Earnings Estimates
Stock Information
| Price (Prev Close): | 221.00 |
| Price - 52 Week High: | 271.29 |
| Price - 52 Week Low: | 64.75 |
| Price Date (Latest): | 5/6/21 |
| Median Price Target: | 286.36 |
| Diff from Prev Close: | 65.36 |
| % Difference: | 29.58 |
Reference Information - Earnings Per Share
| Last Actual (FY0): | -9.33 |
| FY0 End Date: | 12/1/20 |
| Ind. Annual Div: | -- |
| Hist (5 Yr) Growth %: | -- |
| Yield (%): | -- |
Analyst Forecasts - Earnings Per Share
| Last Month Revisions | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | Dec 23 | 21.46 | 31.11 | 17.07 | 20.00 | 10 | 5 | 1 | 11.81 |
| Annual | Dec 22 | 16.84 | 23.17 | 14.00 | 16.25 | 11 | 8 | -- | 16.30 |
| Annual | Dec 21 | 2.24 | 6.30 | -9.59 | 3.60 | 11 | 2 | 7 | -36.92 |
| Quarterly | Mar 22 | 2.22 | 2.22 | 2.22 | 2.22 | 1 | 1 | -- | 17.46 |
| Quarterly | Jun 21 | 0.81 | 2.25 | -2.84 | 1.09 | 10 | 4 | 3 | 54.05 |
| Quarterly | Sep 21 | 1.35 | 2.61 | -2.89 | 1.81 | 10 | 5 | 2 | -6.33 |
| Quarterly | Dec 21 | 3.14 | 4.26 | -0.07 | 3.38 | 10 | 3 | 5 | -4.39 |
Actuals - Earnings Per Share
| Reported | Mean Estimate | Surprise % Change | ||
|---|---|---|---|---|
| Annual | Dec 20 | -9.33 | -10.44 | 10.60 |
| Annual | Dec 19 | 14.26 | 14.50 | -1.63 |
| Annual | Dec 18 | 10.00 | 9.97 | 0.33 |
| Quarterly | Mar 21 | -3.58 | -3.10 | -15.38 |
| Quarterly | Dec 20 | -1.12 | -2.31 | 51.50 |
| Quarterly | Sep 20 | -4.28 | -5.14 | 16.77 |
| Quarterly | Jun 20 | -5.96 | -5.01 | -18.99 |
Reference Information - Book Value Per Share
| Last Actual (FY0): | 42.63 |
| FY0 End Date: | 12/1/20 |
| Ind. Annual Div: | -- |
| Hist (5 Yr) Growth %: | -- |
| Yield (%): | -- |
Analyst Forecasts - Book Value Per Share
| Last Month Revisions | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | Dec 23 | 91.77 | 96.97 | 86.57 | 91.77 | 2 | 2 | -- | 15.59 |
| Annual | Dec 22 | 67.67 | 67.72 | 67.62 | 67.67 | 2 | 2 | -- | 12.89 |
| Annual | Dec 21 | 48.69 | 51.22 | 46.15 | 48.69 | 2 | 2 | -- | 6.40 |
Actuals - Book Value Per Share
| Reported | Mean Estimate | Surprise % Change | ||
|---|---|---|---|---|
| Annual | Dec 20 | 42.63 | 41.92 | 1.69 |
| Annual | Dec 19 | 54.20 | 54.41 | -0.39 |
| Annual | Dec 18 | 42.66 | 40.13 | 6.30 |
Reference Information - Cash Flow Per Share
| Last Actual (FY0): | 14.66 |
| FY0 End Date: | 12/1/20 |
| Ind. Annual Div: | -- |
| Hist (5 Yr) Growth %: | -- |
| Yield (%): | -- |
Analyst Forecasts - Cash Flow Per Share
| Last Month Revisions | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | Dec 23 | 33.90 | 33.90 | 33.90 | 33.90 | 1 | -- | 1 | -5.94 |
