| Income Statement Evolution | |
|
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
| Sales | 254 | 384 | 618 | 786 | 975 | 1 199 | | EBITDA | 31,7 | 69,8 | 115 | 149 | 196 | 256 | | Operating profit (EBIT) | 28,5 | 63,6 | 94,0 | 129 | 177 | 250 | | Pre-Tax Profit (EBT) | - | - | - | - | - | - | | Net income | 48,0 | 27,5 | 15,6 | 50,4 | 77,4 | 114 | | P/E ratio | 23,3 | 47,1 | 240 | 88,6 | 60,4 | 45,0 | | EPS ( $ ) | 3,83 | 2,15 | 1,42 | 3,59 | 5,27 | 7,07 | | Dividend per Share ( $ ) | - | - | - | - | - | - | | Yield | - | - | - | - | - | - | | Reference price ( $ ) | 89.28 | 101.35 | 340.45 | 318.45 | 318.45 | 318.45 | | Announcement Date | 02/25/2016
05:24pm | 02/23/2017
12:02pm | 02/22/2018
01:10pm | - | - | - |
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
| Debt | - | - | - | - | - | - | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 31,7 | 69,8 | 115 | 149 | 196 | 256 | Leverage
(Debt/EBITDA) | - | - | - | - | - | - | | Capital Expenditure | 7,24 | 32,0 | 8,04 | 12,6 | 12,5 | 14,3 | | Book Value Per Share (BVPS) | 19,5 $ | - | - | 28,5 $ | 33,6 $ | - | | Cash Flow per Share | 2,60 $ | 4,58 $ | 7,57 $ | 6,28 $ | 8,76 $ | - | | Announcement Date | 02/25/2016
05:24pm | 02/23/2017
12:02pm | 02/22/2018
01:10pm | - | - | - |
|
|
|
|
|
Assessed data source :
© 2018 Thomson Reuters |
|
|
|
|
United Kingdom
France
Deutschland
Schweiz (DE)
Report 
