In USD mn

EBITDA

Estimates 2020 2021 2022
Max 1,603 1,598 1,503
Min 1,141 1,224 1,404
Average 1,417 1,421 1,453
 
EBIT
Estimates 2020 2021 2022
Max 1,247 1,122 846
Min 844 983 846
Average 1,110 1,039 846
 
Net Income
Estimates 2020 2021 2022
Max 762 697 661
Min 441 485 598
Average 625 614 629
 
Net Debt
Estimates 2020 2021 2022
Max 3,285 3,207 3,171
Min 2,121 1,831 1,825
Average 2,674 2,591 2,498
 
EPS (US$/ADR)
Estimates 2020 2021 2022
Max 0.554 0.547 0.471
Min 0.391 0.396 0.410
Average 0.466 0.465 0.440