| Income Statement Evolution | |
|
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2014 | 2015 | 2016 | 2018 | 2019 |
| Sales | 6 035 | 6 647 | 7 093 | 7 831 | 8 367 | | EBITDA | 2 088 | 2 308 | 2 639 | 2 891 | 3 131 | | Operating profit (EBIT) | 1 879 | 2 114 | 2 294 | 2 565 | 2 721 | | Pre-Tax Profit (EBT) | - | - | - | - | - | | Net income | 886 | 997 | 1 186 | 1 410 | 1 551 | | P/E ratio | 40,5 | 24,2 | 28,3 | 34,0 | 30,9 | | EPS ( $ ) | 2,04 | 2,34 | 2,78 | 3,40 | 3,74 | | Dividend per Share ( $ ) | - | - | - | - | - | | Yield | - | - | - | - | - | | Reference price ( $ ) | 82.52 | 56.57 | 78.73 | 115.6 | 115.6 | | Announcement Date | 01/27/2015
09:15pm | 01/26/2016
09:15pm | 01/26/2017
09:15pm | - | - |
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
| Debt | - | - | - | - | - | - | | Finance | 5 575 | 6 009 | 6 485 | - | 8 450 | 10 493 | | Operating income (EBITDA) | 2 088 | 2 308 | 2 639 | - | 2 891 | 3 131 | Leverage
(Debt/EBITDA) | - | - | - | - | - | - | | Capital Expenditure | 352 | 333 | 153 | - | 254 | 283 | | Book Value Per Share (BVPS) | 17,7 $ | 18,8 $ | 27,0 $ | - | 23,2 $ | 27,9 $ | | Cash Flow per Share | 5,02 $ | 4,45 $ | 5,62 $ | - | 7,33 $ | 7,69 $ | | Announcement Date | 01/27/2015
09:15pm | 01/26/2016
09:15pm | 01/26/2017
09:15pm | - | - | - |
|
|
|
|
|
Assessed data source :
© 2017 Thomson Reuters |
|
|
|
|
United Kingdom
France
Deutschland
Schweiz (DE)
