,1,0),IF($Q21>Score!$C$15,1,0),IF($R21=Score!$C$16,1,0),IF($S21>Score!$C$17,1,0),IF($T21>Score!$C$18,1,0),IF($U21>Score!$C$19,1,0),IF($V21=Score!$C$20,1,0),IF($W21=Score!$C$21,1,0),IF($X21<Score!$C$22,1,0),IF($Y21>Score!$C$23,1,0))","v":3}]
["DtE","<",2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D22<Score!$C$2,1,0),IF($E22>Score!$C$3,1,0),IF($F22>Score!$C$4,1,0),IF($G22>Score!$C$5,1,0),IF($H22>Score!$C$6,1,0),IF($I22>Score!$C$7,1,0),IF($J22>Score!$C$8,1,0),IF($K22>Score!$C$9,1,0),IF($L22>Score!$C$10,1,0),IF($M22>Score!$C$11,1,0),IF($N22>Score!$C$12,1,0),IF($O22<Score!$C$13,1,0),IF($P22=Score!$C$14,1,0),IF($Q22>Score!$C$15,1,0),IF($R22=Score!$C$16,1,0),IF($S22>Score!$C$17,1,0),IF($T22>Score!$C$18,1,0),IF($U22>Score!$C$19,1,0),IF($V22=Score!$C$20,1,0),IF($W22=Score!$C$21,1,0),IF($X22<Score!$C$22,1,0),IF($Y22>Score!$C$23,1,0))","v":3}]
["EBIT-Margin",">",0.1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D23<Score!$C$2,1,0),IF($E23>Score!$C$3,1,0),IF($F23>Score!$C$4,1,0),IF($G23>Score!$C$5,1,0),IF($H23>Score!$C$6,1,0),IF($I23>Score!$C$7,1,0),IF($J23>Score!$C$8,1,0),IF($K23>Score!$C$9,1,0),IF($L23>Score!$C$10,1,0),IF($M23>Score!$C$11,1,0),IF($N23>Score!$C$12,1,0),IF($O23<Score!$C$13,1,0),IF($P23=Score!$C$14,1,0),IF($Q23>Score!$C$15,1,0),IF($R23=Score!$C$16,1,0),IF($S23>Score!$C$17,1,0),IF($T23>Score!$C$18,1,0),IF($U23>Score!$C$19,1,0),IF($V23=Score!$C$20,1,0),IF($W23=Score!$C$21,1,0),IF($X23<Score!$C$22,1,0),IF($Y23>Score!$C$23,1,0))","v":3}]
["GD200","<",0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D24<Score!$C$2,1,0),IF($E24>Score!$C$3,1,0),IF($F24>Score!$C$4,1,0),IF($G24>Score!$C$5,1,0),IF($H24>Score!$C$6,1,0),IF($I24>Score!$C$7,1,0),IF($J24>Score!$C$8,1,0),IF($K24>Score!$C$9,1,0),IF($L24>Score!$C$10,1,0),IF($M24>Score!$C$11,1,0),IF($N24>Score!$C$12,1,0),IF($O24<Score!$C$13,1,0),IF($P24=Score!$C$14,1,0),IF($Q24>Score!$C$15,1,0),IF($R24=Score!$C$16,1,0),IF($S24>Score!$C$17,1,0),IF($T24>Score!$C$18,1,0),IF($U24>Score!$C$19,1,0),IF($V24=Score!$C$20,1,0),IF($W24=Score!$C$21,1,0),IF($X24<Score!$C$22,1,0),IF($Y24>Score!$C$23,1,0))","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D25<Score!$C$2,1,0),IF($E25>Score!$C$3,1,0),IF($F25>Score!$C$4,1,0),IF($G25>Score!$C$5,1,0),IF($H25>Score!$C$6,1,0),IF($I25>Score!$C$7,1,0),IF($J25>Score!$C$8,1,0),IF($K25>Score!$C$9,1,0),IF($L25>Score!$C$10,1,0),IF($M25>Score!$C$11,1,0),IF($N25>Score!$C$12,1,0),IF($O25<Score!$C$13,1,0),IF($P25=Score!$C$14,1,0),IF($Q25>Score!$C$15,1,0),IF($R25=Score!$C$16,1,0),IF($S25>Score!$C$17,1,0),IF($T25>Score!$C$18,1,0),IF($U25>Score!$C$19,1,0),IF($V25=Score!