| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 82 233 | 125 987 | 139 250 | 130 786 | 127 564 | 126 150 | | Operating income (EBITDA) | 3 281 | 5 214 | 6 639 | 6 491 | 6 795 | 6 502 | | Operating profit (EBIT) | 1 876 | 3 680 | 5 065 | 4 723 | 4 892 | 4 612 | | Pre-Tax Profit (EBT) | - | 3 322 | 3 706 | - | - | - | | Net income | 324 | 2 090 | 2 083 | 2 982 | 2 891 | 2 687 | | EPS ( $) | 0,57 | 3,68 | 3,75 | 5,40 | 5,45 | 5,18 | | Dividend per Share ( $) | 0,20 | 0,30 | 0,65 | 0,80 | 0,92 | 1,00 | | Yield | 0,53% | 0,79% | 1,71% | 2,11% | 2,43% | 2,63% | | Announcement Date | 01/26/2011 12:00pm | 01/31/2012 12:56pm | 01/29/2013 12:46pm | - | - | - |
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 5 003 | 6 717 | 5 326 | 4 033 | 2 765 | 1 193 | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 3 281 | 5 214 | 6 639 | 6 491 | 6 795 | 6 502 | Leverage (Debt/EBITDA) | 1,52x | 1,29x | 0,80x | 0,62x | 0,41x | 0,18x | | Capital Expenditure | 1 730 | 2 355 | 2 931 | 2 763 | 2 432 | 2 245 | | Book Value Per Share (BVPS) | 26,4 $ | 29,5 $ | 32,7 $ | 36,6 $ | 41,1 $ | 46,7 $ | | Cash Flow per Share | 5,36 $ | 7,10 $ | 9,48 $ | 9,04 $ | 9,20 $ | 8,94 $ | | Announcement Date | 01/26/2011 12:00pm | 01/31/2012 12:56pm | 01/29/2013 12:46pm | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
7,02x |
6,96x |
|
Capitalization / Revenue
|
0,16x |
0,16x |
|
EV / Revenue
|
0,19x |
0,18x |
|
EV / EBITDA
|
3,81x |
3,45x |
|
Yield (DPS / Price)
|
2,11% |
2,43% |
| Profitability |
2013e |
2014e |
|
Operating Margin (EBIT / Sales)
|
3,61% |
3,84% |
|
operating laverage (Delta EBIT / Delta Sales)
|
-1,11x |
- |
|
Net Margin (Net Profit / Revenue)
|
2,28% |
2,27% |
|
ROA (Net Profit / Asset)
|
7,40% |
8,10% |
|
ROE (Net Profit / Equities)
|
15,1% |
14,0% |
|
Rate of Dividend
|
14,8% |
16,9% |
|
|
|