Earnings Estimates

Stock Information

Price (Prev Close): 185.21
Price - 52 Week High: 271.29
Price - 52 Week Low: 111.53
Price Date (Latest): 8/4/21
Median Price Target: 269.69
Diff from Prev Close: 84.48
% Difference: 45.61

Analyst Ratings

Mean Recommendation:

1.85

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 20.00 26.87 11.30 19.38 11 4 6 -0.67
Annual Dec 22 15.98 20.32 11.90 15.75 11 3 6 -0.91
Annual Dec 21 4.63 6.52 1.48 4.85 11 9 2 20.43
Quarterly Mar 22 2.91 3.65 1.94 3.02 4 1 3 0.26
Quarterly Jun 22 3.61 4.25 2.85 3.67 4 -- 2 -7.74
Quarterly Sep 21 1.92 2.52 0.73 1.91 11 3 8 -2.49
Quarterly Dec 21 2.98 3.99 2.10 3.04 11 6 5 -1.58

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 Jun 21 3.46 2.84 21.83
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

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 96.34 107.16 85.52 96.34 2 1 1 -0.20
Annual Dec 22 74.24 81.81 66.67 74.24 2 1 1 -0.46
Annual Dec 21 56.20 60.62 51.78 56.20 2 2 -- 0.75

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 32.90 32.90 32.90 32.90 1 -- 1 -2.95
Annual Dec 22 30.81 32.10 29.51 30.81 2 1 1 -2.87
Annual Dec 21 28.69 33.35 24.02 28.69 2 1 1 -0.50
Quarterly Mar 22 11.34 11.34 11.34 11.34 1 -- 1 -1.48
Quarterly Jun 22 5.81 5.81 5.81 5.81 1 -- -- --
Quarterly Sep 21 4.23 4.23 4.23 4.23 1 1 -- 6.28
Quarterly Dec 21 5.23 5.23 5.23 5.23 1 1 -- 2.95

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

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 1.35 2.70 -- 1.35 2 -- 1 -8.16
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 23 535.04 678.88 465.82 521.00 9 9 -- 6.38
Annual Dec 22 440.14 524.03 400.82 436.00 9 6 3 3.50
Annual Dec 21 201.58 307.40 171.20 187.71 8 8 -- 28.69
Quarterly Mar 22 101.28 105.00 97.56 101.28 2 -- 1 -2.20
Quarterly Jun 22 113.37 119.00 107.74 113.37 2 -- -- -3.10
Quarterly Sep 21 65.72 84.00 51.30 66.79 8 3 5 1.17
Quarterly Dec 21 85.44 100.70 60.00 87.69 8 5 3 -2.43

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 Jun 21 93.90 95.95 -2.14
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

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 23 746.59 877.00 655.60 736.40 6 4 2 0.74
Annual Dec 22 615.03 718.27 546.00 611.80 7 4 3 -0.10
Annual Dec 21 355.34 391.00 292.00 370.17 6 5 1 -1.88
Quarterly Mar 22 142.08 142.08 142.08 142.08 1 -- 1 -2.20
Quarterly Jun 22 152.27 152.27 152.27 152.27 1 -- -- --
Quarterly Sep 21 111.19 121.68 98.58 112.25 4 1 3 1.17
Quarterly Dec 21 138.24 152.20 130.05 135.35 4 3 1 4.22

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 Jun 21 138.30 144.55 -4.32
Quarterly Mar 21 -15.40 26.53 -158.05
Quarterly Dec 20 36.00 10.66 237.79
Quarterly Sep 20 -32.11 -47.46 32.33

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 18.92 19.38 18.50 18.90 4 1 2 1.60
Annual Dec 22 15.61 16.50 14.62 15.25 5 1 3 0.59
Annual Dec 21 9.14 11.66 4.55 10.69 5 3 1 15.76
Quarterly Mar 22 3.54 3.54 3.54 3.54 1 -- 1 -5.09
Quarterly Jun 22 3.98 3.98 3.98 3.98 1 -- -- --
Quarterly Sep 21 2.37 3.00 1.65 2.41 4 2 2 14.25
Quarterly Dec 21 3.18 3.99 1.96 3.39 4 2 2 2.74

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 Jun 21 5.49 3.70 48.58
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

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 23 267.86 581.70 71.00 150.87 3 -- 3 -32.11
Annual Dec 22 399.84 872.80 149.00 269.00 5 -- 4 -28.28
Annual Dec 21 619.02 1,241.20 308.00 486.78 5 -- 4 -18.95

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 23 366.41 469.92 323.10 335.23 9 8 1 5.99
Annual Dec 22 282.05 355.30 211.00 279.14 10 6 4 2.89
Annual Dec 21 87.02 121.00 26.00 90.15 10 10 -- 33.76
Quarterly Mar 22 63.86 65.00 62.71 63.86 2 -- 1 -2.58
Quarterly Jun 22 72.78 75.00 70.56 72.78 2 -- -- -1.65
Quarterly Sep 21 39.08 53.00 28.20 40.00 7 3 4 7.25
Quarterly Dec 21 53.85 71.90 35.00 54.60 7 4 3 2.84

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 Jun 21 60.00 47.82 25.47
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

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 Jun 22 -- -- -- -- -- -- -- --
Quarterly Mar 22 -- -- -- -- -- -- -- --
Quarterly Dec 21 -- -- -- -- -- -- -- --
Quarterly Sep 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 25.54 28.23 23.60 24.80 3 -- -- -7.99
Annual Dec 22 24.44 28.62 16.50 28.20 3 -- -- -7.40
Annual Dec 21 11.84 23.90 2.70 8.92 3 -- -- 3.54

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 2,430.21 2,632.30 2,238.00 2,446.05 11 8 3 3.05
Annual Dec 22 2,153.83 2,351.40 1,982.79 2,138.45 12 9 3 2.91
Annual Dec 21 1,699.29 1,722.20 1,633.00 1,707.45 12 12 -- 4.24
Quarterly Mar 22 492.91 542.00 458.00 478.74 3 1 -- -0.98
Quarterly Jun 22 552.64 579.00 510.93 568.00 3 -- -- -2.01
Quarterly Sep 21 462.24 469.00 453.80 462.10 10 8 1 5.01
Quarterly Dec 21 490.66 514.90 452.00 494.57 10 8 1 4.07

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 Jun 21 472.43 461.91 2.28
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

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios -19.85 40.03 11.59

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate -144.33 245.41 25.13