$C$20,1,0),IF($W25=Score!$C$21,1,0),IF($X25<Score!$C$22,1,0),IF($Y25>Score!$C$23,1,0))","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D26<Score!$C$2,1,0),IF($E26>Score!$C$3,1,0),IF($F26>Score!$C$4,1,0),IF($G26>Score!$C$5,1,0),IF($H26>Score!$C$6,1,0),IF($I26>Score!$C$7,1,0),IF($J26>Score!$C$8,1,0),IF($K26>Score!$C$9,1,0),IF($L26>Score!$C$10,1,0),IF($M26>Score!$C$11,1,0),IF($N26>Score!$C$12,1,0),IF($O26<Score!$C$13,1,0),IF($P26=Score!$C$14,1,0),IF($Q26>Score!$C$15,1,0),IF($R26=Score!$C$16,1,0),IF($S26>Score!$C$17,1,0),IF($T26>Score!$C$18,1,0),IF($U26>Score!$C$19,1,0),IF($V26=Score!$C$20,1,0),IF($W26=Score!$C$21,1,0),IF($X26<Score!$C$22,1,0),IF($Y26>Score!$C$23,1,0))","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D27<Score!$C$2,1,0),IF($E27>Score!$C$3,1,0),IF($F27>Score!$C$4,1,0),IF($G27>Score!$C$5,1,0),IF($H27>Score!$C$6,1,0),IF($I27>Score!$C$7,1,0),IF($J27>Score!$C$8,1,0),IF($K27>Score!$C$9,1,0),IF($L27>Score!$C$10,1,0),IF($M27>Score!$C$11,1,0),IF($N27>Score!$C$12,1,0),IF($O27<Score!$C$13,1,0),IF($P27=Score!$C$14,1,0),IF($Q27>Score!$C$15,1,0),IF($R27=Score!$C$16,1,0),IF($S27>Score!$C$17,1,0),IF($T27>Score!$C$18,1,0),IF($U27>Score!$C$19,1,0),IF($V27=Score!$C$20,1,0),IF($W27=Score!$C$21,1,0),IF($X27<Score!$C$22,1,0),IF($Y27>Score!$C$23,1,0))","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D28<Score!$C$2,1,0),IF($E28>Score!$C$3,1,0),IF($F28>Score!$C$4,1,0),IF($G28>Score!$C$5,1,0),IF($H28>Score!$C$6,1,0),IF($I28>Score!$C$7,1,0),IF($J28>Score!$C$8,1,0),IF($K28>Score!$C$9,1,0),IF($L28>Score!$C$10,1,0),IF($M28>Score!$C$11,1,0),IF($N28>Score!$C$12,1,0),IF($O28<Score!$C$13,1,0),IF($P28=Score!$C$14,1,0),IF($Q28>Score!$C$15,1,0),IF($R28=Score!$C$16,1,0),IF($S28>Score!$C$17,1,0),IF($T28>Score!$C$18,1,0),IF($U28>Score!$C$19,1,0),IF($V28=Score!$C$20,1,0),IF($W28=Score!$C$21,1,0),IF($X28<Score!$C$22,1,0),IF($Y28>Score!$C$23,1,0))","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D29<Score!$C$2,1,0),IF($E29>Score!$C$3,1,0),IF($F29>Score!$C$4,1,0),IF($G29>Score!$C$5,1,0),IF($H29>Score!$C$6,1,0),IF($I29>Score!$C$7,1,0),IF($J29>Score!$C$8,1,0),IF($K29>Score!$C$9,1,0),IF($L29>Score!$C$10,1,0),IF($M29>Score!$C$11,1,0),IF($N29>Score!$C$12,1,0),IF($O29<Score!$C$13,1,0),IF($P29=Score!$C$14,1,0),IF($Q29>Score!$C$15,1,0),IF($R29=Score!$C$16,1,0),IF($S29>Score!$C$17,1,0),IF($T29>Score!$C$18,1,0),IF($U29>Score!$C$19,1,0),IF($V29=Score!$C$20,1,0),IF($W29=Score!$C$21,1,0),IF($X29<Score!$C$22,1,0),IF($Y29>Score!$C$23,1,0))","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D30<Score!$C$2,1,0),IF($E30>Score!$C$3,1,0),IF($F30>Score!