| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 6 090 | 6 799 | 11 839 | 13 429 | 14 675 | 15 680 | | Operating income (EBITDA) | 1 162 | 1 305 | 2 243 | 2 555 | 2 891 | 2 996 | | Operating profit (EBIT) | 814 | 910 | 1 529 | 1 765 | 2 043 | 2 288 | | Pre-Tax Profit (EBT) | - | 680 | 1 013 | - | - | - | | Net income | 530 | 463 | 704 | 993 | 1 258 | 1 448 | | EPS ( $) | 2,23 | 1,91 | 2,35 | 3,25 | 4,13 | 4,81 | | Dividend per Share ( $) | 0,64 | 0,73 | 0,83 | 0,93 | 0,98 | 0,99 | | Yield | 0,73% | 0,83% | 0,95% | 1,06% | 1,12% | 1,13% | | Announcement Date | 02/17/2011 01:45pm | 02/28/2012 01:25pm | 02/26/2013 01:20pm | - | - | - |
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 603 | 5 793 | 5 384 | 5 619 | 4 956 | 3 777 | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 1 162 | 1 305 | 2 243 | 2 555 | 2 891 | 2 996 | Leverage (Debt/EBITDA) | 0,52x | 4,44x | 2,40x | 2,20x | 1,71x | 1,26x | | Capital Expenditure | 261 | 342 | 575 | 641 | 712 | 737 | | Book Value Per Share (BVPS) | 9,16 $ | 19,4 $ | 20,6 $ | 21,9 $ | 25,4 $ | 29,5 $ | | Cash Flow per Share | 4,00 $ | 2,83 $ | 4,02 $ | 5,11 $ | 6,22 $ | - | | Announcement Date | 02/17/2011 01:45pm | 02/28/2012 01:25pm | 02/26/2013 01:20pm | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
26,9x |
21,2x |
|
Capitalization / Revenue
|
1,93x |
1,76x |
|
EV / Revenue
|
2,35x |
2,10x |
|
EV / EBITDA
|
12,3x |
10,7x |
|
Yield (DPS / Price)
|
1,06% |
1,12% |
| Profitability |
2013e |
2014e |
|
Operating Margin (EBIT / Sales)
|
13,1% |
13,9% |
|
operating laverage (Delta EBIT / Delta Sales)
|
1,15x |
1,69x |
|
Net Margin (Net Profit / Revenue)
|
7,40% |
8,57% |
|
ROA (Net Profit / Asset)
|
5,65% |
6,58% |
|
ROE (Net Profit / Equities)
|
16,3% |
17,3% |
|
Rate of Dividend
|
28,6% |
23,8% |
|
|
|