Revenues (excluding metal) | Number of Estimates | | 13 | 13 | 12 |
Revenues (excluding metal) | Highest | | 4,344.0 | 4,734.0 | 5,262.0 |
Revenues (excluding metal) | Consensus | 3,876.0 | 3,953.7 | 4,266.9 | 4,550.5 |
Revenues (excluding metal) | Median | | 3,890.9 | 4,285.1 | 4,511.3 |
Revenues (excluding metal) | Lowest | | 3,778.5 | 3,913.0 | 3,987.0 |
Adjusted EBITDA (including associates) | Number of Estimates | | 14 | 14 | 13 |
Adjusted EBITDA (including associates) | Highest | | 1,007.0 | 1,092.0 | 1,223.8 |
Adjusted EBITDA (including associates) | Consensus | 972.0 | 932.0 | 996.7 | 1,077.0 |
Adjusted EBITDA (including associates) | Median | | 931.8 | 1,006.9 | 1,065.8 |
Adjusted EBITDA (including associates) | Lowest | | 905.0 | 932.0 | 932.0 |
Adjusted EBIT (including associates) | Number of Estimates | | 14 | 14 | 13 |
Adjusted EBIT (including associates) | Highest | | 650.0 | 749.2 | 816.0 |
Adjusted EBIT (including associates) | Consensus | 674.0 | 604.8 | 644.6 | 684.0 |
Adjusted EBIT (including associates) | Median | | 604.0 | 628.6 | 658.0 |
Adjusted EBIT (including associates) | Lowest | | 579.3 | 555.9 | 556.0 |
EBIT reported (including associates, including non-recurring elements) | Number of Estimates | | 11 | 11 | 10 |
EBIT reported (including associates, including non-recurring elements) | Highest | | 650.0 | 749.2 | 816.0 |
EBIT reported (including associates, including non-recurring elements) | Consensus | 591.0 | 586.7 | 621.9 | 641.7 |
EBIT reported (including associates, including non-recurring elements) | Median | | 587.9 | 595.1 | 630.8 |
EBIT reported (including associates, including non-recurring elements) | Lowest | | 534.0 | 525.9 | 506.0 |
Adjusted net profit (Group share) | Number of Estimates | | 13 | 13 | 12 |
Adjusted net profit (Group share) | Highest | | 413.0 | 493.5 | 548.1 |
Adjusted net profit (Group share) | Consensus | 447.0 | 376.4 | 397.8 | 416.8 |
Adjusted net profit (Group share) | Median | | 377.0 | 374.0 | 397.7 |
Adjusted net profit (Group share) | Lowest | | 342.0 | 338.7 | 324.0 |
Net profit reported (Group share) | Number of Estimates | | 14 | 14 | 13 |
Net profit reported (Group share) | Highest | | 413.0 | 493.5 | 548.1 |
Net profit reported (Group share) | Consensus | 385.0 | 370.2 | 393.8 | 416.9 |
Net profit reported (Group share) | Median | | 372.3 | 385.2 | 407.0 |
Net profit reported (Group share) | Lowest | | 316.0 | 308.0 | 286.0 |
Capital expenditure (Capex) | Number of Estimates | | 14 | 14 | 13 |
Capital expenditure (Capex) | Highest | | 1,164.0 | 928.7 | 994.6 |
Capital expenditure (Capex) | Consensus | 857.0 | 858.9 | 846.9 | 828.5 |
Capital expenditure (Capex) | Median | | 857.5 | 836.0 | 818.0 |
Capital expenditure (Capex) | Lowest | | 637.3 | 757.3 | 671.0 |
Cash-flow from operations (after NWC) | Number of Estimates | | 6 | 6 | 6 |
Cash-flow from operations (after NWC) | Highest | | 887.0 | 932.0 | 921.5 |
Cash-flow from operations (after NWC) | Consensus | 1,217.0 | 620.4 | 705.2 | 783.4 |
Cash-flow from operations (after NWC) | Median | | 695.9 | 697.3 | 793.5 |
Cash-flow from operations (after NWC) | Lowest | | 53.1 | 462.2 | 592.3 |
Change in Net Working Capital | Number of Estimates | | 13 | 12 | 12 |
Change in Net Working Capital | Highest | | 498.6 | 314.9 | 329.2 |
Change in Net Working Capital | Consensus | 346.0 | -72.9 | -100.4 | -89.8 |
Change in Net Working Capital | Median | | -62.2 | -124.6 | -128.5 |
Change in Net Working Capital | Lowest | | -625.1 | -282.0 | -261.2 |
Net financial debt (+)/cash (-) | Number of Estimates | | 13 | 13 | 12 |
Net financial debt (+)/cash (-) | Highest | | 2,231.9 | 2,656.1 | 3,028.6 |
Net financial debt (+)/cash (-) | Consensus | 1,266.0 | 1,722.7 | 2,150.2 | 2,475.9 |
Net financial debt (+)/cash (-) | Median | | 1,693.0 | 2,176.8 | 2,527.6 |
Net financial debt (+)/cash (-) | Lowest | | 1,403.0 | 1,791.8 | 1,933.3 |
Capital employed (average) | Number of Estimates | | 6 | 6 | 5 |
Capital employed (average) | Highest | | 5,929.8 | 6,380.6 | 6,921.9 |
Capital employed (average) | Consensus | 4,977.0 | 5,600.2 | 6,040.4 | 6,573.3 |
Capital employed (average) | Median | | 5,519.4 | 5,974.2 | 6,469.8 |
Capital employed (average) | Lowest | | 5,375.6 | 5,832.6 | 6,292.6 |
Adjusted EPS (basic) | Number of Estimates | | 13 | 13 | 12 |
Adjusted EPS (basic) | Highest | | 1.72 | 2.05 | 2.28 |
Adjusted EPS (basic) | Consensus | 1.86 | 1.57 | 1.66 | 1.74 |
Adjusted EPS (basic) | Median | | 1.57 | 1.56 | 1.65 |
Adjusted EPS (basic) | Lowest | | 1.42 | 1.41 | 1.35 |
EPS reported (basic) | Number of Estimates | | 14 | 14 | 13 |
EPS reported (basic) | Highest | | 1.72 | 2.05 | 2.28 |
EPS reported (basic) | Consensus | 1.60 | 1.54 | 1.63 | 1.73 |
EPS reported (basic) | Median | | 1.55 | 1.60 | 1.69 |
EPS reported (basic) | Lowest | | 1.31 | 1.28 | 1.19 |