| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period Décembre |
2007 | 2008 | 2009 | 2010 | 2011 | 2012 |
| Revenue | - | 25 705 | 25 035 | 27 279 | 28 529 | 29 801 | | EBITDA | - | 11 276 | 11 124 | 12 027 | 12 792 | 13 617 | | EBIT | - | 10 434 | 10 271 | 11 187 | 11 965 | 12 801 | | Pre-Tax Profit | - | - | - | - | - | - | | Net income | - | 6 890 | 6 342 | 7 129 | 7 437 | 7 832 | | EPS ( $) | - | 3,32 | 3,24 | 3,81 | 4,17 | 4,60 | | Dividend per Share ( $) | - | 2,16 | 2,24 | 2,49 | 2,76 | 3,04 | | Yield | - | 4,05% | 4,20% | 4,68% | 5,18% | 5,70% | | Annoucement Date | 12/31/1969 07:00 pm | 02/04/2009 03:09 pm | 02/11/2010 03:10 pm | - | - | - |
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period Décembre |
2007 | 2008 | 2009 | 2010 | 2011 | 2012 |
| Debt | - | 10 430 | 13 876 | 15 552 | 16 687 | 17 585 | | Finance | - | - | - | - | - | - | | Equity | - | 11 547 | 6 489 | 4 390 | 2 778 | 1 450 | | Capital Expenditure | - | 1 099 | 715,0 | 872,0 | 911,7 | 956,7 | Leverage (Debt/Ebitda) | - | 0,92x | 1,25x | 1,29x | 1,30x | 1,29x | Gearing (Debt/Equity) | - | 90,33% | 213,83% | 354,26% | 600,75% | 1 213,00% | | Annoucement Date | 12/31/1969 07:00 pm | 02/04/2009 03:09 pm | 02/11/2010 03:10 pm | - | - | - |
|
Assessed data source : © 2010 Thomson Reuters |
|
|
|
|
|
|
Years |
2010e
|
2011e
|
|
Capitalization
|
97 674 M$ |
-
|
|
Company Value
|
113 226 M$ |
114 361 M$ |
|
Capitalization / Revenue
|
3,58x |
3,42x |
|
Company Value / Revenue |
4,15x |
4,01x |
|
Company Value / EBITDA
|
9,41x |
8,94x |
|
PER
|
14,00 |
12,78 |
|
ROE
|
162,40% |
267,73% |
|
ROA |
20,40% |
21,00% |
|
Net Asset Value per Share
|
- |
- |
|
Book Value per Share
|
2,00 $ |
1,43 $ |
|
Cash Flow per Share
|
4,78 $ |
4,83 $ |
|
|
|