Just take the 2012 result add the 6 Mio PEM had to pay plus substract the indicated higher costs. Unless there is a clear increase in metal prices PEM will end up with the 2012 result for 2013. I don´t expect any contribution from Potosi.
In my opinion Morningstar is anyway already optimistic.