| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 120 | 125 | 131 | 177 | 211 | 251 | | Operating income (EBITDA) | 31,2 | 36,4 | 51,6 | 78,0 | 95,8 | 104 | | Operating profit (EBIT) | 4,92 | - | 16,2 | 30,6 | 41,5 | 45,3 | | Pre-Tax Profit (EBT) | - | - | - | - | - | - | | Net income | -42,1 | -11,0 | 8,42 | 10,8 | 19,8 | 28,9 | | EPS ( $) | -0,73 | -0,15 | 0,08 | 0,07 | 0,09 | 0,05 | | Dividend per Share ( $) | 0,20 | 0,24 | - | 0,41 | 0,43 | 0,44 | | Yield | 1,71% | 2,05% | - | 3,47% | 3,66% | 3,71% | | Announcement Date | 02/24/2011
09:01pm | 02/23/2012
09:01pm | 02/19/2013
11:00am | - | - | - |
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 364 | 283 | 461 | - | - | - | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 31,2 | 36,4 | 51,6 | 78,0 | 95,8 | 104 | Leverage
(Debt/EBITDA) | 11,7x | 7,78x | 8,93x | - | - | - | | Capital Expenditure | 0,17 | 194 | - | 5,08 | 5,18 | 4,51 | | Book Value Per Share (BVPS) | 5,54 $ | 6,12 $ | 6,70 $ | 11,4 $ | 12,8 $ | 11,9 $ | | Cash Flow per Share | 0,56 $ | 0,54 $ | - | 0,48 $ | 0,49 $ | 0,34 $ | | Announcement Date | 02/24/2011
09:01pm | 02/23/2012
09:01pm | 02/19/2013
11:00am | - | - | - |
|
Assessed data source :
© 2013 Thomson Reuters |
|
|
|
|
