New growth market continental europe d reduced focus

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 07,346 1,638,153 572 2,007,346 1,543,676 P/E (DB) (x) P/E (Reported) (x) P/BV (x) 23.7 23.7 6.55 18.4 18.4 4.80 15.1 15.1 4.15 19.4 19.4 4.25 16.9 16.9 3.60 14.5 14.5 3.05 FCF Yield (%) Dividend Yield (%) 3.1 2.1 4.7 1.4 5.6 1.7 3.4 1.3 5.5 1.5 6.6 1.8 5.3 16.2 17.9 3.9 12.3 13.5 2.9 10.2 11.3 3.4 13.0 14.5 2.8 11.0 12.3 2.3 9.1 10.1 275,010 124,470 89,640 8,620 0 81,020 11,330 0 0 780 93,130 24,900 0 0 68,230 337,340 148,630 107,160 9,370 0 97,790 19,040 0 0 0 116,830 33,670 0 0 83,160 403,520 162,010 115,580 11,290 0 104,290 23,590 0 0 0 127,880 33,670 0 0 94,210 505,194 191,208 131,997 13,363 0 118,634 22,116 0 0 0 140,751 37,229 0 0 103,522 579,231 211,388 148,252 14,917 0 133,335 27,719 0 0 0 161,054 42,454 0 0 118,600 659,513 235,501 169,550 17,036 0 152,514 35,887 0 0 0 188,401 49,663 0 0 138,738 0 68,230 0 83,160 0 94,210 0 103,522 0 118,600 0 138,738 53,923 -3,430 50,493 -4,395 -34,335 0 0 11,762 -22,968 87,162 -15,020 72,142 -2,733 -21,350 0 0 48,059 -5,368 101,567 -21,880 79,687 -3,072 -23,999 0 0 52,616 -3,933 82,436 -15,000 67,436 -3,409 -26,632 0 0 37,395 -34,449 130,385 -20,000 110,385 -3,897 -30,449 0 0 76,039 -3,131 154,958 -22,000 132,958 -4,559 -35,619 0 0 92,780 -817 166,660 48,440 8,730 1,670 87,130 312,630 0 39,600 39,600 273,030 0 273,030 -166,660 205,910 54,090 11,660 3,890 107,930 383,480 0 48,870 48,870 334,610 0 334,610 -205,910 218,320 64,680 23,440 22,340 134,730 463,510 0 65,540 65,540 397,970 0 397,970 -218,320 269,363 66,529 23,440 22,340 147,730 529,401 0 56,469 56,469 472,932 0 472,932 -269,363 346,853 71,612 23,440 22,340 166,566 630,811 0 72,174 72,174 558,636 0 558,636 -346,853 441,330 76,576 23,440 22,340 186,987 750,672 0 91,779 91,779 658,894 0 658,894 -441,330 20.9 10.3 32.6 29.5 50.2 27.1 1.2 0.4 -61.0 nm 22.7 21.7 31.8 29.0 25.7 27.4 4.5 1.6 -61.5 nm 19.6 13.3 28.6 25.8 25.5 25.7 5.4 1.9 -54.9 nm 25.2 9.9 26.1 23.5 25.8 23.8 3.0 1.1 -57.0 nm 14.7 14.6 25.6 23.0 25.7 23.0 3.5 1.3 -62.1 nm 13.9 17.0 25.7 23.1 25.7 22.8 3.3 1....
View Full Document

This document was uploaded on 02/06/2014.

Ask a homework question - tutors are online