| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period March |
2011 | 2012 | 2013 | 2014 | 2015 | 2016 |
| Debt | - | - | - | - | - | - | | Finance | 3 851 | 2 427 | - | 2 423 | 2 682 | 2 620 | | Operating income (EBITDA) | 1 675 | 1 400 | - | 351 | 575 | 417 | Leverage (Debt/EBITDA) | - | - | - | - | - | - | | Capital Expenditure | 38,5 | 80,5 | - | 59,3 | 62,6 | 72,2 | | Book Value Per Share (BVPS) | 19,2 $ | 21,4 $ | - | 21,6 $ | 18,0 $ | 20,0 $ | | Cash Flow per Share | 3,94 $ | 5,26 $ | - | 1,39 $ | 2,08 $ | 1,64 $ | | Announcement Date | 04/19/2011 12:00pm | 04/17/2012 12:01pm | 04/23/2013 11:00am | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
| Profitability |
2014e |
2015e |
|
Operating Margin (EBIT / Sales)
|
6,55% |
13,6% |
|
operating laverage (Delta EBIT / Delta Sales)
|
10,9x |
11,2x |
|
Net Margin (Net Profit / Revenue)
|
5,08% |
8,95% |
|
ROA (Net Profit / Asset)
|
3,20% |
3,65% |
|
ROE (Net Profit / Equities)
|
3,65% |
5,20% |
|
Rate of Dividend
|
- |
- |
|
|
|