| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period Décembre |
2007 | 2008 | 2009 | 2010 | 2011 | 2012 |
| Revenue | 13 230 | 14 876 | 14 026 | 16 616 | 18 376 | 19 846 | | EBITDA | 2 658 | 2 957 | 3 271 | 3 951 | 4 267 | 4 745 | | EBIT | 1 740 | 1 900 | 2 445 | 3 360 | 3 821 | 3 837 | | Pre-Tax Profit | - | - | - | - | - | - | | Net income | 1 666 | 1 346 | 1 124 | 1 869 | 2 279 | 2 262 | | EPS ( $) | 0,77 | 0,64 | 0,55 | 0,89 | 1,07 | 1,02 | | Dividend per Share ( $) | - | - | - | - | - | - | | Yield | - | - | - | - | - | - | | Annoucement Date | 01/29/2008 12:01 pm | 01/27/2009 12:35 pm | 01/26/2010 12:03 pm | - | - | - |
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period Décembre |
2007 | 2008 | 2009 | 2010 | 2011 | 2012 |
| Debt | - | - | - | - | - | - | | Finance | 1 032 | 3 357 | 3 595 | 5 826 | 8 131 | 9 508 | | Equity | 13 422 | 10 671 | 8 747 | 11 344 | 12 635 | 14 877 | | Capital Expenditure | 699,0 | 695,9 | 411,6 | 616,0 | 673,3 | 847,9 | Leverage (Debt/Ebitda) | - | - | - | - | - | - | Gearing (Debt/Equity) | - | - | - | - | - | - | | Annoucement Date | 01/29/2008 12:01 pm | 01/27/2009 12:35 pm | 01/26/2010 12:03 pm | - | - | - |
|
Assessed data source : © 2010 Thomson Reuters |
|
|
|
|
|
|
Years |
2010e
|
2011e
|
|
Capitalization
|
40 187 M$ |
-
|
|
Company Value
|
34 362 M$ |
32 057 M$ |
|
Capitalization / Revenue
|
2,42x |
2,19x |
|
Company Value / Revenue |
2,07x |
1,74x |
|
Company Value / EBITDA
|
8,70x |
7,51x |
|
PER
|
21,90 |
18,24 |
|
ROE
|
16,47% |
18,04% |
|
ROA |
9,37% |
9,98% |
|
Net Asset Value per Share
|
4,29 $ |
6,12 $ |
|
Book Value per Share
|
8,23 $ |
9,23 $ |
|
Cash Flow per Share
|
1,82 $ |
1,99 $ |
|
|
|