| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 25 907 | 25 980 | 27 027 | 27 669 | 28 368 | 29 248 | | Operating income (EBITDA) | - | 2 785 | - | - | - | - | | Operating profit (EBIT) | - | 2 533 | - | 2 780 | 2 850 | 3 392 | | Pre-Tax Profit (EBT) | - | - | 3 306 | - | - | - | | Net income | 928 | 788 | 2 306 | 2 321 | 2 352 | 2 763 | | EPS ( $) | 1,71 | 1,51 | 4,68 | 4,93 | 5,22 | 5,62 | | Dividend per Share ( $) | 0,80 | 0,84 | 0,88 | 0,99 | 1,04 | 1,08 | | Yield | 1,60% | 1,68% | 1,76% | 1,98% | 2,07% | 2,15% | | Announcement Date | 02/09/2011 09:05pm | 02/01/2012 09:05pm | 02/06/2013 09:05pm | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
| Profitability |
2013e |
2014e |
|
Operating Margin (EBIT / Sales)
|
10,0% |
10,0% |
|
operating laverage (Delta EBIT / Delta Sales)
|
- |
1,00x |
|
Net Margin (Net Profit / Revenue)
|
8,39% |
8,29% |
|
ROA (Net Profit / Asset)
|
1,85% |
1,83% |
|
ROE (Net Profit / Equities)
|
11,3% |
11,3% |
|
Rate of Dividend
|
20,1% |
19,9% |
|
|
|