Total revenues

1,547.6

1,623.8

1,568.1

1,586.2

–65.5

–63.3

–70.2

–66.3

1,482.1

1,560.5

1,497.9

1,519.9

Sales

1,454.3

1,530.8

1,483.0

1,485.4

–65.5

–63.3

–70.2

–66.2

1,388.8

1,467.6

1,412.8

1,419.2

Operating result (EBIT)

195.2

282.5

274.5

140.8

–25.0

–16.1

–34.0

–24.8

170.2

266.4

240.5

116.0

Margin
(% of sales)

13.4

18.5

18.5

9.5

–

–

–

–

12.3

18.2

17.0

8.2

EBITDA

433.3

493.8

479.8

479.5

–25.0

–16.1

–34.0

–24.8

408.3

477.7

445.8

454.7

Margin
(% of sales)

29.8

32.3

32.4

32.3

–

–

–

–

29.4

32.6

31.6

32.0

EBITDA pre one-time items

462.7

490.9

501.4

499.9

–25.0

–16.1

–34.0

–24.8

437.7

474.8

467.4

475.1

Margin
(% of sales)

31.8

32.1

33.8

33.7

–

–

–

–

31.5

32.4

33.1

33.5

Business free
cash flow

354.1

511.3

536.6

473.6

–14.1

–25.6

–24.6

–24.3

340.0

485.7

512.0

449.4

2013 reported

2013 adjustment

2013 adjusted

Total revenues

3,171.4

4,739.5

6,325.8

–128.8

–199.1

–265.4

3,042.6

4,540.5

6,060.4

Sales

2,985.1

4,468.2

5,953.6

–128.8

–199.1

–265.2

2,856.3

4,269.1

5,688.4

Operating result (EBIT)

477.8

752.2

893.0

–41.1

–75.1

–99.9

436.6

677.1

793.1

Margin
(% of sales)

16.0

16.8

15.0

–

–

–

15.3

15.9

13.9

EBITDA

927.1

1,407.0

1,886.5

–41.1

–75.1

–99.9

886.0

1,331.8

1,786.6

Margin
(% of sales)

31.1

31.5

31.7

–

–

–

31.0

31.2

31.4

EBITDA pre one-time items

953.6

1,455.1

1,955.0

–41.1

–75.1

–99.9

912.5

1,379.9

1,855.1

Margin
(% of sales)

31.9

32.6

32.8

–

–

–

31.9

32.3

32.6

Business free
cash flow

865.4

1,402.0

1,875.7

–39.7

–64.3

–88.6

825.7

1,337.7

1,787.1