KPI (in USD m)Q1 2019 EQ2 2019 EQ3 2019 EQ4 2019 EFY 2019 EFY 2020 E
Net sales (adjusted)Number of Estimates111111111716
Net sales (adjusted)Highest358.40403.85415.90444.101,623.701,762.10
Net sales (adjusted)Results / Consensus351.99396.37406.69439.621,597.751,730.02
Net sales (adjusted)Median351.50396.20405.90441.201,596.001,727.20
Net sales (adjusted)Lowest348.30392.50401.50429.301,580.001,687.00
Net sales (adjusted) Last year results 343.70 377.20 377.90 403.20 1,501.90
Growth rate (actual)Number of Estimates111111111716
Growth rate (actual)Highest4.37.110.110.18.110.5
Growth rate (actual)Results / Consensus2.45.17.69.06.48.3
Growth rate (actual)Median2.35.07.49.46.38.2
Growth rate (actual)Lowest1.34.16.26.55.25.7
Growth rate (actual) Last year results 11.5 7.9 3.7 1.5 5.8
Growth rate at CERNumber of Estimates101010101010
Growth rate at CERHighest8.28.910.110.38.310.4
Growth rate at CERResults / Consensus5.77.37.88.77.58.5
Growth rate at CERMedian5.97.07.68.87.58.5
Growth rate at CERLowest1.56.16.56.57.07.5
Growth rate at CER Last year results 6.0 6.0 6.5 5.0 6.0
FX effect in percentage pointsNumber of Estimates101010101010
FX effect in percentage pointsHighest0.0-1.10.41.5-1.12.0
FX effect in percentage pointsResults / Consensus-3.5-2.2-0.10.5-1.30.2
FX effect in percentage pointsMedian-4.0-2.00.00.3-1.20.0
FX effect in percentage pointsLowest-4.5-4.0-0.6-0.2-2.0-0.1
FX effect in percentage points Last year results 5.5 1.9 -2.8 -3.5 -0.2
Income from operations (adjusted)Number of Estimates99991313
Income from operations (adjusted)Highest87.50112.30120.50143.40451.10507.00
Income from operations (adjusted)Results / Consensus80.58107.71116.80134.93440.10490.37
Income from operations (adjusted)Median80.30108.10116.60134.20440.00495.40
Income from operations (adjusted)Lowest76.10103.30112.20126.80428.00460.00
Income from operations (adjusted) Last year results 77.20 101.00 105.60 119.40 403.30
EPS diluted (adjusted) (in $)Number of Estimates111111111716
EPS diluted (adjusted) (in $)Highest0.290.370.400.481.481.72
EPS diluted (adjusted) (in $)Results / Consensus0.260.360.390.451.451.64
EPS diluted (adjusted) (in $)Median0.260.360.390.451.461.65
EPS diluted (adjusted) (in $)Lowest0.250.340.360.431.421.53
EPS diluted (adjusted) (in $) Last year results 0.26 0.33 0.35 0.40 1.34
Net operating cash flowNumber of Estimates44441212
Net operating cash flowHighest237182120143631569
Net operating cash flowResults / Consensus13910893121448476
Net operating cash flowMedian1128788133440495
Net operating cash flowLowest96757575350200
Net operating cash flow Last year results 48 118 83 111 360
Consensus = Mean

Last Update: February 15, 2019. Provided by

Vara Research

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