$C$4,1,0),IF($G30>Score!$C$5,1,0),IF($H30>Score!$C$6,1,0),IF($I30>Score!$C$7,1,0),IF($J30>Score!$C$8,1,0),IF($K30>Score!$C$9,1,0),IF($L30>Score!$C$10,1,0),IF($M30>Score!$C$11,1,0),IF($N30>Score!$C$12,1,0),IF($O30<Score!$C$13,1,0),IF($P30=Score!$C$14,1,0),IF($Q30>Score!$C$15,1,0),IF($R30=Score!$C$16,1,0),IF($S30>Score!$C$17,1,0),IF($T30>Score!$C$18,1,0),IF($U30>Score!$C$19,1,0),IF($V30=Score!$C$20,1,0),IF($W30=Score!$C$21,1,0),IF($X30<Score!$C$22,1,0),IF($Y30>Score!$C$23,1,0))","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D31<Score!$C$2,1,0),IF($E31>Score!$C$3,1,0),IF($F31>Score!$C$4,1,0),IF($G31>Score!$C$5,1,0),IF($H31>Score!$C$6,1,0),IF($I31>Score!$C$7,1,0),IF($J31>Score!$C$8,1,0),IF($K31>Score!$C$9,1,0),IF($L31>Score!$C$10,1,0),IF($M31>Score!$C$11,1,0),IF($N31>Score!$C$12,1,0),IF($O31<Score!$C$13,1,0),IF($P31=Score!$C$14,1,0),IF($Q31>Score!$C$15,1,0),IF($R31=Score!$C$16,1,0),IF($S31>Score!$C$17,1,0),IF($T31>Score!$C$18,1,0),IF($U31>Score!$C$19,1,0),IF($V31=Score!$C$20,1,0),IF($W31=Score!$C$21,1,0),IF($X31<Score!$C$22,1,0),IF($Y31>Score!$C$23,1,0))","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D32<Score!$C$2,1,0),IF($E32>Score!$C$3,1,0),IF($F32>Score!$C$4,1,0),IF($G32>Score!$C$5,1,0),IF($H32>Score!$C$6,1,0),IF($I32>Score!$C$7,1,0),IF($J32>Score!$C$8,1,0),IF($K32>Score!$C$9,1,0),IF($L32>Score!$C$10,1,0),IF($M32>Score!$C$11,1,0),IF($N32>Score!$C$12,1,0),IF($O32<Score!$C$13,1,0),IF($P32=Score!$C$14,1,0),IF($Q32>Score!$C$15,1,0),IF($R32=Score!$C$16,1,0),IF($S32>Score!$C$17,1,0),IF($T32>Score!$C$18,1,0),IF($U32>Score!$C$19,1,0),IF($V32=Score!$C$20,1,0),IF($W32=Score!$C$21,1,0),IF($X32<Score!$C$22,1,0),IF($Y32>Score!$C$23,1,0))","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D33<Score!$C$2,1,0),IF($E33>Score!$C$3,1,0),IF($F33>Score!$C$4,1,0),IF($G33>Score!$C$5,1,0),IF($H33>Score!$C$6,1,0),IF($I33>Score!$C$7,1,0),IF($J33>Score!$C$8,1,0),IF($K33>Score!$C$9,1,0),IF($L33>Score!$C$10,1,0),IF($M33>Score!$C$11,1,0),IF($N33>Score!$C$12,1,0),IF($O33<Score!$C$13,1,0),IF($P33=Score!$C$14,1,0),IF($Q33>Score!$C$15,1,0),IF($R33=Score!$C$16,1,0),IF($S33>Score!$C$17,1,0),IF($T33>Score!$C$18,1,0),IF($U33>Score!$C$19,1,0),IF($V33=Score!$C$20,1,0),IF($W33=Score!$C$21,1,0),IF($X33<Score!$C$22,1,0),IF($Y33>Score!$C$23,1,0))","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D34<Score!$C$2,1,0),IF($E34>Score!$C$3,1,0),IF($F34>Score!$C$4,1,0),IF($G34>Score!$C$5,1,0),IF($H34>Score!$C$6,1,0),IF($I34>Score!$C$7,1,0),IF($J34>Score!$C$8,1,0),IF($K34>Score!$C$9,1,0),IF($L34>Score!$C$10,1,0),IF($M34>Score!$C$11,1,0),IF($N34>Score!