Bekaert disclaims any liability for statements made or published by third parties and does not undertake any obligation to correct inaccurate data, information, conclusions or opinions published by third parties in relation to this or any other information source provided by Bekaert.
|
Analyst forecasts 1H 2016
|
in € millions |
Average |
A1 |
A2 |
A3 |
A4 |
A5 |
A6 |
A7 |
Emea |
638 |
649 |
633 |
651 |
636 |
635 |
630 |
631 |
North America |
306 |
310 |
309 |
305 |
301 |
302 |
319 |
297 |
Latin America |
346 |
327 |
346 |
346 |
357 |
363 |
328 |
357 |
Asia Pacific |
557 |
556 |
563 |
564 |
565 |
557 |
546 |
546 |
Consolidated sales |
1 847 |
1 843 |
1 851 |
1 866 |
1 859 |
1 858 |
1 824 |
1 831 |
|
|
|
|
|
|
|
|
|
EMEA |
638 |
648 |
|
649 |
631 |
|
626 |
|
North America |
309 |
310 |
|
305 |
301 |
|
319 |
|
Latin America |
682 |
644 |
|
680 |
702 |
|
702 |
|
Asia Pacific |
558 |
556 |
|
564 |
565 |
|
546 |
|
Combined sales |
2 187 |
2 158 |
|
2 198 |
2 199 |
|
2 194 |
|
|
|
|
|
|
|
|
|
|
Emea |
82 |
78 |
89 |
81 |
81 |
79 |
84 |
84 |
North America |
16 |
19 |
20 |
12 |
16 |
15 |
19 |
14 |
Latin America |
26 |
26 |
22 |
26 |
25 |
21 |
30 |
29 |
Asia Pacific |
57 |
67 |
60 |
57 |
53 |
53 |
46 |
66 |
Others |
-31 |
-33 |
-34 |
-34 |
-30 |
-25 |
-33 |
-30 |
REBIT Consolidated |
150 |
157 |
157 |
142 |
145 |
143 |
146 |
163 |
REBIT margin |
8.1% |
8.5% |
8.5% |
7.6% |
7.8% |
7.7% |
8.0% |
8.9% |
|
|
|
|
|
|
|
|
|
EBIT Consolidated
|
142 |
149 |
151 |
142 |
135 |
131 |
131 |
154 |
EBIT margin |
7.7% |
8.1% |
8.1% |
7.6% |
7.2% |
7.1% |
7.2% |
8.4% |
|
|
|
|
|
|
|
|
|
Financial result |
-56 |
-51 |
-55 |
-51 |
-60 |
-55 |
-63 |
-55 |
Income taxes |
-28 |
-30 |
-34 |
-34 |
-25 |
-21 |
-18 |
-32 |
Share in J.V.'s |
8 |
7 |
10 |
0 |
10 |
8 |
14 |
8 |
Minority interest |
-2 |
-4 |
-3 |
0 |
-5 |
-2 |
-6 |
-4 |
Net result Group |
64 |
72 |
69 |
58 |
55 |
62 |
58 |
72 |
|
|
|
|
|
|
|
|
|
Net debt |
898 |
880 |
|
888 |
950 |
|
923 |
850 |
Net debt incremental part BBRG* |
285 |
285 |
285 |
285 |
285 |
285
|
285 |
285 |
EBITDA |
267 |
262 |
299 |
256 |
250 |
|
248 |
285 |
|
|
|
|
|
|
|
|
|
WACC |
7.8% |
7.4% |
|
8.1% |
|
|
8.0% |
7.5% |
* BBRG = Bridon-Bekaert Ropes Group