Investor Relations Home

Earnings Estimates

Stock Information

Price (Prev Close): 77.83
Price - 52 Week High: 96.69
Price - 52 Week Low: 59.00
Price Date (Latest): 12/3/21
Median Price Target: 91.71
Diff from Prev Close: 13.88
% Difference: 17.84

Analyst Ratings

Mean Recommendation:

2.57

Sell

Strong Buy

Reference Information - Earnings Per Share

Last Actual (FY0): -7.59
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Earnings Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 3.13 4.12 2.27 3.07 4 2 1 5.53
Annual Dec 22 1.98 2.57 1.62 1.74 3 2 1 21.86
Annual Dec 21 -3.46 -3.27 -3.64 -3.46 2 -- 2 -1.81
Quarterly Mar 22 -- -- -- -- -- -- -- --
Quarterly Jun 22 -- -- -- -- -- -- -- --
Quarterly Sep 22 -- -- -- -- -- -- -- --
Quarterly Dec 21 -0.23 -0.16 -0.29 -0.23 2 -- 2 -55.17

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 -7.59 -8.05 5.76
Annual Dec 19 2.81 2.70 4.20
Annual Dec 18 3.04 2.99 1.68
Quarterly Sep 21 -0.16 -0.33 51.52
Quarterly Jun 21 -1.05 -1.62 35.19
Quarterly Mar 21 -1.90 -1.61 -18.38
Quarterly Dec 20 -1.45 -1.88 22.87

Reference Information - Book Value Per Share

Last Actual (FY0): 3.73
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Book Value Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 5.32 6.73 3.90 5.32 2 -- 1 -0.19
Annual Dec 22 3.85 6.73 0.97 3.85 2 -- 2 -0.26
Annual Dec 21 3.04 6.73 -0.66 3.04 2 -- 2 -0.33

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 3.73 5.17 -27.85
Annual Dec 19 11.74 6.62 77.41
Annual Dec 18 9.15 7.07 29.51

Reference Information - Cash Flow Per Share

Last Actual (FY0): -2.94
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Cash Flow Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 11.30 11.30 11.30 11.30 1 -- 1 -19.52
Annual Dec 22 5.46 5.82 4.95 5.61 3 1 2 -15.70
Annual Dec 21 -0.17 1.67 -2.90 0.73 3 2 1 59.35
Quarterly Mar 22 0.79 0.79 0.79 0.79 1 -- 1 -17.71
Quarterly Jun 22 1.64 1.64 1.64 1.64 1 -- -- --
Quarterly Sep 22 1.36 1.36 1.36 1.36 1 -- -- --
Quarterly Dec 21 0.83 0.83 0.83 0.83 1 1 -- 5.06

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 -2.94 -1.59 -85.49
Annual Dec 19 6.82 6.81 0.15
Annual Dec 18 6.25 6.24 0.11
Quarterly Sep 21 0.92 0.76 21.05
Quarterly Jun 21 0.27 -0.40 167.50
Quarterly Mar 21 -0.77 -1.19 35.29
Quarterly Dec 20 -0.89 -0.33 -169.70

Reference Information - Dividend Per Share

Last Actual (FY0): 0.95
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Dividend Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 1.35 2.80 -- 1.30 4 1 -- 0.00
Annual Dec 22 0.55 1.40 -- -- 5 2 -- 0.00
Annual Dec 21 -- -- -- -- 5 -- -- 0.00
Quarterly Mar 22 -- -- -- -- 1 -- -- --
Quarterly Jun 22 -- -- -- -- 1 -- -- --
Quarterly Sep 22 0.70 0.70 0.70 0.70 1 -- -- --
Quarterly Dec 21 -- -- -- -- 3 -- -- 0.00

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 0.95 0.95 --
Annual Dec 19 3.60 3.59 0.23
Annual Dec 18 3.40 3.37 0.99
Quarterly Sep 21 -- -- --
Quarterly Jun 21 -- -- --
Quarterly Mar 21 -- -- --
Quarterly Dec 20 -- -- --

Reference Information - EBIT

Last Actual (FY0): -303.83
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - EBIT

