| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 8 528 | 8 273 | 8 508 | 8 464 | 8 894 | 7 757 | | Operating income (EBITDA) | 1 100 | - | - | - | - | - | | Operating profit (EBIT) | 973 | - | 754 | 767 | 643 | 625 | | Pre-Tax Profit (EBT) | - | - | - | - | - | - | | Net income | 279 | 546 | - | 459 | 400 | - | | EPS ( $) | 2,50 | 5,58 | 5,67 | 5,71 | 5,70 | - | | Dividend per Share ( $) | 0,63 | 0,70 | 0,81 | 0,94 | 1,04 | 1,15 | | Yield | 1,26% | 1,40% | 1,62% | 1,87% | 2,08% | 2,29% | | Announcement Date | 02/02/2011 09:30pm | 02/01/2012 09:30pm | 02/06/2013 09:15pm | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
| Profitability |
2013e |
2014e |
|
Operating Margin (EBIT / Sales)
|
9,06% |
7,23% |
|
operating laverage (Delta EBIT / Delta Sales)
|
- |
- |
|
Net Margin (Net Profit / Revenue)
|
5,42% |
4,49% |
|
ROA (Net Profit / Asset)
|
2,00% |
1,25% |
|
ROE (Net Profit / Equities)
|
9,33% |
8,67% |
|
Rate of Dividend
|
16,4% |
18,2% |
|
|
|