| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 210 | 396 | 356 | 400 | 555 | 700 | | Operating income (EBITDA) | 138 | 188 | 176 | 238 | 343 | 452 | | Operating profit (EBIT) | 22,6 | 53,1 | 6,09 | 62,8 | 160 | 204 | | Pre-Tax Profit (EBT) | - | 2,90 | -234 | - | - | - | | Net income | 6,21 | 13,4 | -131 | -7,73 | 61,6 | 75,0 | | EPS ( $) | 0,31 | 0,56 | -4,72 | -0,33 | 2,08 | 2,77 | | Dividend per Share ( $) | - | - | - | - | - | - | | Yield | - | - | - | - | - | - | | Announcement Date | 02/24/2011
01:50pm | 03/01/2012
01:30pm | 02/27/2013
01:30pm | - | - | - |
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 241 | 524 | 674 | 708 | 983 | 1 118 | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 138 | 188 | 176 | 238 | 343 | 452 | Leverage
(Debt/EBITDA) | 1,75x | 2,78x | 3,84x | 2,97x | 2,86x | 2,47x | | Capital Expenditure | 163 | 334 | 348 | 372 | 538 | 590 | | Book Value Per Share (BVPS) | 27,4 $ | 28,1 $ | 28,6 $ | 26,3 $ | 27,7 $ | 29,4 $ | | Cash Flow per Share | 7,66 $ | 6,95 $ | 6,31 $ | 6,63 $ | 9,48 $ | 12,0 $ | | Announcement Date | 02/24/2011
01:50pm | 03/01/2012
01:30pm | 02/27/2013
01:30pm | - | - | - |
|
Assessed data source :
© 2013 Thomson Reuters |
|
|
|
|
