Analysts' forecasts Full year results 2015
Analysts' forecasts full year results 2015
FY 2015
|
Average
|
A1
|
A2
|
A3
|
A4
|
A5
|
A6
|
A7
|
A8
|
Emea
|
1 217
|
1 211
|
1 213
|
1 222
|
1 218
|
1 214
|
1 213
|
1 227
|
1 216
|
North America
|
603
|
607
|
602
|
605
|
599
|
605
|
605
|
596
|
605
|
Latin America
|
765
|
753
|
792
|
769
|
772
|
747
|
757
|
755
|
776
|
Asia Pacific
|
1 092
|
1 088
|
1 107
|
1 108
|
1 087
|
1 085
|
1 082
|
1 092
|
1 085
|
Cons. sales
|
3 676
|
3 659
|
3 714
|
3 704
|
3 676
|
3 649
|
3 657
|
3 670
|
3 682
|
|
|
|
|
|
|
|
|
|
|
Emea
|
144
|
148
|
137
|
147
|
144
|
145
|
139
|
149
|
146
|
North America
|
21
|
20
|
19
|
23
|
22
|
20
|
18
|
20
|
25
|
Latin America
|
42
|
40
|
44
|
45
|
43
|
45
|
38
|
40
|
43
|
Asia Pacific
|
63
|
61
|
61
|
64
|
65
|
67
|
65
|
58
|
66
|
Others
|
-60
|
-61
|
-62
|
-62
|
-59
|
-59
|
-58
|
-55
|
-65
|
REBIT cons.
|
211
|
208
|
199
|
217
|
215
|
218
|
203
|
212
|
215
|
REBIT margin
|
5.7%
|
5.7%
|
5.4%
|
5.8%
|
5.8%
|
6.0%
|
5.5%
|
5.8%
|
5.8%
|
Non-recurring items
|
-6
|
2
|
-8
|
-5
|
-5
|
-7
|
-10
|
-2
|
-11
|
EBIT Cons.
|
205
|
210
|
191
|
212
|
210
|
211
|
193
|
210
|
204
|
EBIT margin
|
5.6%
|
5.7%
|
5.1%
|
5.7%
|
5.7%
|
5.8%
|
5.3%
|
5.7%
|
5.5%
|
|
|
|
|
|
|
|
|
|
|
Financial result
|
-79
|
-82
|
-78
|
-81
|
-78
|
-79
|
-80
|
-74
|
-81
|
Income taxes
|
-47
|
-49
|
-50
|
-47
|
-49
|
-50
|
-40
|
-48
|
-47
|
Share in J.V.'s
|
22
|
13
|
22
|
22
|
25
|
23
|
20
|
28
|
25
|
Minority interest
|
-4
|
0
|
-1
|
-6
|
-4
|
-8
|
-5
|
-9
|
-2
|
Net result Group
|
96
|
92
|
84
|
99
|
104
|
96
|
89
|
107
|
100
|
|
|
|
|
|
|
|
|
|
|
Net debt
|
957
|
954
|
978
|
979
|
983
|
987
|
971
|
906
|
902
|
EBITDA
|
404
|
385
|
385
|
392
|
426
|
424
|
398
|
420
|
406
|