| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 217 | 166 | - | - | - | - | | Finance | - | - | 381 | 408 | 691 | 1 006 | | Operating income (EBITDA) | 721 | 730 | 834 | 1 051 | 1 155 | 1 114 | Leverage (Debt/EBITDA) | 0,30x | 0,23x | - | - | - | - | | Capital Expenditure | 183 | 387 | 518 | 454 | 458 | 333 | | Book Value Per Share (BVPS) | 15,4 $ | 16,5 $ | 20,2 $ | 24,1 $ | 29,8 $ | 35,2 $ | | Cash Flow per Share | 7,53 $ | 9,48 $ | 10,5 $ | 9,91 $ | 11,2 $ | - | | Announcement Date | 01/25/2011 01:00pm | 01/26/2012 11:06am | 01/24/2013 11:01am | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
| Profitability |
2013e |
2014e |
|
Operating Margin (EBIT / Sales)
|
13,0% |
14,0% |
|
operating laverage (Delta EBIT / Delta Sales)
|
1,96x |
2,38x |
|
Net Margin (Net Profit / Revenue)
|
8,10% |
8,77% |
|
ROA (Net Profit / Asset)
|
9,86% |
9,94% |
|
ROE (Net Profit / Equities)
|
24,2% |
22,9% |
|
Rate of Dividend
|
- |
- |
|
|
|