| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 593 | 792 | 1 176 | 1 365 | 1 376 | 1 275 | | Operating income (EBITDA) | 155 | 188 | 290 | 333 | 318 | 274 | | Operating profit (EBIT) | 146 | 171 | 277 | 299 | 288 | 360 | | Pre-Tax Profit (EBT) | - | - | 156 | - | - | - | | Net income | 56,9 | 325 | 93,2 | 139 | 145 | - | | EPS ( $) | - | 4,79 | 1,35 | 2,23 | 2,36 | - | | Dividend per Share ( $) | - | - | 6,00 | 3,39 | - | - | | Yield | - | - | 16,0% | 9,04% | - | - | | Announcement Date | 02/18/2011
12:10pm | 02/14/2012
11:00am | 02/14/2013
11:00am | - | - | - |
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 579 | 505 | 786 | 749 | 550 | 592 | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 155 | 188 | 290 | 333 | 318 | 274 | Leverage
(Debt/EBITDA) | 3,74x | 2,68x | 2,71x | 2,25x | 1,73x | 2,16x | | Capital Expenditure | 9,63 | 12,1 | 22,4 | 22,9 | 18,6 | - | | Book Value Per Share (BVPS) | 6,53 $ | 11,4 $ | 6,79 $ | 6,39 $ | 8,48 $ | - | | Cash Flow per Share | 1,93 $ | 2,50 $ | 3,40 $ | 3,95 $ | 4,36 $ | - | | Announcement Date | 02/18/2011
12:10pm | 02/14/2012
11:00am | 02/14/2013
11:00am | - | - | - |
|
Assessed data source :
© 2013 Thomson Reuters |
|
|
|
|