| Annual | Dec 22 | 33.12 | 34.26 | 31.98 | 33.12 | 2 | 1 | 1 | 0.98 |
| Annual | Dec 21 | 29.97 | 38.88 | 21.06 | 29.97 | 2 | 1 | 1 | 6.58 |
| Quarterly | Jun 21 | 18.56 | 18.56 | 18.56 | 18.56 | 1 | 1 | -- | 69.19 |
| Quarterly | Sep 21 | 4.36 | 4.36 | 4.36 | 4.36 | 1 | -- | 1 | -9.92 |
| Quarterly | Dec 21 | 5.57 | 5.57 | 5.57 | 5.57 | 1 | -- | 1 | -17.24 |
Actuals - Cash Flow Per Share
| Reported | Mean Estimate | Surprise % Change | ||
|---|---|---|---|---|
| Annual | Dec 20 | 14.66 | 3.46 | 323.70 |
| Annual | Dec 19 | 27.47 | 24.81 | 10.72 |
| Annual | Dec 18 | 22.33 | 37.24 | -40.03 |
| Quarterly | Mar 21 | 10.39 | 5.39 | 92.76 |
| Quarterly | Dec 20 | -2.44 | 1.33 | -283.46 |
| Quarterly | Sep 20 | -0.18 | 2.17 | -108.29 |
| Quarterly | Jun 20 | 10.71 | 8.67 | 23.53 |
Reference Information - Dividend Per Share
| Last Actual (FY0): | 0.70 |
| FY0 End Date: | 12/1/20 |
| Ind. Annual Div: | -- |
| Hist (5 Yr) Growth %: | -- |
| Yield (%): | -- |
Analyst Forecasts - Dividend Per Share
| Last Month Revisions | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | Dec 23 | -- | -- | -- | -- | 2 | -- | -- | 0.00 |
| Annual | Dec 22 | 1.47 | 2.94 | -- | 1.47 | 2 | -- | 1 | -23.70 |
| Annual | Dec 21 | -- | -- | -- | -- | -- | -- | -- | -- |
Actuals - Dividend Per Share
| Reported | Mean Estimate | Surprise % Change | ||
|---|---|---|---|---|
| Annual | Dec 20 | 0.70 | 0.71 | -0.94 |
| Annual | Dec 19 | 2.80 | 2.81 | -0.36 |
| Annual | Dec 18 | 2.80 | 2.82 | -0.71 |
Reference Information - EBIT
| Last Actual (FY0): | -140.10 |
| FY0 End Date: | 12/1/20 |
| Ind. Annual Div: | -- |
| Hist (5 Yr) Growth %: | -- |
| Yield (%): | -- |
Analyst Forecasts - EBIT
| Last Month Revisions | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | Dec 23 | 511.28 | 722.87 | 458.60 | 464.80 | 8 | 4 | 1 | 5.24 |
| Annual | Dec 22 | 428.90 | 550.11 | 386.60 | 410.07 | 8 | 7 | -- | 12.40 |
| Annual | Dec 21 | 158.48 | 231.30 | 46.00 | 165.40 | 7 | 4 | 3 | 1.78 |
| Quarterly | Jun 21 | 66.43 | 148.73 | -2.00 | 64.20 | 7 | 5 | 1 | 151.92 |
| Quarterly | Sep 21 | 60.96 | 73.90 | 30.00 | 63.00 | 7 | 3 | 2 | 10.62 |
| Quarterly | Dec 21 | 88.85 | 106.62 | 76.00 | 84.96 | 7 | 1 | 5 | -1.91 |
Actuals - EBIT
| Reported | Mean Estimate | Surprise % Change | ||
|---|---|---|---|---|
| Annual | Dec 20 | -140.10 | -160.06 | 12.47 |
| Annual | Dec 19 | 363.95 | 365.26 | -0.36 |
| Annual | Dec 18 | 243.46 | 241.94 | 0.63 |
| Quarterly | Mar 21 | -59.00 | -30.70 | -92.16 |
| Quarterly | Dec 20 | -7.80 | -38.45 | 79.71 |
| Quarterly | Sep 20 | -77.40 | -91.56 | 15.46 |
| Quarterly | Jun 20 | -106.60 | -80.02 | -33.23 |
