| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 581 | 595 | 553 | 591 | 627 | 658 | | Operating income (EBITDA) | 85,4 | 104 | 104 | 118 | 130 | 146 | | Operating profit (EBIT) | 34,7 | 58,1 | - | 71,8 | 71,4 | 99,4 | | Pre-Tax Profit (EBT) | - | -49,7 | 17,2 | - | - | - | | Net income | -62,6 | -87,8 | -7,10 | 4,80 | 35,9 | 48,0 | | EPS ( $) | -0,68 | -0,86 | -0,07 | 0,05 | 0,35 | 0,47 | | Dividend per Share ( $) | - | - | - | - | - | - | | Yield | - | - | - | - | - | - | | Announcement Date | 02/24/2011
10:00pm | 02/23/2012
10:35pm | 02/20/2013
10:00pm | - | - | - |
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 571 | 531 | 505 | 478 | 439 | 331 | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 85,4 | 104 | 104 | 118 | 130 | 146 | Leverage
(Debt/EBITDA) | 6,68x | 5,11x | 4,84x | 4,05x | 3,37x | 2,26x | | Capital Expenditure | 59,9 | 60,6 | 97,1 | 66,5 | 37,8 | 52,0 | | Book Value Per Share (BVPS) | 8,89 $ | 9,26 $ | 9,10 $ | 8,82 $ | 9,15 $ | - | | Cash Flow per Share | 0,37 $ | 0,44 $ | - | 1,07 $ | 0,73 $ | - | | Announcement Date | 02/24/2011
10:00pm | 02/23/2012
10:35pm | 02/20/2013
10:00pm | - | - | - |
|
Assessed data source :
© 2013 Thomson Reuters |
|
|
|
|
