|
2025 |
2026 |
2027 |
2028 |
2029 |
shares#estimates#column#sales |
1 200,50
|
1 230,34
|
1 311,53
|
1 370,80
|
1 445,10
|
shares#estimates#column#dividendspershare |
0,00
|
0,00
|
0,00
|
|
|
shares#estimates#column#dividendyield |
0,00 %
|
0,00 %
|
0,00 %
|
%
|
%
|
shares#estimates#column#earningpersharebasic |
0,97
|
1,02
|
1,10
|
1,15
|
1,24
|
shares#estimates#column#pricetoearningsratio |
10,17
|
9,75
|
9,01
|
8,61
|
7,98
|
shares#estimates#column#earningsbeforeinterestandtaxes |
430,88
|
451,01
|
489,95
|
506,40
|
549,40
|
shares#estimates#column#earningsbeforeinteresttaxesdepreciationamortization |
479,85
|
503,41
|
557,88
|
633,70
|
682,70
|
shares#estimates#column#netprofit |
142,06
|
162,97
|
184,20
|
|
|
shares#estimates#column#netprofitadjusted |
343,59
|
358,13
|
387,49
|
|
|
shares#estimates#column#pretaxprofit |
|
|
|
508,30
|
568,50
|
shares#estimates#column#pretaxprofitreported |
193,71
|
219,23
|
294,33
|
|
|
shares#estimates#column#earningpersharenongaap |
0,97
|
1,02
|
1,10
|
1,15
|
1,24
|
shares#estimates#column#earningpersharereported |
0,39
|
0,46
|
0,61
|
|
|
shares#estimates#column#grossincome |
1 063,20
|
1 086,63
|
1 152,65
|
1 231,80
|
1 303,20
|
shares#estimates#column#cashflowfrominvesting |
-62,68
|
-54,71
|
-60,00
|
|
|
shares#estimates#column#cashflowfromoperations |
440,12
|
468,94
|
522,20
|
|
|
shares#estimates#column#cashflowfromfinancing |
-110,72
|
-81,60
|
|
|
|
shares#estimates#column#cashflowpershare |
1,24
|
1,34
|
1,56
|
|
|
shares#estimates#column#freecashflow |
395,81
|
428,38
|
472,25
|
|
|
shares#estimates#column#freecashflowpershare |
1,15
|
1,22
|
1,34
|
|
|
shares#estimates#column#bookvaluepershare |
|
|
7,37
|
|
|
shares#estimates#column#netdebt |
912,15
|
576,44
|
234,82
|
|
|
shares#estimates#column#researchanddevelopment |
155,25
|
155,62
|
170,05
|
181,60
|
190,00
|
shares#estimates#column#capitalexpenditure |
59,56
|
55,07
|
54,60
|
|
|
shares#estimates#column#sellinggeneralandadministrativeexpense |
489,00
|
482,74
|
|
|
|
shares#estimates#column#shareholdersequity |
1 792,20
|
2 080,29
|
2 460,15
|
|
|
shares#estimates#column#totalassets |
6 612,18
|
6 899,58
|
|
|
|