Skip to main content

Earnings Estimates

Analyst Estimates

Stock Information

Price (Prev Close): 11.55
Price - 52 Week High: 19.46
Price - 52 Week Low: 10.87
Price Date (Latest): 12/2/21
Median Price Target: 16.42
Diff from Prev Close: 4.87
% Difference: 42.19

Analyst Ratings

Mean Recommendation:

2.64

Sell

Strong Buy

Available Measures

Reference Information - Earnings Per Share

Last Actual (FY0): 1.22
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: 12.84
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 2.19 2.54 2.00 2.13 10 -- -- --
Annual Dec 22 1.95 2.09 1.88 1.94 13 -- -- --
Annual Dec 21 1.81 1.84 1.78 1.80 13 -- -- --
Quarterly Mar 22 0.39 0.50 0.30 0.38 11 -- -- --
Quarterly Jun 22 0.57 0.62 0.46 0.58 11 -- -- --
Quarterly Sep 22 0.60 0.65 0.55 0.60 11 -- -- --
Quarterly Dec 21 0.34 0.37 0.30 0.34 13 -- -- --
Long Term Growth 21.22 21.88 20.56 21.22 2 -- -- 0.00

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 1.22 1.16 4.85
Annual Dec 19 2.24 2.20 1.72
Annual Dec 18 2.72 2.74 -0.56
Quarterly Sep 21 0.58 0.52 12.14
Quarterly Jun 21 0.54 0.48 13.47
Quarterly Mar 21 0.35 0.30 18.24
Quarterly Dec 20 0.40 0.34 18.85

Reference Information - Book Value Per Share

Last Actual (FY0): 2.55
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 5.74 7.85 3.62 5.74 2 -- -- --
Annual Dec 22 3.81 5.89 1.74 3.81 2 -- -- --
Annual Dec 21 3.98 4.05 3.91 3.98 2 -- -- --

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 2.55 2.02 26.18
Annual Dec 19 3.62 4.29 -15.61
Annual Dec 18 5.67 6.38 -11.15

Reference Information - Cash Flow Per Share

Last Actual (FY0): 2.88
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 4.99 5.19 4.79 4.99 2 -- -- --
Annual Dec 22 2.65 4.92 0.58 2.56 4 -- -- --
Annual Dec 21 4.23 4.29 4.17 4.24 4 -- -- --
Quarterly Mar 22 -0.33 -0.19 -0.47 -0.33 2 -- -- --
Quarterly Jun 22 -1.15 1.34 -3.65 -1.15 2 -- -- --
Quarterly Sep 22 1.70 1.75 1.65 1.70 2 -- -- --
Quarterly Dec 21 1.86 2.29 1.42 1.86 2 -- -- --

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 2.88 3.05 -5.57
Annual Dec 19 2.63 2.93 -10.34
Annual Dec 18 4.89 4.91 -0.42
Quarterly Sep 21 1.95 1.36 43.49
Quarterly Jun 21 1.24 0.74 68.59
Quarterly Mar 21 -0.34 -0.43 21.30
Quarterly Dec 20 2.09 1.77 18.18

Reference Information - Dividend Per Share

Last Actual (FY0): 0.05
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 0.07 0.20 -- -- 3 -- -- --
Annual Dec 22 -- -- -- -- 5 -- -- 0.00
Annual Dec 21 -- -- -- -- 6 -- -- 0.00
Quarterly Mar 22 -- -- -- -- 3 -- -- 0.00
Quarterly Jun 22 -- -- -- -- 3 -- -- 0.00
Quarterly Sep 22 -- -- -- -- 3 -- -- 0.00
Quarterly Dec 21 -- -- -- -- 3 -- -- 0.00

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 0.05 0.04 8.33
Annual Dec 19 0.20 0.20 --
Annual Dec 18 0.05 -- 50.00
Quarterly Sep 21 -- -- --
Quarterly Jun 21 -- -- --
Quarterly Mar 21 0.05 -- 50.00
Quarterly Dec 20 -- -- --

