| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 18 868 | 19 675 | 21 386 | 22 247 | 23 069 | 23 887 | | Operating income (EBITDA) | 6 818 | 7 156 | 7 709 | 7 946 | 8 278 | 8 536 | | Operating profit (EBIT) | 3 689 | 4 129 | 4 445 | 4 671 | 4 985 | 5 218 | | Pre-Tax Profit (EBT) | - | 2 462 | 3 336 | - | - | - | | Net income | 1 308 | 1 665 | 2 155 | 1 902 | 2 068 | 2 196 | | EPS ( $) | 3,64 | 4,97 | 6,90 | 6,48 | 7,66 | 8,61 | | Dividend per Share ( $) | 1,60 | 1,92 | 2,24 | 2,58 | 2,88 | 3,31 | | Yield | 1,67% | 2,01% | 2,34% | 2,70% | 3,01% | 3,46% | | Announcement Date | 01/27/2011 11:19am | 01/26/2012 11:00am | 01/31/2013 11:07am | - | - | - |
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 20 074 | 21 265 | 23 235 | 23 814 | 24 702 | 25 291 | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 6 818 | 7 156 | 7 709 | 7 946 | 8 278 | 8 536 | Leverage (Debt/EBITDA) | 2,94x | 2,97x | 3,01x | 3,00x | 2,98x | 2,96x | | Capital Expenditure | 2 930 | 2 937 | 3 095 | 3 181 | 3 220 | 3 224 | | Book Value Per Share (BVPS) | 26,4 $ | 23,9 $ | 24,5 $ | 21,8 $ | 21,9 $ | 21,0 $ | | Cash Flow per Share | 14,5 $ | 17,0 $ | 17,7 $ | 19,0 $ | 20,5 $ | 23,5 $ | | Announcement Date | 01/27/2011 11:19am | 01/26/2012 11:00am | 01/31/2013 11:07am | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
14,7x |
12,5x |
|
Capitalization / Revenue
|
1,25x |
1,21x |
|
EV / Revenue
|
2,32x |
2,28x |
|
EV / EBITDA
|
6,50x |
6,34x |
|
Yield (DPS / Price)
|
2,70% |
3,01% |
| Profitability |
2013e |
2014e |
|
Operating Margin (EBIT / Sales)
|
21,0% |
21,6% |
|
operating laverage (Delta EBIT / Delta Sales)
|
1,27x |
1,81x |
|
Net Margin (Net Profit / Revenue)
|
8,55% |
8,96% |
|
ROA (Net Profit / Asset)
|
5,32% |
6,00% |
|
ROE (Net Profit / Equities)
|
30,2% |
35,8% |
|
Rate of Dividend
|
39,8% |
37,6% |
|
|
|