$C$12,1,0),IF($O34<Score!$C$13,1,0),IF($P34=Score!$C$14,1,0),IF($Q34>Score!$C$15,1,0),IF($R34=Score!$C$16,1,0),IF($S34>Score!$C$17,1,0),IF($T34>Score!$C$18,1,0),IF($U34>Score!$C$19,1,0),IF($V34=Score!$C$20,1,0),IF($W34=Score!$C$21,1,0),IF($X34<Score!$C$22,1,0),IF($Y34>Score!$C$23,1,0))","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D35<Score!$C$2,1,0),IF($E35>Score!$C$3,1,0),IF($F35>Score!$C$4,1,0),IF($G35>Score!$C$5,1,0),IF($H35>Score!$C$6,1,0),IF($I35>Score!$C$7,1,0),IF($J35>Score!$C$8,1,0),IF($K35>Score!$C$9,1,0),IF($L35>Score!$C$10,1,0),IF($M35>Score!$C$11,1,0),IF($N35>Score!$C$12,1,0),IF($O35<Score!$C$13,1,0),IF($P35=Score!$C$14,1,0),IF($Q35>Score!$C$15,1,0),IF($R35=Score!$C$16,1,0),IF($S35>Score!$C$17,1,0),IF($T35>Score!$C$18,1,0),IF($U35>Score!$C$19,1,0),IF($V35=Score!$C$20,1,0),IF($W35=Score!$C$21,1,0),IF($X35<Score!$C$22,1,0),IF($Y35>Score!$C$23,1,0))","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D36<Score!$C$2,1,0),IF($E36>Score!$C$3,1,0),IF($F36>Score!$C$4,1,0),IF($G36>Score!$C$5,1,0),IF($H36>Score!$C$6,1,0),IF($I36>Score!$C$7,1,0),IF($J36>Score!$C$8,1,0),IF($K36>Score!$C$9,1,0),IF($L36>Score!$C$10,1,0),IF($M36>Score!$C$11,1,0),IF($N36>Score!$C$12,1,0),IF($O36<Score!$C$13,1,0),IF($P36=Score!$C$14,1,0),IF($Q36>Score!$C$15,1,0),IF($R36=Score!$C$16,1,0),IF($S36>Score!$C$17,1,0),IF($T36>Score!$C$18,1,0),IF($U36>Score!$C$19,1,0),IF($V36=Score!$C$20,1,0),IF($W36=Score!$C$21,1,0),IF($X36<Score!$C$22,1,0),IF($Y36>Score!$C$23,1,0))","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D37<Score!$C$2,1,0),IF($E37>Score!$C$3,1,0),IF($F37>Score!$C$4,1,0),IF($G37>Score!$C$5,1,0),IF($H37>Score!$C$6,1,0),IF($I37>Score!$C$7,1,0),IF($J37>Score!$C$8,1,0),IF($K37>Score!$C$9,1,0),IF($L37>Score!$C$10,1,0),IF($M37>Score!$C$11,1,0),IF($N37>Score!$C$12,1,0),IF($O37<Score!$C$13,1,0),IF($P37=Score!$C$14,1,0),IF($Q37>Score!$C$15,1,0),IF($R37=Score!$C$16,1,0),IF($S37>Score!$C$17,1,0),IF($T37>Score!$C$18,1,0),IF($U37>Score!$C$19,1,0),IF($V37=Score!$C$20,1,0),IF($W37=Score!$C$21,1,0),IF($X37<Score!$C$22,1,0),IF($Y37>Score!$C$23,1,0))","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D38<Score!$C$2,1,0),IF($E38>Score!$C$3,1,0),IF($F38>Score!$C$4,1,0),IF($G38>Score!$C$5,1,0),IF($H38>Score!$C$6,1,0),IF($I38>Score!$C$7,1,0),IF($J38>Score!$C$8,1,0),IF($K38>Score!$C$9,1,0),IF($L38>Score!$C$10,1,0),IF($M38>Score!$C$11,1,0),IF($N38>Score!$C$12,1,0),IF($O38<Score!$C$13,1,0),IF($P38=Score!$C$14,1,0),IF($Q38>Score!$C$15,1,0),IF($R38=Score!$C$16,1,0),IF($S38>Score!$C$17,1,0),IF($T38>Score!$C$18,1,0),IF($U38>Score!$C$19,1,0),IF($V38=Score!