| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2011 | 2012 | 2013 | 2014 | 2015 | 2016 |
| Debt | - | - | - | - | - | - | | Finance | 4 062 | 4 181 | 5 725 | 875 | 1 711 | 7 603 | | Operating income (EBITDA) | 1 482 | 1 754 | 2 005 | 2 238 | 2 669 | 3 011 | Leverage
(Debt/EBITDA) | - | - | - | - | - | - | | Capital Expenditure | 230 | 234 | 345 | 352 | 391 | 448 | | Book Value Per Share (BVPS) | 11,3 $ | 13,4 $ | 15,8 $ | 17,3 $ | 21,3 $ | 25,7 $ | | Cash Flow per Share | 4,69 $ | 4,37 $ | 5,85 $ | 5,78 $ | 6,43 $ | 7,06 $ | | Announcement Date | 01/23/2012
09:01pm | 01/28/2013
09:01pm | 01/28/2014
09:01pm | - | - | - |
|
Assessed data source :
© 2014 Thomson Reuters |
|
|
|
|
|
| Profitability |
2014e |
2015e |
|
Operating Margin (EBIT / Sales)
|
31,2% |
32,3% |
|
operating Leverage (Delta EBIT / Delta Sales)
|
0,40x |
1,25x |
|
Net Margin (Net Profit / Revenue)
|
17,1% |
18,4% |
|
ROA (Net Profit / Asset)
|
10,5% |
11,1% |
|
ROE (Net Profit / Equities)
|
19,5% |
20,7% |
|
Rate of Dividend
|
- |
- |
|
|
|
