| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period July |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 2 405 | 2 434 | 2 580 | 2 634 | 2 728 | 2 859 | | Operating income (EBITDA) | 226 | 222 | 262 | 272 | 279 | 299 | | Operating profit (EBIT) | 165 | 170 | 198 | 197 | 210 | 237 | | Pre-Tax Profit (EBT) | - | - | 146 | - | - | - | | Net income | 85,3 | 85,2 | 103 | 111 | 131 | 154 | | EPS ( $) | 3,62 | 3,61 | 4,40 | 4,68 | 5,56 | 6,93 | | Dividend per Share ( $) | 0,80 | 0,91 | 1,15 | 1,89 | 2,16 | 2,57 | | Yield | 0,92% | 1,05% | 1,32% | 2,17% | 2,48% | 2,96% | | Announcement Date | 09/14/2010
09:08pm | 09/13/2011
11:00am | 09/19/2012
11:00am | - | - | - |
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period July |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | - | - | 373 | 326 | 261 | 189 | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 226 | 222 | 262 | 272 | 279 | 299 | Leverage
(Debt/EBITDA) | - | - | 1,42x | 1,20x | 0,93x | 0,63x | | Capital Expenditure | 69,9 | 78,0 | 80,2 | 88,4 | 103 | 114 | | Book Value Per Share (BVPS) | - | - | - | - | - | - | | Cash Flow per Share | 9,00 $ | 5,85 $ | 9,39 $ | 8,02 $ | 9,45 $ | - | | Announcement Date | 09/14/2010
09:08pm | 09/13/2011
11:00am | 09/19/2012
11:00am | - | - | - |
|
Assessed data source :
© 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
18,6x |
15,6x |
|
Capitalization / Revenue
|
0,78x |
0,76x |
|
EV / Revenue
|
0,91x |
0,85x |
|
EV / EBITDA
|
8,78x |
8,33x |
|
Yield (DPS / Price)
|
2,17% |
2,48% |
|
|
|