$C$20,1,0),IF($W38=Score!$C$21,1,0),IF($X38<Score!$C$22,1,0),IF($Y38>Score!$C$23,1,0))","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D39<Score!$C$2,1,0),IF($E39>Score!$C$3,1,0),IF($F39>Score!$C$4,1,0),IF($G39>Score!$C$5,1,0),IF($H39>Score!$C$6,1,0),IF($I39>Score!$C$7,1,0),IF($J39>Score!$C$8,1,0),IF($K39>Score!$C$9,1,0),IF($L39>Score!$C$10,1,0),IF($M39>Score!$C$11,1,0),IF($N39>Score!$C$12,1,0),IF($O39<Score!$C$13,1,0),IF($P39=Score!$C$14,1,0),IF($Q39>Score!$C$15,1,0),IF($R39=Score!$C$16,1,0),IF($S39>Score!$C$17,1,0),IF($T39>Score!$C$18,1,0),IF($U39>Score!$C$19,1,0),IF($V39=Score!$C$20,1,0),IF($W39=Score!$C$21,1,0),IF($X39<Score!$C$22,1,0),IF($Y39>Score!$C$23,1,0))","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D40<Score!$C$2,1,0),IF($E40>Score!$C$3,1,0),IF($F40>Score!$C$4,1,0),IF($G40>Score!$C$5,1,0),IF($H40>Score!$C$6,1,0),IF($I40>Score!$C$7,1,0),IF($J40>Score!$C$8,1,0),IF($K40>Score!$C$9,1,0),IF($L40>Score!$C$10,1,0),IF($M40>Score!$C$11,1,0),IF($N40>Score!$C$12,1,0),IF($O40<Score!$C$13,1,0),IF($P40=Score!$C$14,1,0),IF($Q40>Score!$C$15,1,0),IF($R40=Score!$C$16,1,0),IF($S40>Score!$C$17,1,0),IF($T40>Score!$C$18,1,0),IF($U40>Score!$C$19,1,0),IF($V40=Score!$C$20,1,0),IF($W40=Score!$C$21,1,0),IF($X40<Score!$C$22,1,0),IF($Y40>Score!$C$23,1,0))","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D41<Score!$C$2,1,0),IF($E41>Score!$C$3,1,0),IF($F41>Score!$C$4,1,0),IF($G41>Score!$C$5,1,0),IF($H41>Score!$C$6,1,0),IF($I41>Score!$C$7,1,0),IF($J41>Score!$C$8,1,0),IF($K41>Score!$C$9,1,0),IF($L41>Score!$C$10,1,0),IF($M41>Score!$C$11,1,0),IF($N41>Score!$C$12,1,0),IF($O41<Score!$C$13,1,0),IF($P41=Score!$C$14,1,0),IF($Q41>Score!$C$15,1,0),IF($R41=Score!$C$16,1,0),IF($S41>Score!$C$17,1,0),IF($T41>Score!$C$18,1,0),IF($U41>Score!$C$19,1,0),IF($V41=Score!$C$20,1,0),IF($W41=Score!$C$21,1,0),IF($X41<Score!$C$22,1,0),IF($Y41>Score!$C$23,1,0))","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D42<Score!$C$2,1,0),IF($E42>Score!$C$3,1,0),IF($F42>Score!$C$4,1,0),IF($G42>Score!$C$5,1,0),IF($H42>Score!$C$6,1,0),IF($I42>Score!$C$7,1,0),IF($J42>Score!$C$8,1,0),IF($K42>Score!$C$9,1,0),IF($L42>Score!$C$10,1,0),IF($M42>Score!$C$11,1,0),IF($N42>Score!$C$12,1,0),IF($O42<Score!$C$13,1,0),IF($P42=Score!$C$14,1,0),IF($Q42>Score!$C$15,1,0),IF($R42=Score!$C$16,1,0),IF($S42>Score!$C$17,1,0),IF($T42>Score!$C$18,1,0),IF($U42>Score!$C$19,1,0),IF($V42=Score!$C$20,1,0),IF($W42=Score!$C$21,1,0),IF($X42<Score!$C$22,1,0),IF($Y42>Score!$C$23,1,0))","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D43<Score!$C$2,1,0),IF($E43>Score!$C$3,1,0),IF($F43>Score!