Earnings Estimates

Stock Information

Price (Prev Close): 234.00
Price - 52 Week High: 271.29
Price - 52 Week Low: 63.50
Price Date (Latest): 5/5/21
Median Price Target: 286.36
Diff from Prev Close: 52.36
% Difference: 22.38

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 20.79 28.64 15.43 19.18 9 3 1 8.30
Annual Dec 22 15.41 18.50 13.44 15.36 11 6 -- 6.46
Annual Dec 21 1.98 6.30 -9.59 3.08 11 1 8 -44.33
Quarterly Mar 22 2.43 2.43 2.43 2.43 1 1 -- 28.57
Quarterly Jun 21 0.35 2.25 -2.84 0.67 10 4 3 -34.61
Quarterly Sep 21 1.41 2.75 -2.89 1.73 10 4 2 -1.73
Quarterly Dec 21 3.15 4.58 -0.07 3.39 10 3 4 -4.15

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 81.18 82.37 79.99 81.18 2 1 1 2.25
Annual Dec 22 59.11 63.52 54.69 59.11 2 -- 2 -1.40
Annual Dec 21 44.61 47.02 42.20 44.61 2 -- 2 -2.50

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 36.44 36.44 36.44 36.44 1 1 -- 1.11
Annual Dec 22 33.10 35.15 31.05 33.10 2 2 -- 0.91
Annual Dec 21 22.81 27.39 18.23 22.81 2 -- 2 -18.88
Quarterly Jun 21 11.56 11.56 11.56 11.56 1 1 -- 5.38
Quarterly Sep 21 4.27 4.27 4.27 4.27 1 -- 1 -11.78
Quarterly Dec 21 6.16 6.16 6.16 6.16 1 -- 1 -8.47

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 1.49 2.97 -- 1.49 2 -- -- -22.92
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 23 487.46 658.22 396.58 455.00 7 2 -- 0.34
Annual Dec 22 385.55 458.10 332.50 386.80 8 4 1 1.04
Annual Dec 21 127.87 193.45 46.00 121.85 8 -- 6 -17.87
Quarterly Jun 21 28.11 61.70 -2.00 30.17 7 1 2 6.60
Quarterly Sep 21 55.26 71.70 30.00 54.62 7 1 1 0.28
Quarterly Dec 21 88.88 102.11 76.00 91.60 7 1 2 -1.88

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 23 742.49 861.18 627.30 757.49 5 2 -- 6.38
Annual Dec 22 562.86 607.67 515.30 573.80 7 4 -- 2.55
Annual Dec 21 340.57 435.00 261.66 337.29 6 -- 3 -2.82
Quarterly Jun 21 81.92 109.60 66.70 75.68 4 1 1 3.30
Quarterly Sep 21 112.24 151.00 87.07 105.45 4 1 1 0.33
Quarterly Dec 21 132.89 140.80 125.04 132.85 4 1 1 -3.71

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 19.34 20.00 18.85 19.18 3 1 -- 3.33
Annual Dec 22 15.61 16.50 14.34 15.81 4 2 -- 1.33
Annual Dec 21 3.77 6.86 -0.40 4.30 4 -- 3 -25.07
Quarterly Jun 21 0.61 0.87 0.10 0.85 3 1 1 35.82
Quarterly Sep 21 2.06 2.90 1.47 1.81 3 1 1 0.98
Quarterly Dec 21 3.63 3.86 3.28 3.74 3 1 1 -8.34

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 23 662.74 873.89 317.87 729.60 4 1 1 9.58
Annual Dec 22 932.62 1,122.42 667.86 970.10 4 3 -- 5.29
Annual Dec 21 1,081.24 1,359.30 874.98 1,045.33 4 3 -- 5.49

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 23 348.75 452.16 303.90 322.00 7 2 -- 5.09
Annual Dec 22 251.99 296.90 216.00 249.63 9 5 -- 3.64
Annual Dec 21 26.42 100.72 -155.00 50.40 9 -- 7 -60.33
Quarterly Jun 21 9.88 36.10 -12.00 9.55 6 1 2 -3.80
Quarterly Sep 21 33.14 47.00 13.00 35.55 6 1 1 0.44
Quarterly Dec 21 56.92 62.00 48.00 58.55 6 1 3 -5.27

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 35.55 42.04 25.90 38.70 3 -- -- 16.97
Annual Dec 22 31.31 32.10 29.90 31.93 3 -- -- 18.84
Annual Dec 21 6.72 8.00 5.43 6.72 2 -- -- -15.85

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 2,258.35 2,502.00 2,019.70 2,256.50 9 5 -- 7.38
Annual Dec 22 2,020.89 2,466.00 1,765.10 2,010.00 11 9 -- 4.91
Annual Dec 21 1,556.77 1,680.00 1,379.00 1,545.00 11 5 4 1.94
Quarterly Jun 21 400.19 436.67 362.10 395.90 8 3 1 2.78
Quarterly Sep 21 416.71 466.30 386.50 408.93 8 3 2 2.03
Quarterly Dec 21 463.71 501.00 413.10 472.60 8 3 1 1.49

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 -25.08 118.13 15.18

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate -118.98 678.08 34.86