| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | - | - | - | - | - | - | | Finance | 229 | 223 | 297 | 383 | 427 | 323 | | Operating income (EBITDA) | 254 | 305 | 374 | 437 | 496 | 574 | Leverage (Debt/EBITDA) | - | - | - | - | - | - | | Capital Expenditure | 82,2 | 108 | 152 | 176 | 190 | 211 | | Book Value Per Share (BVPS) | 19,6 $ | 22,1 $ | 27,8 $ | 32,8 $ | 38,1 $ | 42,4 $ | | Cash Flow per Share | 7,68 $ | 7,92 $ | 9,83 $ | 11,3 $ | 12,5 $ | - | | Announcement Date | 02/10/2011 09:10pm | 02/07/2012 09:15pm | 02/05/2013 09:01pm | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
| Profitability |
2013e |
2014e |
|
Operating Margin (EBIT / Sales)
|
13,7% |
14,3% |
|
operating laverage (Delta EBIT / Delta Sales)
|
1,23x |
1,51x |
|
Net Margin (Net Profit / Revenue)
|
8,45% |
8,82% |
|
ROA (Net Profit / Asset)
|
15,6% |
15,9% |
|
ROE (Net Profit / Equities)
|
24,2% |
23,8% |
|
Rate of Dividend
|
- |
- |
|
|
|