| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 1,67 | 33,9 | 26,0 | 27,2 | 34,8 | 31,6 | | Operating income (EBITDA) | -135 | -99,1 | -87,7 | -82,2 | -81,7 | -59,8 | | Operating profit (EBIT) | -140 | -105 | -94,3 | -84,6 | -83,6 | -62,8 | | Pre-Tax Profit (EBT) | - | - | -94,5 | - | - | - | | Net income | -140 | -109 | -94,5 | -87,1 | -85,9 | -68,0 | | EPS ( $) | -14,1 | -2,03 | -1,69 | -1,39 | -1,19 | -0,56 | | Dividend per Share ( $) | - | - | - | - | - | - | | Yield | - | - | - | - | - | - | | Announcement Date | 02/15/2011
09:42pm | 02/08/2012
06:50am | 02/05/2013
09:00pm | - | - | - |
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | - | - | - | - | 11,4 | 37,8 | | Finance | 284 | 177 | 101 | 43,6 | - | - | | Operating income (EBITDA) | -135 | -99,1 | -87,7 | -82,2 | -81,7 | -59,8 | Leverage
(Debt/EBITDA) | - | - | - | - | -0,14x | -0,63x | | Capital Expenditure | 5,26 | 9,28 | 1,70 | 3,00 | 3,00 | 3,00 | | Book Value Per Share (BVPS) | 5,29 $ | 3,48 $ | 1,95 $ | 0,86 $ | -0,07 $ | -0,33 $ | | Cash Flow per Share | - | -1,91 $ | - | - | - | - | | Announcement Date | 02/15/2011
09:42pm | 02/08/2012
06:50am | 02/05/2013
09:00pm | - | - | - |
|
Assessed data source :
© 2013 Thomson Reuters |
|
|
|
|
