| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 681 | 1 421 | 1 822 | 2 744 | 2 892 | 2 962 | | Operating income (EBITDA) | 550 | 964 | 1 093 | 1 532 | 1 782 | 1 870 | | Operating profit (EBIT) | 350 | 546 | 577 | 740 | 868 | 964 | | Pre-Tax Profit (EBT) | - | - | 186 | - | - | - | | Net income | 107 | 157 | 222 | 248 | 322 | - | | EPS ( $) | 0,83 | 0,90 | 0,98 | 0,90 | 1,13 | 1,27 | | Dividend per Share ( $) | 2,74 | 2,84 | 2,96 | 3,03 | 3,17 | 3,32 | | Yield | 4,05% | 4,20% | 4,38% | 4,48% | 4,69% | 4,92% | | Announcement Date | 02/16/2011
12:45pm | 02/16/2012
12:30pm | 02/25/2013
10:01pm | - | - | - |
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 4 329 | 6 993 | - | - | - | - | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 550 | 964 | 1 093 | 1 532 | 1 782 | 1 870 | Leverage
(Debt/EBITDA) | 7,87x | 7,25x | - | - | - | - | | Capital Expenditure | 29,4 | 4 905 | 3 345 | 60,3 | 76,7 | - | | Book Value Per Share (BVPS) | 29,3 $ | 37,0 $ | 39,5 $ | 40,5 $ | 41,0 $ | 35,4 $ | | Cash Flow per Share | 2,84 $ | 3,20 $ | 3,62 $ | 4,15 $ | 4,32 $ | 4,08 $ | | Announcement Date | 02/16/2011
12:45pm | 02/16/2012
12:30pm | 02/25/2013
10:01pm | - | - | - |
|
Assessed data source :
© 2013 Thomson Reuters |
|
|
|
|
|
| Profitability |
2013e |
2014e |
|
Operating Margin (EBIT / Sales)
|
27,0% |
30,0% |
|
operating laverage (Delta EBIT / Delta Sales)
|
0,56x |
3,22x |
|
Net Margin (Net Profit / Revenue)
|
9,05% |
11,1% |
|
ROA (Net Profit / Asset)
|
0,90% |
1,40% |
|
ROE (Net Profit / Equities)
|
2,63% |
3,47% |
|
Rate of Dividend
|
336% |
281% |
|
|
|
