| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 21 013 | 24 951 | 23 700 | 23 818 | 25 183 | 25 688 | | Operating income (EBITDA) | 2 674 | 3 260 | 2 020 | 2 686 | 3 180 | 3 511 | | Operating profit (EBIT) | 1 223 | 1 779 | 560 | 1 275 | 1 680 | 2 046 | | Pre-Tax Profit (EBT) | - | 1 063 | 324 | - | - | - | | Net income | 254 | 611 | 191 | 641 | 960 | 1 174 | | EPS ( $) | 0,24 | 0,55 | 0,18 | 0,53 | 0,77 | 1,00 | | Dividend per Share ( $) | 0,12 | 0,12 | 0,12 | 0,12 | 0,12 | 0,12 | | Yield | 1,39% | 1,39% | 1,39% | 1,39% | 1,39% | 1,39% | | Announcement Date | 01/10/2011 09:04pm | 01/09/2012 09:03pm | 01/08/2013 09:03pm | - | - | - |
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 7 622 | 7 208 | 6 968 | 7 609 | 7 300 | 6 777 | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 2 674 | 3 260 | 2 020 | 2 686 | 3 180 | 3 511 | Leverage (Debt/EBITDA) | 2,85x | 2,21x | 3,45x | 2,83x | 2,30x | 1,93x | | Capital Expenditure | 1 015 | 1 287 | 1 261 | 1 545 | 1 477 | 1 281 | | Book Value Per Share (BVPS) | 13,4 $ | 13,0 $ | 12,4 $ | 12,5 $ | 12,8 $ | 13,3 $ | | Cash Flow per Share | 2,21 $ | 1,90 $ | 1,39 $ | 1,26 $ | 1,57 $ | 1,91 $ | | Announcement Date | 01/10/2011 09:04pm | 01/09/2012 09:03pm | 01/08/2013 09:03pm | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
16,4x |
11,2x |
|
Capitalization / Revenue
|
0,39x |
0,37x |
|
EV / Revenue
|
0,71x |
0,66x |
|
EV / EBITDA
|
6,26x |
5,19x |
|
Yield (DPS / Price)
|
1,39% |
1,39% |
| Profitability |
2013e |
2014e |
|
Operating Margin (EBIT / Sales)
|
5,35% |
6,67% |
|
operating laverage (Delta EBIT / Delta Sales)
|
# |
5,55x |
|
Net Margin (Net Profit / Revenue)
|
2,69% |
3,81% |
|
ROA (Net Profit / Asset)
|
1,65% |
2,25% |
|
ROE (Net Profit / Equities)
|
3,73% |
5,24% |
|
Rate of Dividend
|
22,7% |
15,6% |
|
|
|