EL Valuation Bremer

unallocated stock based comp total 836 143 488 10255

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: Decimals: Trading Currency Latest on Right Capital IQ (Default) Conversion: Units: Historical S&P Capital IQ (Default) Key Financials¹ 12 months Jun-30-2009A USD 12 months Jun-30-2010A USD 12 months Jun-30-2011A USD 12 months Jun-30-2012A USD LTM² 12 months Dec-31-2012A USD 12 months† Jun-30-2013E USD 12 months Jun-30-2014E USD 12 months Jun-30-2015E USD Total Revenue Growth Over Prior Year 7,323.8 (7.4%) 7,795.8 6.4% 8,810.0 13.0% 9,713.6 10.3% 9,981.9 5.7% 10,271.1 5.72% 11,002.8 7.12% 11,900.8 8.16% Gross Profit Margin % 5,449.0 74.4% 5,974.3 76.6% 6,878.9 78.1% 7,719.3 79.5% 7,966.9 79.8% - - - EBITDA Margin % 819.1 11.2% 1,171.0 15.0% 1,476.6 16.8% 1,690.3 17.4% 1,811.6 18.1% 1,866.7 18.2% 2,092.4 19.0% 2,350.0 19.7% EBIT Margin % 565.1 7.7% 907.3 11.6% 1,182.2 13.4% 1,394.5 14.4% 1,500.0 15.0% - - - Earnings from Cont. Ops. Margin % 226.8 3.1% 482.4 6.2% 703.8 8.0% 860.5 8.9% 932.5 9.3% - - - Net Income Margin % 218.4 3.0% 478.3 6.1% 700.8 8.0% 856.9 8.8% 928.6 9.3% - - - 0.55 (54.2%) 1.19 116.4% 1.74 46.2% 2.16 24.1% 2.35 11.6% 2.59 14.16% 2.96 14.25% 3.41 15.09% USD 1.0 H USD 1.0 H USD 1.0 H USD 1.0 H USD 1.0 H USD 1.0 S USD 1.0 S USD 1.0 S For the Fiscal Period Ending Currency Diluted EPS Excl. Extra Items³ Growth Over Prior Year Currency Exchange Rate Conversion Method ¹All results are taken from the most recently filed statement for each period. When there has been more than one, earlier filings can be viewed on the individual statement pages. ²Growth rates for the LTM period are calculated against the LTM period ending 12 months before. ³All forward period figures are consensus mean estimates provided by the brokers and may not be on a comparable basis as financials. †Growth rates for forward periods are calculated against prior period estimates or actual pro forma results as disclosed on the Estimates Consensus page. Growth Rates are calculated in originally reported currency only and will not reflect any currency conversion selected above. Cu...
View Full Document

Ask a homework question - tutors are online