Reference Information - EBITDA
| Last Actual (FY0): | 34.80 |
| FY0 End Date: | 12/1/20 |
| Ind. Annual Div: | -- |
| Hist (5 Yr) Growth %: | -- |
| Yield (%): | -- |
Analyst Forecasts - EBITDA
| Last Month Revisions | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | Dec 23 | 754.84 | 922.93 | 627.30 | 757.49 | 5 | 2 | -- | 8.15 |
| Annual | Dec 22 | 592.75 | 746.24 | 515.30 | 577.23 | 7 | 4 | -- | 8.00 |
| Annual | Dec 21 | 373.58 | 487.18 | 302.80 | 354.99 | 6 | 2 | 1 | 6.60 |
| Quarterly | Jun 21 | 111.35 | 191.90 | 66.70 | 93.40 | 4 | 1 | 1 | 40.42 |
| Quarterly | Sep 21 | 115.32 | 151.00 | 98.00 | 106.14 | 4 | 2 | -- | 3.08 |
| Quarterly | Dec 21 | 133.66 | 140.80 | 128.00 | 132.92 | 4 | 1 | 1 | -3.15 |
Actuals - EBITDA
| Reported | Mean Estimate | Surprise % Change | ||
|---|---|---|---|---|
| Annual | Dec 20 | 34.80 | 24.75 | 40.60 |
| Annual | Dec 19 | 519.80 | 524.42 | -0.88 |
| Annual | Dec 18 | 373.68 | 371.41 | 0.61 |
| Quarterly | Dec 20 | 36.00 | 10.66 | 237.79 |
| Quarterly | Sep 20 | -32.11 | -47.46 | 32.33 |
| Quarterly | Jun 20 | -63.30 | -46.57 | -35.95 |
Reference Information - GAAP Earnings Per Share
| Last Actual (FY0): | -11.53 |
| FY0 End Date: | 12/1/20 |
| Ind. Annual Div: | -- |
| Hist (5 Yr) Growth %: | -- |
| Yield (%): | -- |
Analyst Forecasts - GAAP Earnings Per Share
| Last Month Revisions | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | Dec 23 | 19.56 | 20.00 | 18.85 | 19.84 | 3 | 1 | -- | 4.50 |
| Annual | Dec 22 | 16.18 | 16.50 | 15.80 | 16.21 | 4 | 2 | -- | 5.01 |
| Annual | Dec 21 | 5.03 | 11.90 | -0.40 | 4.30 | 4 | 1 | 2 | -- |
| Quarterly | Jun 21 | 0.49 | 0.87 | 0.10 | 0.49 | 2 | -- | 1 | 8.58 |
| Quarterly | Sep 21 | 2.20 | 2.90 | 1.81 | 1.90 | 3 | 2 | -- | 8.01 |
| Quarterly | Dec 21 | 3.62 | 3.86 | 3.27 | 3.74 | 3 | 1 | 1 | -8.42 |
Actuals - GAAP Earnings Per Share
| Reported | Mean Estimate | Surprise % Change | ||
|---|---|---|---|---|
| Annual | Dec 20 | -11.53 | -12.38 | 6.87 |
| Annual | Dec 19 | 14.26 | 14.52 | -1.78 |
| Annual | Dec 18 | 10.00 | 10.00 | 0.01 |
| Quarterly | Mar 21 | 0.42 | -1.14 | 136.84 |
| Quarterly | Dec 20 | -1.79 | -2.33 | 23.18 |
| Quarterly | Sep 20 | -1.82 | -3.63 | 49.79 |
| Quarterly | Jun 20 | -5.85 | -7.77 | 24.73 |
Reference Information - Net Asset Value
| Last Actual (FY0): | 699.40 |
| FY0 End Date: | 12/1/20 |
| Ind. Annual Div: | -- |
| Hist (5 Yr) Growth %: | -- |
| Yield (%): | -- |
Analyst Forecasts - Net Asset Value
| Last Month Revisions | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | Dec 23 | 1,362.00 | 1,362.00 | 1,362.00 | 1,362.00 | 1 | -- | -- | -- |
