| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 5 918 | 6 763 | 6 418 | 6 519 | 6 943 | 7 394 | | Operating income (EBITDA) | 1 049 | 1 362 | 1 209 | 1 389 | 1 511 | 1 631 | | Operating profit (EBIT) | 619 | 1 075 | 711 | 915 | 1 027 | 1 149 | | Pre-Tax Profit (EBT) | - | - | 657 | - | - | - | | Net income | 372 | 607 | 605 | 706 | 810 | 941 | | EPS ( $) | 2,37 | 3,82 | 3,81 | 4,35 | 5,09 | 5,77 | | Dividend per Share ( $) | 0,18 | 0,22 | 0,27 | 0,32 | 0,33 | 0,33 | | Yield | 0,38% | 0,46% | 0,57% | 0,66% | 0,70% | 0,69% | | Announcement Date | 02/01/2011 12:00pm | 01/31/2012 12:15pm | 01/28/2013 09:30pm | - | - | - |
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 2 478 | 2 335 | 2 139 | 1 633 | 1 092 | 415 | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 1 049 | 1 362 | 1 209 | 1 389 | 1 511 | 1 631 | Leverage (Debt/EBITDA) | 2,36x | 1,71x | 1,77x | 1,18x | 0,72x | 0,25x | | Capital Expenditure | 201 | 349 | 361 | 371 | 401 | 429 | | Book Value Per Share (BVPS) | 5,95 $ | 8,57 $ | 10,8 $ | 15,0 $ | 19,5 $ | 24,9 $ | | Cash Flow per Share | 2,85 $ | 4,01 $ | 4,52 $ | 6,06 $ | 6,90 $ | 7,33 $ | | Announcement Date | 02/01/2011 12:00pm | 01/31/2012 12:15pm | 01/28/2013 09:30pm | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
10,9x |
9,34x |
|
Capitalization / Revenue
|
1,16x |
1,09x |
|
EV / Revenue
|
1,42x |
1,25x |
|
EV / EBITDA
|
6,64x |
5,75x |
|
Yield (DPS / Price)
|
0,66% |
0,70% |
| Profitability |
2013e |
2014e |
|
Operating Margin (EBIT / Sales)
|
14,0% |
14,8% |
|
operating laverage (Delta EBIT / Delta Sales)
|
18,2x |
1,88x |
|
Net Margin (Net Profit / Revenue)
|
10,8% |
11,7% |
|
ROA (Net Profit / Asset)
|
11,1% |
12,1% |
|
ROE (Net Profit / Equities)
|
34,5% |
30,8% |
|
Rate of Dividend
|
7,25% |
6,57% |
|
|
|