|
2025 |
2026 |
2027 |
2028 |
2029 |
shares#estimates#column#sales |
3 043,40
|
3 203,46
|
3 420,95
|
3 703,47
|
3 989,48
|
shares#estimates#column#dividendspershare |
6,99
|
7,27
|
7,57
|
7,84
|
7,70
|
shares#estimates#column#dividendyield |
3,44 %
|
3,58 %
|
3,73 %
|
3,86 %
|
3,79 %
|
shares#estimates#column#earningpersharebasic |
5,48
|
5,70
|
6,14
|
6,14
|
6,58
|
shares#estimates#column#pricetoearningsratio |
37,10
|
35,66
|
33,09
|
33,08
|
30,87
|
shares#estimates#column#earningsbeforeinterestandtaxes |
1 177,92
|
1 263,76
|
1 245,34
|
|
|
shares#estimates#column#earningsbeforeinteresttaxesdepreciationamortization |
1 898,99
|
2 018,42
|
2 136,40
|
2 264,00
|
|
shares#estimates#column#netprofit |
792,22
|
828,53
|
916,77
|
927,53
|
967,11
|
shares#estimates#column#netprofitadjusted |
776,93
|
831,26
|
913,58
|
952,00
|
|
shares#estimates#column#pretaxprofit |
892,35
|
970,44
|
1 099,63
|
2 023,00
|
|
shares#estimates#column#pretaxprofitreported |
766,79
|
841,87
|
914,53
|
|
|
shares#estimates#column#earningpersharenongaap |
5,45
|
5,93
|
6,33
|
|
|
shares#estimates#column#earningpersharereported |
5,48
|
5,70
|
6,14
|
6,14
|
6,58
|
shares#estimates#column#grossincome |
1 988,28
|
2 116,46
|
2 302,22
|
|
|
shares#estimates#column#cashflowfrominvesting |
-1 421,10
|
-1 346,43
|
-1 363,98
|
|
|
shares#estimates#column#cashflowfromoperations |
1 661,94
|
1 783,98
|
1 894,11
|
|
|
shares#estimates#column#cashflowfromfinancing |
-184,50
|
-416,77
|
-557,47
|
|
|
shares#estimates#column#cashflowpershare |
12,35
|
13,17
|
13,70
|
|
|
shares#estimates#column#freecashflow |
1 618,11
|
1 727,67
|
1 862,30
|
1 818,98
|
|
shares#estimates#column#freecashflowpershare |
10,16
|
10,62
|
11,46
|
12,28
|
|
shares#estimates#column#bookvaluepershare |
86,14
|
84,55
|
82,36
|
|
|
shares#estimates#column#netdebt |
7 793,90
|
8 177,54
|
8 127,85
|
8 667,00
|
11 376,00
|
shares#estimates#column#researchanddevelopment |
|
|
|
|
|
shares#estimates#column#capitalexpenditure |
139,57
|
141,50
|
318,92
|
655,17
|
|
shares#estimates#column#sellinggeneralandadministrativeexpense |
75,54
|
77,81
|
80,14
|
|
|
shares#estimates#column#shareholdersequity |
12 618,12
|
12 485,74
|
12 157,41
|
11 447,00
|
|
shares#estimates#column#totalassets |
21 611,05
|
21 721,41
|
21 573,64
|
20 034,00
|
|