| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 990 | 1 351 | 1 216 | 1 185 | 1 224 | 1 288 | | Operating income (EBITDA) | 68,3 | 110 | 84,8 | 93,1 | 102 | 105 | | Operating profit (EBIT) | 43,3 | 80,3 | 53,3 | 58,6 | 67,8 | 67,5 | | Pre-Tax Profit (EBT) | 13,4 | 27,0 | 10,9 | 26,0 | 39,5 | 50,0 | | Net income | 2,41 | 5,16 | 2,39 | 16,1 | 25,2 | 32,0 | | EPS ( $) | 0,09 | 0,19 | 0,09 | 0,59 | 0,83 | 1,05 | | Dividend per Share ( $) | - | - | - | - | - | - | | Yield | - | - | - | - | - | - | | Announcement Date | 03/16/2011
08:48am | 03/16/2012
04:01am | 03/19/2013
09:59am | - | - | - |
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 148 | 189 | 194 | 171 | 151 | 141 | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 68,3 | 110 | 84,8 | 93,1 | 102 | 105 | Leverage
(Debt/EBITDA) | 2,16x | 1,72x | 2,29x | 1,83x | 1,48x | 1,35x | | Capital Expenditure | 33,0 | 51,9 | 48,1 | 30,1 | 38,4 | 44,0 | | Book Value Per Share (BVPS) | 8,07 $ | 7,47 $ | 7,65 $ | 8,06 $ | 9,13 $ | 9,22 $ | | Cash Flow per Share | -0,06 $ | 1,67 $ | 2,47 $ | 2,20 $ | 2,22 $ | 1,97 $ | | Announcement Date | 03/16/2011
08:48am | 03/16/2012
04:01am | 03/19/2013
09:59am | - | - | - |
|
Assessed data source :
© 2013 Thomson Reuters |
|
|
|
|
