| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 48,1 | 214 | 326 | 319 | 392 | 450 | | Operating income (EBITDA) | -276 | -255 | -300 | -163 | -54,6 | 45,9 | | Operating profit (EBIT) | -292 | -292 | -340 | -181 | -98,3 | -48,2 | | Pre-Tax Profit (EBT) | - | -338 | -394 | - | - | - | | Net income | -439 | -338 | -394 | -235 | -149 | -98,6 | | EPS ( $) | -3,18 | -2,31 | -2,65 | -1,55 | -0,95 | -0,58 | | Dividend per Share ( $) | - | - | - | - | - | - | | Yield | - | - | - | - | - | - | | Announcement Date | 03/01/2011
08:00pm | 02/27/2012
01:30pm | 02/25/2013
12:30pm | - | - | - |
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | - | 109 | 372 | 313 | 221 | 350 | | Finance | 227 | - | - | - | - | - | | Operating income (EBITDA) | -276 | -255 | -300 | -163 | -54,6 | 45,9 | Leverage
(Debt/EBITDA) | - | -0,43x | -1,24x | -1,92x | -4,06x | 7,63x | | Capital Expenditure | 141 | 25,4 | 18,8 | 19,6 | 21,5 | 18,3 | | Book Value Per Share (BVPS) | 3,39 $ | 2,36 $ | 0,22 $ | -0,68 $ | -0,77 $ | -0,48 $ | | Cash Flow per Share | -1,94 $ | -1,66 $ | -1,40 $ | -1,34 $ | -0,78 $ | - | | Announcement Date | 03/01/2011
08:00pm | 02/27/2012
01:30pm | 02/25/2013
12:30pm | - | - | - |
|
Assessed data source :
© 2013 Thomson Reuters |
|
|
|
|
