| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 77,7 | 176 | 260 | 395 | 384 | - | | Operating income (EBITDA) | 55,2 | 140 | - | - | - | - | | Operating profit (EBIT) | 55,2 | 140 | 211 | 288 | 326 | 342 | | Pre-Tax Profit (EBT) | - | - | 205 | - | - | - | | Net income | 57,0 | 119 | 201 | 287 | 340 | - | | EPS ( $) | 1,14 | 1,38 | 1,76 | 1,76 | 1,96 | - | | Dividend per Share ( $) | 1,20 | 1,74 | 1,86 | 1,86 | 1,92 | 2,00 | | Yield | 4,41% | 6,39% | 6,83% | 6,81% | 7,05% | 7,34% | | Announcement Date | 03/03/2011
01:41pm | 03/02/2012
05:43pm | 02/27/2013
10:05pm | - | - | - |
|
Assessed data source :
© 2013 Thomson Reuters |
|
|
|
|
|
| Profitability |
2013e |
2014e |
|
Operating Margin (EBIT / Sales)
|
73,0% |
84,9% |
|
operating laverage (Delta EBIT / Delta Sales)
|
0,71x |
- |
|
Net Margin (Net Profit / Revenue)
|
72,7% |
88,7% |
|
ROA (Net Profit / Asset)
|
5,33% |
5,07% |
|
ROE (Net Profit / Equities)
|
8,63% |
9,60% |
|
Rate of Dividend
|
105% |
98,0% |
|
|
|
