Income Statement Evolution | |
|
|
Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
Fiscal Period December
|
2016 |
2017 |
2018 |
2019 (e) |
2020 (e) |
2021 (e) |
Sales |
15 195 |
15 454 |
15 544 |
15 592 |
16 107 |
16 658 |
EBITDA |
4 428 |
4 397 |
4 357 |
4 184 |
4 366 |
4 566 |
Operating profit (EBIT) |
3 985 |
3 922 |
3 846 |
3 676 |
3 847 |
4 046 |
Pre-Tax Profit (EBT) |
3 738 |
3 487 |
3 464 |
3 311 |
3 561 |
3 704 |
Net income |
2 441 |
2 024 |
2 400 |
2 364 |
2 522 |
2 654 |
P/E ratio |
24,1x |
33,1x |
21,6x |
25,1x |
23,3x |
22,2x |
EPS ( $ ) |
2,72 |
2,28 |
2,75 |
2,72 |
2,93 |
3,08 |
Dividend per Share ( $ ) |
1,55 |
1,59 |
1,66 |
1,72 |
1,80 |
1,90 |
Yield |
2,37% |
2,11% |
2,79% |
2,53% |
2,63% |
2,78% |
Reference price ( $ ) |
65,440 |
75,450 |
59,520 |
68,240 |
68,240 |
68,240 |
Announcement Date |
01/27/2017 11:55am |
01/26/2018 11:55am |
01/25/2019 11:55am |
- |
- |
- |
|
|
|
Actuals in M $ |
Estimates in M $ |
Fiscal Period December
|
2016 |
2017 |
2018 |
2019 (e) |
2020 (e) |
2021 (e) |
Debt |
5 218 |
5 042 |
5 640 |
7 058 |
6 486 |
6 319 |
Finance |
- |
- |
- |
- |
- |
- |
Operating income (EBITDA) |
4 428 |
4 397 |
4 357 |
4 184 |
4 366 |
4 566 |
Leverage (Debt/EBITDA) |
1,18x |
1,15x |
1,29x |
1,69x |
1,49x |
1,38x |
Capital Expenditure |
593 |
553 |
436 |
373 |
457 |
453 |
Free Cash Flow (FCF) |
2 548 |
2 501 |
2 620 |
2 641 |
2 746 |
2 872 |
Book Value Per Share (BVPS) ( $ ) |
-0,27 |
-0,07 |
-0,12 |
-0,19 |
0,14 |
0,24 |
Cash Flow per Share ( $ ) |
3,50 |
3,44 |
3,50 |
3,36 |
3,68 |
3,72 |
Announcement Date |
01/27/2017 11:55am |
01/26/2018 11:55am |
01/25/2019 11:55am |
- |
- |
- |
|
|
| Assessed data source © 2019 S&P Global Market Intelligence
|
|
Valuation |
2019e |
2020e |
P/E ratio (Price / EPS) |
25,1x |
23,3x |
Capitalization / Revenue |
3,73x |
3,61x |
EV / Revenue |
4,18x |
4,05x |
EV / EBITDA |
15,6x |
14,9x |
Yield (DPS / Price) |
2,53% |
2,63% |
Price to book (Price / BVPS) |
-359x |
498x |
|
Year-on-year evolution of the PER
|