| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 781 | 1 025 | 1 309 | 1 523 | 1 796 | 2 118 | | Operating income (EBITDA) | 235 | 319 | 423 | 455 | 544 | 680 | | Operating profit (EBIT) | 79,6 | 123 | 173 | 148 | 202 | 300 | | Pre-Tax Profit (EBT) | - | - | 168 | - | - | - | | Net income | 46,4 | 76,4 | 105 | 92,2 | 124 | 176 | | EPS ( $) | 0,35 | 0,55 | 0,75 | 0,64 | 0,84 | 1,18 | | Dividend per Share ( $) | - | - | - | - | - | - | | Yield | - | - | - | - | - | - | | Announcement Date | 02/10/2011 09:01pm | 02/13/2012 09:18pm | 02/12/2013 09:00pm | - | - | - |
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | - | - | - | - | - | - | | Finance | 102 | 159 | 167 | 170 | 185 | 179 | | Operating income (EBITDA) | 235 | 319 | 423 | 455 | 544 | 680 | Leverage (Debt/EBITDA) | - | - | - | - | - | - | | Capital Expenditure | 145 | 270 | 338 | 382 | 449 | 510 | | Book Value Per Share (BVPS) | 3,46 $ | 4,54 $ | - | 6,81 $ | 8,81 $ | 10,6 $ | | Cash Flow per Share | 1,83 $ | 2,48 $ | 2,83 $ | 3,26 $ | 3,83 $ | 4,11 $ | | Announcement Date | 02/10/2011 09:01pm | 02/13/2012 09:18pm | 02/12/2013 09:00pm | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|