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

Analyst Ratings

Mean Recommendation:

1.91

Sell

Strong Buy

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
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
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
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
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
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
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
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 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
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
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
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
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
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