KPI (in USD m)Q2 2019 EQ3 2019 EQ4 2019 EFY 2019 EFY 2020 E
Net sales (adjusted)Number of Estimates1212121514
Net sales (adjusted)Highest395.00410.80445.501,611.001,749.00
Net sales (adjusted)Results / Consensus383.38402.55439.201,575.991,704.42
Net sales (adjusted)Median382.22402.75439.041,572.871,698.95
Net sales (adjusted)Lowest380.12395.60434.311,560.001,673.00
Net sales (adjusted) Last year results 377.20 377.90 403.20 1,501.90
Growth rate (actual)Number of Estimates1212121514
Growth rate (actual)Highest4.78.710.57.39.5
Growth rate (actual)Results / Consensus1.66.58.94.98.2
Growth rate (actual)Median1.36.68.94.78.0
Growth rate (actual)Lowest0.84.77.73.97.2
Growth rate (actual) Last year results 7.9 3.7 1.5 5.8
Growth rate at CERNumber of Estimates1010101010
Growth rate at CERHighest6.28.810.67.59.5
Growth rate at CERResults / Consensus5.27.99.47.38.1
Growth rate at CERMedian5.17.79.47.38.0
Growth rate at CERLowest4.77.17.76.97.2
Growth rate at CER Last year results 6.0 6.5 5.0 6.0
FX effect in percentage pointsNumber of Estimates1010101010
FX effect in percentage pointsHighest-3.00.01.0-1.62.0
FX effect in percentage pointsResults / Consensus-3.9-1.7-0.5-2.60.2
FX effect in percentage pointsMedian-4.0-2.1-0.5-2.70.0
FX effect in percentage pointsLowest-4.6-2.5-1.5-3.0-0.1
FX effect in percentage points Last year results 1.9 -2.8 -3.5 -0.2
Income from operations (adjusted)Number of Estimates1010101212
Income from operations (adjusted)Highest105.81118.26141.46451.00507.00
Income from operations (adjusted)Results / Consensus99.58112.61136.57428.42478.49
Income from operations (adjusted)Median99.25113.15136.69428.87482.14
Income from operations (adjusted)Lowest93.75104.43130.90417.54453.17
Income from operations (adjusted) Last year results 101.00 105.60 119.40 403.30
EPS diluted (adjusted) (in $)Number of Estimates1212121514
EPS diluted (adjusted) (in $)Highest0.350.390.481.471.66
EPS diluted (adjusted) (in $)Results / Consensus0.330.380.451.431.60
EPS diluted (adjusted) (in $)Median0.330.380.451.431.61
EPS diluted (adjusted) (in $)Lowest0.320.360.431.301.43
EPS diluted (adjusted) (in $) Last year results 0.33 0.35 0.40 1.34
Net operating cash flowNumber of Estimates4441111
Net operating cash flowHighest127107128529537
Net operating cash flowResults / Consensus9393112405481
Net operating cash flowMedian9792112386481
Net operating cash flowLowest518295303431
Net operating cash flow Last year results 118 83 111 360
Consensus = Mean

Last Update: June 04, 2019. Provided by

Vara Research

The earnings estimates of the following institutions were included in the above figures
Barclays, BoA Merrill Lynch, Cowen and Company, Deutsche Bank, Exane BNP Paribas, Goldman Sachs, ISI Evercore, J.P. Morgan Cazenove, Jefferies, Kepler Cheuvreux, LBBW, Piper Jaffray, UBS, William Blair, Wolfe Research.
Disclaimer

This document has been issued by Vara Research GmbH for information purposes only and is not intended to constitute investment advice. It is based on estimates and forecasts of various analysts regarding revenues, earnings and business developments of the relevant company. The company did not participate in the compilation of the estimates and it does not endorse them. Such estimates and forecasts cannot be independently verified by reason of the subjective character. Vara Research GmbH gives no guarantee, representation or warranty and is not responsible or liable as to its accuracy and completeness.