| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 627 | 493 | - | - | - | - | | Finance | - | - | 258 | 226 | 310 | 393 | | Operating income (EBITDA) | 384 | 360 | 294 | 264 | 256 | 253 | Leverage (Debt/EBITDA) | 1,63x | 1,37x | - | - | - | - | | Capital Expenditure | 33,6 | 44,9 | 34,9 | 40,5 | 44,0 | 60,0 | | Book Value Per Share (BVPS) | 4,52 $ | - | 4,28 $ | 4,61 $ | 4,96 $ | 5,32 $ | | Cash Flow per Share | 1,00 $ | 0,50 $ | 0,52 $ | 1,17 $ | 0,99 $ | 0,99 $ | | Announcement Date | 02/03/2011 01:25pm | 02/02/2012 01:30pm | 02/07/2013 01:30pm | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
| Profitability |
2013e |
2014e |
|
Operating Margin (EBIT / Sales)
|
8,82% |
8,49% |
|
operating laverage (Delta EBIT / Delta Sales)
|
-4,29x |
-4,86x |
|
Net Margin (Net Profit / Revenue)
|
3,42% |
3,20% |
|
ROA (Net Profit / Asset)
|
3,35% |
3,25% |
|
ROE (Net Profit / Equities)
|
11,9% |
10,5% |
|
Rate of Dividend
|
- |
- |
|
|
|