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 310.44 413.20 233.00 308.30 7 3 2 4.37
Annual Dec 22 221.35 314.70 173.30 210.62 7 5 1 6.07
Annual Dec 21 -63.53 -56.39 -67.00 -64.45 6 3 2 3.41
Quarterly Mar 22 24.22 29.58 18.08 24.62 4 1 2 -16.90
Quarterly Jun 22 59.63 65.80 51.90 60.41 4 2 -- 5.33
Quarterly Sep 22 48.45 55.51 35.20 51.54 4 2 -- 9.33
Quarterly Dec 21 22.51 30.50 19.00 21.38 6 2 3 -4.52

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual Dec 20 -303.83 -300.28 -1.18
Annual Dec 19 267.53 268.45 -0.34
Annual Dec 18 214.27 241.48 -11.27
Quarterly Sep 21 25.70 18.64 37.84
Quarterly Jun 21 -30.95 -52.67 41.24
Quarterly Mar 21 -79.56 -73.02 -8.96
Quarterly Dec 20 -64.68 -83.96 22.97

Reference Information - EBITDA

Last Actual (FY0): -40.28
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - EBITDA

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 551.90 633.40 478.00 543.01 6 3 1 3.78
Annual Dec 22 458.84 534.90 417.00 451.53 7 5 1 3.38
Annual Dec 21 168.54 177.18 153.39 169.74 5 4 1 6.37
Quarterly Mar 22 84.16 89.42 78.20 84.50 4 2 1 -4.32
Quarterly Jun 22 120.05 123.31 113.00 121.94 4 2 -- 2.27
Quarterly Sep 22 108.78 118.17 96.00 110.48 4 2 -- 3.72
Quarterly Dec 21 84.46 105.00 76.70 81.47 6 2 3 -0.39

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual Dec 20 -40.28 -50.67 20.50
Annual Dec 19 510.53 500.77 1.95
Annual Dec 18 388.78 390.20 -0.37
Quarterly Sep 21 85.99 77.01 11.67
Quarterly Jun 21 23.73 9.45 142.79
Quarterly Mar 21 -22.45 -14.86 -51.06
Quarterly Dec 20 -6.63 -18.53 64.20

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): -7.59
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - GAAP Earnings Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 3.11 4.12 2.27 2.94 3 2 -- 10.41
Annual Dec 22 1.82 2.57 1.27 1.62 3 1 1 11.66
Annual Dec 21 -3.09 -2.91 -3.27 -3.09 2 -- 1 --
Quarterly Mar 22 0.05 0.05 0.05 0.05 1 -- -- --
Quarterly Jun 22 0.47 0.47 0.47 0.47 1 -- -- --
Quarterly Sep 22 0.17 0.17 0.17 0.17 1 -- -- --
Quarterly Dec 21 -0.11 0.11 -0.29 -0.16 3 -- 2 -88.89

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 -7.59 -7.86 3.37
Annual Dec 19 2.81 2.84 -1.06
Annual Dec 18 5.14 2.98 72.48
Quarterly Sep 21 -0.16 -0.27 40.74
Quarterly Jun 21 -1.05 -1.62 35.19
Quarterly Mar 21 -1.90 -1.62 -17.53
Quarterly Dec 20 -1.45 -1.88 22.87

Reference Information - Net Debt

Last Actual (FY0): 2,601.31
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Net Debt

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 2,586.80 2,586.80 2,586.80 2,586.80 1 1 -- 14.69
Annual Dec 22 2,851.90 2,851.90 2,851.90 2,851.90 1 1 -- 11.95
Annual Dec 21 2,842.20 2,842.20 2,842.20 2,842.20 1 1 -- 0.21

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual Dec 20 2,601.31 2,590.00 0.44
Annual Dec 19 2,197.54 2,187.60 0.45
Annual Dec 18 2,338.46 1,951.60 19.82

Reference Information - Net Income

Last Actual (FY0): -417.39
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Net Income

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 174.77 228.30 125.20 170.75 6 3 1 6.62
Annual Dec 22 90.01 142.00 62.69 84.34 6 3 2 11.84
Annual Dec 21 -178.79 -160.20 -201.99 -180.00 5 -- 4 -1.21
Quarterly Mar 22 -5.01 2.60 -14.23 -3.41 3 1 1 -1,138.98
Quarterly Jun 22 27.23 28.64 26.00 27.06 3 2 -- -0.31
Quarterly Sep 22 17.88 23.32 9.40 20.91 3 2 -- 17.94
Quarterly Dec 21 -7.36 6.20 -16.00 -9.00 5 -- 4 -87.23

