| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 32 563 | 33 679 | 35 345 | 35 099 | 35 510 | 36 309 | | Operating income (EBITDA) | 5 158 | 5 207 | 4 723 | 5 427 | 6 666 | 7 667 | | Operating profit (EBIT) | -539 | 349 | -1 820 | -144 | 1 629 | 2 674 | | Pre-Tax Profit (EBT) | - | -2 636 | -4 171 | - | - | - | | Net income | -3 465 | -2 890 | -4 325 | -2 857 | -752 | 776 | | EPS ( $) | -1,16 | -0,96 | -1,44 | -0,88 | -0,27 | 0,19 | | Dividend per Share ( $) | - | - | - | - | - | - | | Yield | - | - | - | - | - | - | | Announcement Date | 02/10/2011 12:00pm | 02/08/2012 12:00pm | 02/07/2013 12:00pm | - | - | - |
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 15 018 | 14 677 | 16 141 | 19 088 | 19 474 | 18 565 | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 5 158 | 5 207 | 4 723 | 5 427 | 6 666 | 7 667 | Leverage (Debt/EBITDA) | 2,91x | 2,82x | 3,42x | 3,52x | 2,92x | 2,42x | | Capital Expenditure | 1 935 | 3 130 | 4 261 | 6 609 | 5 281 | 5 212 | | Book Value Per Share (BVPS) | 4,87 $ | 3,82 $ | 2,35 $ | 1,89 $ | 1,61 $ | 1,81 $ | | Cash Flow per Share | 1,61 $ | 1,23 $ | 1,00 $ | 1,19 $ | 1,58 $ | 1,88 $ | | Announcement Date | 02/10/2011 12:00pm | 02/08/2012 12:00pm | 02/07/2013 12:00pm | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|