KPI (in USD m)Q1 2019 EQ2 2019 EQ3 2019 EQ4 2019 EFY 2019 EFY 2020 E
Net sales (adjusted)Number of Estimates111111111615
Net sales (adjusted)Highest354.15403.85410.80444.101,623.701,756.50
Net sales (adjusted)Results / Consensus349.69396.42406.72438.361,596.441,726.20
Net sales (adjusted)Median349.30395.90407.10440.701,593.601,724.90
Net sales (adjusted)Lowest347.20392.05401.47415.671,566.751,687.00
Net sales (adjusted) Last year results 343.70 377.20 377.90 403.20 1,501.90
Growth rate (actual)Number of Estimates111111111615
Growth rate (actual)Highest3.07.18.710.18.110.5
Growth rate (actual)Results / Consensus1.75.17.68.76.38.1
Growth rate (actual)Median1.65.07.79.36.18.1
Growth rate (actual)Lowest1.03.96.23.14.35.7
Growth rate (actual) Last year results 11.5 7.9 3.7 1.5 5.8
Growth rate at CERNumber of Estimates111111111110
Growth rate at CERHighest6.78.99.410.38.39.4
Growth rate at CERResults / Consensus5.87.38.08.77.58.4
Growth rate at CERMedian5.87.17.98.87.48.3
Growth rate at CERLowest5.46.36.58.06.97.5
Growth rate at CER Last year results 6.0 6.0 6.5 5.0 6.0
FX effect in percentage pointsNumber of Estimates111111111110
FX effect in percentage pointsHighest-3.0-1.00.11.5-1.02.0
FX effect in percentage pointsResults / Consensus-4.1-2.2-0.30.0-1.60.2
FX effect in percentage pointsMedian-4.1-2.1-0.30.5-1.40.0
FX effect in percentage pointsLowest-4.5-2.8-1.1-6.0-3.0-0.2
FX effect in percentage points Last year results 5.5 1.9 -2.8 -3.5 -0.2
Income from operations (adjusted)Number of Estimates101010101413
Income from operations (adjusted)Highest83.10111.80120.80145.26454.20507.00
Income from operations (adjusted)Results / Consensus79.87107.52117.38137.33441.57490.57
Income from operations (adjusted)Median80.45107.77118.18136.28442.80495.23
Income from operations (adjusted)Lowest76.15101.33112.20131.25428.00460.00
Income from operations (adjusted) Last year results 77.20 101.00 105.60 119.40 403.30
EPS diluted (adjusted) (in $)Number of Estimates111111111615
EPS diluted (adjusted) (in $)Highest0.270.370.400.481.481.70
EPS diluted (adjusted) (in $)Results / Consensus0.260.350.380.461.451.63
EPS diluted (adjusted) (in $)Median0.260.350.390.451.451.65
EPS diluted (adjusted) (in $)Lowest0.250.330.370.441.421.53
EPS diluted (adjusted) (in $) Last year results 0.26 0.33 0.35 0.40 1.34
Net operating cash flowNumber of Estimates55551312
Net operating cash flowHighest237182122138631569
Net operating cash flowResults / Consensus113126101114445498
Net operating cash flowMedian8812394111431489
Net operating cash flowLowest70768396376447
Net operating cash flow Last year results 48 118 83 111 360
Consensus = Mean

Last Update: April 23, 2019. Provided by

Vara Research

The earnings estimates of the following institutions were included in the above figures
Barclays, BoA Merrill Lynch, Bryan, Garnier & Co, Commerzbank, Cowen and Company, Deutsche Bank, Exane BNP Paribas, Goldman Sachs, ISI Evercore, Jefferies, Kepler Cheuvreux, LBBW, Piper Jaffray, UBS, 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.