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual Dec 20 -417.39 -436.41 4.36
Annual Dec 19 145.79 147.71 -1.30
Annual Dec 18 156.52 152.43 2.69
Quarterly Sep 21 -8.55 -15.26 43.99
Quarterly Jun 21 -57.92 -81.28 28.74
Quarterly Mar 21 -104.52 -91.07 -14.77
Quarterly Dec 20 -79.72 -101.59 21.52

Reference Information - Operating Profit

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Operating Profit

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 21 -75.00 -75.00 -75.00 -75.00 1 -- 1 --

Actuals - Operating Profit

Reported Mean Estimate Surprise % Change

Reference Information - Return On Equity

Last Actual (FY0): -98.21
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Return On Equity

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 205.75 350.21 61.30 205.75 2 -- -- 281.07
Annual Dec 22 154.65 271.20 38.10 154.65 2 -- -- 18.59
Annual Dec 21 -99.60 -55.00 -144.20 -99.60 2 -- -- 24.02

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual Dec 20 -98.21 -81.96 -16.25
Annual Dec 19 26.17 52.41 -26.24
Annual Dec 18 36.93 63.42 -26.49

Reference Information - Sales

Last Actual (FY0): 524.48
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Sales

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 1,746.59 1,842.60 1,634.10 1,747.78 5 3 -- 2.22
Annual Dec 22 1,555.95 1,681.70 1,495.43 1,537.75 6 4 1 2.32
Annual Dec 21 878.51 885.16 862.00 880.75 6 3 2 2.09
Quarterly Mar 22 322.32 344.09 302.67 321.26 4 1 2 -3.06
Quarterly Jun 22 380.38 392.71 370.80 379.01 4 2 -- -0.36
Quarterly Sep 22 377.43 392.42 366.96 375.18 4 2 -- 0.60
Quarterly Dec 21 318.10 326.80 300.00 320.70 6 1 4 -0.79

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual Dec 20 524.48 504.74 3.91
Annual Dec 19 1,604.57 1,591.98 0.79
Annual Dec 18 1,275.12 1,279.84 -0.37
Quarterly Sep 21 306.91 278.40 10.24
Quarterly Jun 21 170.86 150.96 13.18
Quarterly Mar 21 84.18 120.35 -30.06
Quarterly Dec 20 126.52 106.90 18.35

Reference Information - Earnings Per Share (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Earnings Per Share (Parent)

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 -- -- -- -- -- -- -- --
Annual Dec 22 -- -- -- -- -- -- -- --
Annual Dec 21 -- -- -- -- -- -- -- --
Quarterly Sep 22 -- -- -- -- -- -- -- --
Quarterly Jun 22 -- -- -- -- -- -- -- --
Quarterly Mar 22 -- -- -- -- -- -- -- --
Quarterly Dec 21 -- -- -- -- -- -- -- --

Actuals - Earnings Per Share (Parent)

Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

Reference Information - Net Income (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Net Income (Parent)

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 -- -- -- -- -- -- -- --
Annual Dec 22 -- -- -- -- -- -- -- --
Annual Dec 21 -- -- -- -- -- -- -- --
Quarterly Sep 22 -- -- -- -- -- -- -- --
Quarterly Jun 22 -- -- -- -- -- -- -- --
Quarterly Mar 22 -- -- -- -- -- -- -- --
Quarterly Dec 21 -- -- -- -- -- -- -- --

Actuals - Net Income (Parent)

Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

Reference Information - Operating Profit (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Operating Profit (Parent)

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 -- -- -- -- -- -- -- --
Annual Dec 22 -- -- -- -- -- -- -- --
Annual Dec 21 -- -- -- -- -- -- -- --
Quarterly Sep 22 -- -- -- -- -- -- -- --
Quarterly Jun 22 -- -- -- -- -- -- -- --
Quarterly Mar 22 -- -- -- -- -- -- -- --
Quarterly Dec 21 -- -- -- -- -- -- -- --

Actuals - Operating Profit (Parent)

Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

Reference Information - Sales (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Sales (Parent)

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change

Actuals - Sales (Parent)

Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios -10.25 -22.52 39.36

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 57.08 157.21 58.37

Copyright Refinitiv

© 2021 RymanHp.com All Rights Reserved