| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 4 682 | 6 794 | 5 873 | 5 530 | 5 446 | 5 720 | | Operating income (EBITDA) | 1 587 | 2 804 | 1 267 | 1 261 | 1 245 | 1 345 | | Operating profit (EBIT) | 1 265 | 2 376 | 741 | 677 | 634 | 683 | | Pre-Tax Profit (EBT) | - | - | -502 | - | - | - | | Net income | 1 020 | 1 619 | -899 | 414 | 295 | 364 | | EPS ( $) | 7,49 | 11,5 | -6,32 | 2,12 | 2,05 | 2,42 | | Dividend per Share ( $) | 0,51 | 0,84 | 2,16 | 0,63 | 0,57 | 0,59 | | Yield | 2,40% | 3,95% | 10,2% | 2,95% | 2,66% | 2,77% | | Announcement Date | 02/16/2011 09:31pm | 02/15/2012 09:30pm | 02/12/2013 09:01pm | - | - | - |
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 146 | 3 162 | 3 860 | 2 964 | 2 800 | 2 567 | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 1 587 | 2 804 | 1 267 | 1 261 | 1 245 | 1 345 | Leverage (Debt/EBITDA) | 0,09x | 1,13x | 3,05x | 2,35x | 2,25x | 1,91x | | Capital Expenditure | 267 | 881 | 1 128 | 843 | 742 | 808 | | Book Value Per Share (BVPS) | 28,4 $ | 40,7 $ | 32,5 $ | 38,7 $ | 39,4 $ | 39,8 $ | | Cash Flow per Share | 9,70 $ | 16,2 $ | 3,61 $ | 6,04 $ | 6,52 $ | 6,77 $ | | Announcement Date | 02/16/2011 09:31pm | 02/15/2012 09:30pm | 02/12/2013 09:01pm | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
10,0x |
10,4x |
|
Capitalization / Revenue
|
0,59x |
0,60x |
|
EV / Revenue
|
1,12x |
1,11x |
|
EV / EBITDA
|
4,93x |
4,86x |
|
Yield (DPS / Price)
|
2,95% |
2,66% |
| Profitability |
2013e |
2014e |
|
Operating Margin (EBIT / Sales)
|
12,2% |
11,6% |
|
operating laverage (Delta EBIT / Delta Sales)
|
-1,49x |
-4,10x |
|
Net Margin (Net Profit / Revenue)
|
7,49% |
5,42% |
|
ROA (Net Profit / Asset)
|
3,96% |
2,65% |
|
ROE (Net Profit / Equities)
|
7,75% |
5,41% |
|
Rate of Dividend
|
29,6% |
27,6% |
|
|
|