| Annual | Dec 22 | 1,052.00 | 1,052.00 | 1,052.00 | 1,052.00 | 1 | 1 | -- | 13.24 |
| Annual | Dec 21 | 871.00 | 871.00 | 871.00 | 871.00 | 1 | 1 | -- | 8.06 |
Actuals - Net Asset Value
| Reported | Mean Estimate | Surprise % Change | ||
|---|---|---|---|---|
| Annual | Dec 20 | 699.40 | 744.00 | -5.99 |
| Annual | Dec 19 | 883.55 | 863.00 | 2.38 |
| Annual | Dec 18 | 690.32 | 681.00 | 1.37 |
Reference Information - Net Debt
| Last Actual (FY0): | 973.70 |
| FY0 End Date: | 12/1/20 |
| Ind. Annual Div: | -- |
| Hist (5 Yr) Growth %: | -- |
| Yield (%): | -- |
Analyst Forecasts - Net Debt
| Last Month Revisions | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | Dec 23 | 483.27 | 710.50 | 234.14 | 494.21 | 4 | 1 | 2 | -20.10 |
| Annual | Dec 22 | 759.38 | 958.60 | 586.51 | 746.21 | 4 | -- | 4 | -14.27 |
| Annual | Dec 21 | 943.64 | 1,312.50 | 629.00 | 916.53 | 4 | -- | 4 | -7.93 |
Actuals - Net Debt
| Reported | Mean Estimate | Surprise % Change | ||
|---|---|---|---|---|
| Annual | Dec 20 | 973.70 | 1,101.01 | -11.56 |
| Annual | Dec 19 | 964.04 | 754.52 | 27.77 |
| Annual | Dec 18 | 875.70 | 732.34 | 19.58 |
Reference Information - Net Income
| Last Actual (FY0): | -149.10 |
| FY0 End Date: | 12/1/20 |
| Ind. Annual Div: | -- |
| Hist (5 Yr) Growth %: | -- |
| Yield (%): | -- |
Analyst Forecasts - Net Income
| Last Month Revisions | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | Dec 23 | 356.92 | 503.01 | 305.00 | 329.55 | 8 | 4 | 1 | 7.56 |
| Annual | Dec 22 | 278.86 | 374.61 | 229.00 | 266.00 | 9 | 7 | -- | 14.69 |
| Annual | Dec 21 | 31.25 | 91.24 | -155.00 | 58.00 | 9 | 1 | 7 | -53.07 |
| Quarterly | Jun 21 | 13.17 | 36.70 | -12.00 | 9.75 | 6 | 2 | 2 | 28.22 |
| Quarterly | Sep 21 | 32.65 | 47.00 | 13.00 | 32.41 | 6 | 2 | 1 | -1.04 |
| Quarterly | Dec 21 | 56.25 | 62.00 | 48.00 | 56.95 | 6 | 1 | 3 | -6.38 |
Actuals - Net Income
| Reported | Mean Estimate | Surprise % Change | ||
|---|---|---|---|---|
| Annual | Dec 20 | -149.10 | -162.28 | 8.12 |
| Annual | Dec 19 | 232.12 | 231.82 | 0.13 |
| Annual | Dec 18 | 159.70 | 158.36 | 0.85 |
| Quarterly | Mar 21 | -57.90 | -48.28 | -19.93 |
| Quarterly | Dec 20 | -18.00 | -39.79 | 54.76 |
| Quarterly | Sep 20 | -68.50 | -77.57 | 11.69 |
| Quarterly | Jun 20 | -94.70 | -86.55 | -9.42 |
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 | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | Dec 23 | -- | -- | -- | -- | -- | -- | -- | -- |
| Annual | Dec 22 | -- | -- | -- | -- | -- | -- | -- | -- |
| Annual | Dec 21 | -- | -- | -- | -- | -- | -- | -- | -- |
| Quarterly | Mar 22 | -- | -- | -- | -- | -- | -- | -- | -- |
