× You have changed the size of your browser. Reload the page for best representation and functionality.
Reload
× For horizontal scrolling please use the arrows.
OK
Print table
DOWNLOAD XLS
DOWNLOAD PDF
(in USD m)FY 2017FY 2018 EFY 2019 E
Net sales (adjusted)
- No. of Estimates   18 18 
- Highest   1,571.8 1,696.2 
- Results / Consensus 1,419.4 1,542.6 1,662.7 
- Median   1,542.0 1,668.0 
- Lowest   1,522.0 1,613.0 
growth rate in % at CER (incl. M&A)
- No. of Estimates   10 10 
- Highest   6.6 10.2 
- Results / Consensus 6.0 5.9 8.2 
- Median   6.0 8.2 
- Lowest   4.1 5.7 
FX effect in %
- No. of Estimates   10 
- Highest   3.8 1.0 
- Results / Consensus 0.1 2.6 0.1 
- Median   2.5 0.0 
- Lowest   2.1 -0.2 
Income from operations (adjusted, excl. restructuring charge)
- No. of Estimates   15 15 
- Highest   426.9 478.7 
- Results / Consensus 371.5 405.5 453.6 
- Median   403.2 453.0 
- Lowest   382.0 419.0 
EPS diluted (adjusted, excl. restructuring charge) (in USD)
- No. of Estimates   16 16 
- Highest   1.37 1.57 
- Results / Consensus 1.27 1.34 1.52 
- Median   1.34 1.54 
- Lowest   1.29 1.42 
Net operating cash flow
- No. of Estimates   12 12 
- Highest   496.7 515.9 
- Results / Consensus 286.8 395.2 451.3 
- Median   394.4 442.0 
- Lowest   284.6 400.0 
*Consensus = mean
Last update on 07/06/2018
Barclays, Berenberg Bank, BoA Merrill Lynch, Bryan, Garnier & Co, Citigroup, Commerzbank, Cowen and Company, Deutsche Bank, DZ Bank, Exane BNP Paribas, Goldman Sachs, Independent Research, ISI Evercore, J.P. Morgan Cazenove, Jefferies, Kepler Cheuvreux, LBBW, MainFirst Bank, Morgan Stanley, Piper Jaffray, Warburg Research, William Blair
Disclaimer
This document has been issued by Vara Research 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.