| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 1 650 | 920 | 853 | 821 | 661 | 990 | | Operating income (EBITDA) | 915 | 900 | 805 | - | - | - | | Operating profit (EBIT) | 915 | 900 | 805 | 797 | 741 | 695 | | Pre-Tax Profit (EBT) | - | 1 034 | 132 | - | - | - | | Net income | 549 | 776 | 110 | 185 | 456 | - | | EPS ( $) | 2,90 | - | 0,57 | 1,08 | 2,62 | 2,75 | | Dividend per Share ( $) | 0,18 | 0,18 | 0,36 | 0,40 | 0,44 | 0,55 | | Yield | 0,77% | 0,77% | 1,54% | 1,71% | 1,88% | 2,35% | | Announcement Date | 02/25/2011 02:15am | 02/28/2012 11:48pm | 02/28/2013 12:30am | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
| Profitability |
2013e |
2014e |
|
Operating Margin (EBIT / Sales)
|
97,1% |
112% |
|
operating laverage (Delta EBIT / Delta Sales)
|
-0,27x |
-0,36x |
|
Net Margin (Net Profit / Revenue)
|
22,5% |
68,9% |
|
ROA (Net Profit / Asset)
|
3,71% |
2,70% |
|
ROE (Net Profit / Equities)
|
12,1% |
8,97% |
|
Rate of Dividend
|
36,9% |
16,8% |
|
|
|