| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 13 841 | 14 956 | 15 040 | 15 631 | 16 367 | 17 028 | | Operating income (EBITDA) | 4 496 | 5 021 | 4 883 | 4 472 | 5 167 | 5 666 | | Operating profit (EBIT) | 2 591 | 2 806 | 2 611 | 2 298 | 2 825 | 3 185 | | Pre-Tax Profit (EBT) | - | - | 1 067 | - | - | - | | Net income | 1 099 | 844 | 816 | 774 | 1 383 | 1 581 | | EPS ( $) | 2,82 | 2,10 | 1,92 | 2,06 | 2,98 | 3,24 | | Dividend per Share ( $) | 1,82 | 1,82 | 1,82 | 1,82 | 1,87 | 1,97 | | Yield | 3,86% | 3,86% | 3,86% | 3,86% | 3,97% | 4,17% | | Announcement Date | 02/17/2011 02:08pm | 02/16/2012 08:56pm | 02/21/2013 01:29pm | - | - | - |
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 12 277 | 13 373 | 13 008 | 14 771 | 15 916 | 17 122 | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 4 496 | 5 021 | 4 883 | 4 472 | 5 167 | 5 666 | Leverage (Debt/EBITDA) | 2,73x | 2,66x | 2,66x | 3,30x | 3,08x | 3,02x | | Capital Expenditure | 3 802 | 4 038 | 4 624 | 5 042 | 5 082 | 5 120 | | Book Value Per Share (BVPS) | 28,6 $ | 29,4 $ | 30,4 $ | 32,0 $ | 33,2 $ | 34,6 $ | | Cash Flow per Share | 8,12 $ | 9,30 $ | 11,5 $ | 7,63 $ | 8,09 $ | 8,17 $ | | Announcement Date | 02/17/2011 02:08pm | 02/16/2012 08:56pm | 02/21/2013 01:29pm | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
22,9x |
15,8x |
|
Capitalization / Revenue
|
1,33x |
1,27x |
|
EV / Revenue
|
2,28x |
2,25x |
|
EV / EBITDA
|
7,97x |
7,12x |
|
Yield (DPS / Price)
|
3,86% |
3,97% |
| Profitability |
2013e |
2014e |
|
Operating Margin (EBIT / Sales)
|
14,7% |
17,3% |
|
operating laverage (Delta EBIT / Delta Sales)
|
- |
4,87x |
|
Net Margin (Net Profit / Revenue)
|
4,95% |
8,45% |
|
ROA (Net Profit / Asset)
|
2,72% |
2,98% |
|
ROE (Net Profit / Equities)
|
8,40% |
9,53% |
|
Rate of Dividend
|
88,3% |
62,9% |
|
|
|