sales projection for this company ? how i can calculate ? forcasting2020 and 2021 , 2022

2280 Almarai Co. Trading name: ALMARAI Sector: Consumer Staples Industry Group: Food & Beverages Main Market OVERVIEW HISTORICAL DATA STATEMENTS PROFILE BALANCE SHEET STATEMENT OF INCOME CASH FLOW XBRL DETAILED REPORTS AND STATEMENTS ANNUALLY QUARTERLY STATEMENT OF INCOME 2019-12-31 2018-12-31 2017-12-31 2016-12-31 Sales 14,351.277 13.722.797 13,935,532 14.698,662 Sales Cost 8.984,600 -8.277.435 8,351,893 8,865,050 Total Income 5.366,674 5,445.362 5,583.639 5.833,612 Other Revenues 5,366,674 5,445,362 5,583.639 5.833,612 Total Revenues Admin and Marketing Expenses Depreciation 2.776,601 -2.707,391 2,789.218 3,291,736 Other Expenses 657,423 -658.804 569,890 387,046 Total Expenses 3,434,024 -3,365,995 3,359,108 3,678,782 Net Income Before Zakat 1.932,650 2,079.367 2,224,531 2.154,830 Zakat 120,897 70.498 42.245 74,345 Net Income 1,811,753 2.008,869 2,182.286 2.080,485 Balance First Period 3,659,639 Reserves 208.049 Cash Dividends 690,000 Other Distributions 2,045,682 Balance End Period 2.796,393 All figures are in Thousands Thousands Thousands Thousands Currency SAR SAR SAR SAR Last Update Date 2020-02- 24 2019-01- 20 2018-01- 21 2017-01- 15 2280 Almarai Co. Trading name: ALMARAI Sector: Consumer Staples Industry Group: Food & Beverages Main Market OVERVIEW HISTORICAL DATA STATEMENTS PROFILE BALANCE SHEET STATEMENT OF INCOME CASH FLOW XBRL DETAILED REPORTS AND STATEMENTS ANNUALLY QUARTERLY STATEMENT OF INCOME 2019-12-31 2018-12-31 2017-12-31 2016-12-31 Sales 14,351.277 13.722.797 13,935,532 14.698,662 Sales Cost 8.984,600 -8.277.435 8,351,893 8,865,050 Total Income 5.366,674 5,445.362 5,583.639 5.833,612 Other Revenues 5,366,674 5,445,362 5,583.639 5.833,612 Total Revenues Admin and Marketing Expenses Depreciation 2.776,601 -2.707,391 2,789.218 3,291,736 Other Expenses 657,423 -658.804 569,890 387,046 Total Expenses 3,434,024 -3,365,995 3,359,108 3,678,782 Net Income Before Zakat 1.932,650 2,079.367 2,224,531 2.154,830 Zakat 120,897 70.498 42.245 74,345 Net Income 1,811,753 2.008,869 2,182.286 2.080,485 Balance First Period 3,659,639 Reserves 208.049 Cash Dividends 690,000 Other Distributions 2,045,682 Balance End Period 2.796,393 All figures are in Thousands Thousands Thousands Thousands Currency SAR SAR SAR SAR Last Update Date 2020-02- 24 2019-01- 20 2018-01- 21 2017-01- 15