$C$4,1,0),IF($G43>Score!$C$5,1,0),IF($H43>Score!$C$6,1,0),IF($I43>Score!$C$7,1,0),IF($J43>Score!$C$8,1,0),IF($K43>Score!$C$9,1,0),IF($L43>Score!$C$10,1,0),IF($M43>Score!$C$11,1,0),IF($N43>Score!$C$12,1,0),IF($O43<Score!$C$13,1,0),IF($P43=Score!$C$14,1,0),IF($Q43>Score!$C$15,1,0),IF($R43=Score!$C$16,1,0),IF($S43>Score!$C$17,1,0),IF($T43>Score!$C$18,1,0),IF($U43>Score!$C$19,1,0),IF($V43=Score!$C$20,1,0),IF($W43=Score!$C$21,1,0),IF($X43<Score!$C$22,1,0),IF($Y43>Score!$C$23,1,0))","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D44<Score!$C$2,1,0),IF($E44>Score!$C$3,1,0),IF($F44>Score!$C$4,1,0),IF($G44>Score!$C$5,1,0),IF($H44>Score!$C$6,1,0),IF($I44>Score!$C$7,1,0),IF($J44>Score!$C$8,1,0),IF($K44>Score!$C$9,1,0),IF($L44>Score!$C$10,1,0),IF($M44>Score!$C$11,1,0),IF($N44>Score!$C$12,1,0),IF($O44<Score!$C$13,1,0),IF($P44=Score!$C$14,1,0),IF($Q44>Score!$C$15,1,0),IF($R44=Score!$C$16,1,0),IF($S44>Score!$C$17,1,0),IF($T44>Score!$C$18,1,0),IF($U44>Score!$C$19,1,0),IF($V44=Score!$C$20,1,0),IF($W44=Score!$C$21,1,0),IF($X44<Score!$C$22,1,0),IF($Y44>Score!$C$23,1,0))","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D45<Score!$C$2,1,0),IF($E45>Score!$C$3,1,0),IF($F45>Score!$C$4,1,0),IF($G45>Score!$C$5,1,0),IF($H45>Score!$C$6,1,0),IF($I45>Score!$C$7,1,0),IF($J45>Score!$C$8,1,0),IF($K45>Score!$C$9,1,0),IF($L45>Score!$C$10,1,0),IF($M45>Score!$C$11,1,0),IF($N45>Score!$C$12,1,0),IF($O45<Score!$C$13,1,0),IF($P45=Score!$C$14,1,0),IF($Q45>Score!$C$15,1,0),IF($R45=Score!$C$16,1,0),IF($S45>Score!$C$17,1,0),IF($T45>Score!$C$18,1,0),IF($U45>Score!$C$19,1,0),IF($V45=Score!$C$20,1,0),IF($W45=Score!$C$21,1,0),IF($X45<Score!$C$22,1,0),IF($Y45>Score!$C$23,1,0))","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF($D46<Score!$C$2,1,0),IF($E46>Score!$C$3,1,0),IF($F46>Score!$C$4,1,0),IF($G46>Score!$C$5,1,0),IF($H46>Score!$C$6,1,0),IF($I46>Score!$C$7,1,0),IF($J46>Score!$C$8,1,0),IF($K46>Score!$C$9,1,0),IF($L46>Score!$C$10,1,0),IF($M46>Score!$C$11,1,0),IF($N46>Score!$C$12,1,0),IF($O46<Score!$C$13,1,0),IF($P46=Score!$C$14,1,0),IF($Q46>Score!$C$15,1,0),IF($R46=Score!$C$16,1,0),IF($S46>Score!$C$17,1,0),IF($T46>Score!$C$18,1,0),IF($U46>Score!$C$19,1,0),IF($V46=Score!$C$20,1,0),IF($W46=Score!$C$21,1,0),IF($X46<Score!$C$22,1,0),IF($Y46>Score!$C$23,1,0))","v":3}]

{"sheet":"Versionen","index":67,"n_rows":4,"n_cols":5,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
["Datum","Änderung",null,"To-Do","Umgesetzt"]
["2015-03-25","Erstellung",null,"Bedingte Formatierung 'Watchlist'"]
[null,null,null,"Daten füllen"]
[null,null,null,"Aktuelle Depotwerte einfügen","2015-03-25"]