| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 159 | 286 | 237 | 267 | 292 | - | | Operating income (EBITDA) | - | - | - | - | - | - | | Operating profit (EBIT) | 64,0 | - | 123 | 131 | 145 | - | | Pre-Tax Profit (EBT) | - | - | 111 | - | - | - | | Net income | 64,0 | 101 | 77,0 | 86,8 | 97,2 | - | | EPS ( $) | 1,88 | 2,94 | 2,21 | 2,39 | 2,62 | - | | Dividend per Share ( $) | 0,30 | 0,37 | 0,50 | 0,66 | 0,73 | - | | Yield | 0,67% | 0,83% | 1,12% | 1,48% | 1,63% | - | | Announcement Date | 01/24/2011
11:00pm | 01/17/2012
11:00pm | 01/16/2013
11:00pm | - | - | - |
|
Assessed data source :
© 2013 Thomson Reuters |
|
|
|
|
|
| Profitability |
2013e |
2014e |
|
Operating Margin (EBIT / Sales)
|
49,0% |
49,6% |
|
operating laverage (Delta EBIT / Delta Sales)
|
0,53x |
1,13x |
|
Net Margin (Net Profit / Revenue)
|
32,5% |
33,3% |
|
ROA (Net Profit / Asset)
|
2,01% |
1,91% |
|
ROE (Net Profit / Equities)
|
15,7% |
15,0% |
|
Rate of Dividend
|
27,7% |
27,8% |
|
|
|