| Quarterly | Dec 21 | -- | -- | -- | -- | -- | -- | -- | -- |
| Quarterly | Sep 21 | -- | -- | -- | -- | -- | -- | -- | -- |
| Quarterly | Jun 21 | -- | -- | -- | -- | -- | -- | -- | -- |
Actuals - Operating Profit
| Reported | Mean Estimate | Surprise % Change | ||
|---|---|---|---|---|
| Dec 00 | -- | -- | -- | |
| Dec 00 | -- | -- | -- | |
| Dec 00 | -- | -- | -- | |
| Dec 00 | -- | -- | -- | |
| Dec 00 | -- | -- | -- | |
| Dec 00 | -- | -- | -- | |
| Dec 00 | -- | -- | -- |
Reference Information - Return On Equity
| Last Actual (FY0): | -18.84 |
| FY0 End Date: | 12/1/20 |
| Ind. Annual Div: | -- |
| Hist (5 Yr) Growth %: | -- |
| Yield (%): | -- |
Analyst Forecasts - Return On Equity
| Last Month Revisions | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | Dec 23 | 30.88 | 37.53 | 24.40 | 30.70 | 3 | -- | -- | 1.60 |
| Annual | Dec 22 | 30.68 | 40.43 | 23.80 | 27.80 | 3 | -- | -- | 16.43 |
| Annual | Dec 21 | 12.07 | 16.80 | 7.34 | 12.07 | 2 | -- | -- | 51.25 |
Actuals - Return On Equity
| Reported | Mean Estimate | Surprise % Change | ||
|---|---|---|---|---|
| Annual | Dec 20 | -18.84 | -22.42 | 3.58 |
| Annual | Dec 19 | 29.50 | 29.70 | -0.20 |
| Annual | Dec 18 | 25.79 | 26.06 | -0.27 |
Reference Information - Sales
| Last Actual (FY0): | 990.07 |
| FY0 End Date: | 12/1/20 |
| Ind. Annual Div: | -- |
| Hist (5 Yr) Growth %: | -- |
| Yield (%): | -- |
Analyst Forecasts - Sales
| Last Month Revisions | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | Dec 23 | 2,345.80 | 2,715.40 | 2,061.36 | 2,331.50 | 10 | 7 | -- | 11.54 |
| Annual | Dec 22 | 2,082.35 | 2,424.90 | 1,893.50 | 2,091.00 | 11 | 11 | -- | 8.10 |
| Annual | Dec 21 | 1,620.97 | 1,690.00 | 1,545.00 | 1,614.52 | 11 | 9 | 2 | 6.14 |
| Quarterly | Jun 21 | 431.98 | 447.00 | 383.00 | 437.44 | 8 | 7 | -- | 10.94 |
| Quarterly | Sep 21 | 435.03 | 469.70 | 409.00 | 434.50 | 8 | 7 | 1 | 6.52 |
| Quarterly | Dec 21 | 473.26 | 497.30 | 434.81 | 473.70 | 8 | 6 | 2 | 3.58 |
Actuals - Sales
| Reported | Mean Estimate | Surprise % Change | ||
|---|---|---|---|---|
| Annual | Dec 20 | 990.07 | 987.47 | 0.26 |
| Annual | Dec 19 | 1,840.97 | 1,839.71 | 0.07 |
| Annual | Dec 18 | 1,667.45 | 1,666.19 | 0.08 |
| Quarterly | Mar 21 | 279.12 | 294.19 | -5.12 |
| Quarterly | Dec 20 | 246.56 | 245.66 | 0.37 |
| Quarterly | Sep 20 | 200.98 | 193.79 | 3.71 |
| Quarterly | Jun 20 | 133.35 | 127.20 | 4.84 |
P/E Ratios
| Fiscal Year | FY0 | FY1 | FY2 |
|---|---|---|---|
| Ratios | -23.69 | 98.46 | 13.13 |
EPS Growth Rates
| Fiscal YOY | FY1/FY0 | FY2/FY1 | FY3/FY2 |
|---|---|---|---|
| Growth Rate | -121.51 | 650.13 | 27.45 |