| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 1 170 | 1 246 | 1 203 | 227 | 369 | 445 | | Operating income (EBITDA) | 137 | 213 | -168 | 16,6 | 230 | 317 | | Operating profit (EBIT) | 74,0 | 177 | -179 | -1,65 | 174 | 244 | | Pre-Tax Profit (EBT) | -323 | 608 | -366 | 1 058 | 117 | 241 | | Net income | -325 | 561 | -137 | 404 | 110 | 206 | | EPS ( $) | -0,56 | 0,94 | -0,23 | 2,43 | 0,26 | 0,46 | | Dividend per Share ( $) | - | - | - | 0,01 | 0,05 | 0,06 | | Yield | - | - | - | 0,04% | 0,36% | 0,42% | | Announcement Date | 02/08/2011
07:00am | 02/08/2012
07:59am | 02/06/2013
10:14am | - | - | - |
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 863 | 343 | 169 | - | - | - | | Finance | - | - | - | 2 603 | 2 704 | 2 895 | | Operating income (EBITDA) | 137 | 213 | -168 | 16,6 | 230 | 317 | Leverage
(Debt/EBITDA) | 6,28x | 1,61x | -1,00x | - | - | - | | Capital Expenditure | 44,4 | 28,5 | 12,3 | 13,9 | 18,4 | 19,6 | | Book Value Per Share (BVPS) | 0,33 $ | 1,36 $ | 1,03 $ | 4,76 $ | 5,10 $ | 5,43 $ | | Cash Flow per Share | 0,12 $ | -0,19 $ | 0,09 $ | 1,81 $ | 0,31 $ | 0,56 $ | | Announcement Date | 02/08/2011
07:00am | 02/08/2012
07:59am | 02/06/2013
10:14am | - | - | - |
|
Assessed data source :
© 2013 Thomson Reuters |
|
|
|
|
