| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M € |
Estimates in M € |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 6 694 | 7 602 | 9 514 | 10 035 | 10 563 | 11 034 | | Operating income (EBITDA) | - | - | - | 639 | 706 | 748 | | Operating profit (EBIT) | 490 | 323 | 632 | 687 | 743 | 757 | | Pre-Tax Profit (EBT) | 455 | 330 | - | 616 | 670 | 676 | | Net income | 418 | 330 | 418 | 468 | 509 | 522 | | EPS ( €) | 2,32 | 1,77 | 2,28 | 2,52 | 2,72 | 2,75 | | Dividend per Share ( €) | 1,10 | 1,10 | 1,20 | 1,26 | 1,32 | 1,39 | | Yield | 4,96% | 4,96% | 5,41% | 5,69% | 5,94% | 6,27% | | Announcement Date | 03/08/2011
07:23am | 03/08/2012
06:33am | 03/06/2013
06:18am | - | - | - |
|
Assessed data source :
© 2013 Thomson Reuters |
|
|
|
|
|
| Profitability |
2013e |
2014e |
|
Operating Margin (EBIT / Sales)
|
6,85% |
7,03% |
|
operating laverage (Delta EBIT / Delta Sales)
|
1,59x |
1,54x |
|
Net Margin (Net Profit / Revenue)
|
4,67% |
4,82% |
|
ROA (Net Profit / Asset)
|
1,52% |
1,72% |
|
ROE (Net Profit / Equities)
|
9,45% |
9,62% |
|
Rate of Dividend
|
50,2% |
48,4% |
|
|
|
