| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 583 | 619 | 593 | 662 | 709 | - | | Operating income (EBITDA) | 148 | - | - | - | - | - | | Operating profit (EBIT) | 148 | 120 | 123 | 108 | 111 | 129 | | Pre-Tax Profit (EBT) | - | - | 143 | - | - | - | | Net income | 127 | 131 | 103 | 90,9 | 89,9 | - | | EPS ( $) | 6,00 | 6,09 | 4,79 | 4,54 | 4,41 | - | | Dividend per Share ( $) | 8,15 | 6,19 | 6,26 | 4,81 | 4,35 | 1,36 | | Yield | 10,9% | 8,30% | 8,40% | 6,45% | 5,83% | 1,82% | | Announcement Date | 01/24/2011 09:36pm | 01/25/2012 09:00pm | 01/23/2013 09:00pm | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
| Profitability |
2013e |
2014e |
|
Operating Margin (EBIT / Sales)
|
16,4% |
15,7% |
|
operating laverage (Delta EBIT / Delta Sales)
|
- |
0,35x |
|
Net Margin (Net Profit / Revenue)
|
13,7% |
12,7% |
|
ROA (Net Profit / Asset)
|
3,42% |
3,39% |
|
ROE (Net Profit / Equities)
|
10,7% |
10,2% |
|
Rate of Dividend
|
106% |
98,8% |
|
|
|