| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 2 265 | 2 930 | 2 957 | 3 144 | 3 518 | 3 750 | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 1 366 | 1 503 | 1 476 | 1 484 | 1 590 | 1 838 | Leverage (Debt/EBITDA) | 1,66x | 1,95x | 2,00x | 2,12x | 2,21x | 2,04x | | Capital Expenditure | 1 658 | 2 340 | 1 780 | 1 850 | 1 804 | 1 899 | | Book Value Per Share (BVPS) | 24,9 $ | 29,1 $ | 20,5 $ | 21,8 $ | 24,3 $ | 27,7 $ | | Cash Flow per Share | 12,2 $ | 11,8 $ | 8,50 $ | 9,49 $ | 10,1 $ | 11,6 $ | | Announcement Date | 02/16/2011 09:54pm | 02/22/2012 12:02am | 02/20/2013 12:44am | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|