Reference Information - EBIT

Last Actual (FY0): 494.00
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 23 728.40 755.08 672.00 736.50 10 -- -- --
Annual Dec 22 688.70 738.00 628.00 689.13 12 -- -- --
Annual Dec 21 648.92 664.00 586.00 654.82 10 -- -- --
Quarterly Mar 22 144.64 166.00 126.80 146.00 7 -- -- --
Quarterly Jun 22 189.22 203.00 160.00 193.67 7 -- -- --
Quarterly Sep 22 198.00 212.90 181.00 199.70 7 -- -- --
Quarterly Dec 21 129.02 143.00 116.00 129.00 9 -- -- --

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual Dec 20 494.00 520.26 -5.05
Annual Dec 19 704.00 739.42 -4.79
Annual Dec 18 1,031.00 844.15 22.13
Quarterly Sep 21 187.00 177.78 5.18
Quarterly Jun 21 180.00 162.23 10.95
Quarterly Mar 21 258.00 128.55 100.70
Quarterly Dec 20 140.00 139.78 0.16

Reference Information - EBITDA

Last Actual (FY0): 976.00
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 1,215.43 1,299.17 1,158.00 1,215.72 10 -- -- --
Annual Dec 22 1,157.62 1,230.59 1,100.00 1,155.00 13 -- -- --
Annual Dec 21 1,110.94 1,133.00 1,053.00 1,122.00 11 -- -- --
Quarterly Mar 22 265.23 292.77 244.80 263.00 9 -- -- --
Quarterly Jun 22 307.95 325.00 270.00 311.00 9 -- -- --
Quarterly Sep 22 314.85 331.00 295.00 317.70 9 -- -- --
Quarterly Dec 21 248.11 260.56 234.30 248.00 11 -- -- --

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual Dec 20 976.00 993.85 -1.80
Annual Dec 19 1,213.00 1,243.97 -2.49
Annual Dec 18 1,538.00 1,363.65 12.79
Quarterly Sep 21 304.00 295.93 2.73
Quarterly Jun 21 297.00 280.12 6.03
Quarterly Mar 21 373.00 246.26 51.46
Quarterly Dec 20 259.00 253.68 2.10

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 1.57
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 2.17 2.30 2.00 2.18 4 -- -- --
Annual Dec 22 1.98 2.09 1.90 1.95 7 -- -- --
Annual Dec 21 0.98 1.04 0.94 0.98 6 -- -- --
Quarterly Mar 22 0.39 0.43 0.33 0.40 6 -- -- --
Quarterly Jun 22 0.58 0.59 0.57 0.58 6 -- -- --
Quarterly Sep 22 0.60 0.65 0.56 0.59 6 -- -- --
Quarterly Dec 21 0.34 0.36 0.32 0.34 6 -- -- --

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 1.57 2.12 -25.82
Annual Dec 19 -2.56 -1.16 -119.93
Annual Dec 18 1.59 2.26 -29.65
Quarterly Sep 21 0.48 0.51 -5.88
Quarterly Jun 21 0.73 0.47 56.15
Quarterly Mar 21 -0.62 0.31 -300.00
Quarterly Dec 20 -0.18 0.37 -149.09

Reference Information - Net Debt

Last Actual (FY0): 4,579.00
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 4,459.38 4,671.10 4,187.05 4,520.00 3 -- -- --
Annual Dec 22 4,438.23 4,723.40 4,035.00 4,497.26 4 -- -- --
Annual Dec 21 4,185.47 4,231.29 4,137.00 4,186.80 4 -- -- --
Quarterly Dec 21 4,187.00 4,225.00 4,149.00 4,187.00 2 -- -- --

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual Dec 20 4,579.00 4,540.94 0.84
Annual Dec 19 5,008.00 4,986.37 0.43
Annual Dec 18 4,829.00 4,763.80 1.37
Quarterly Sep 21 4,304.00 4,439.00 -3.04
Quarterly Jun 21 4,531.00 4,689.50 -3.38
Quarterly Mar 21 4,606.00 4,974.50 -7.41
Quarterly Dec 20 4,579.00 4,524.50 1.20

Reference Information - Net Income

Last Actual (FY0): 194.00
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 23 365.61 464.00 323.00 355.38 9 -- -- --
Annual Dec 22 310.10 335.39 301.00 305.00 12 -- -- --
Annual Dec 21 278.06 294.00 166.67 289.00 11 -- -- --
Quarterly Mar 22 61.27 70.00 51.35 60.00 5 -- -- --
Quarterly Jun 22 88.23 95.00 73.00 91.00 5 -- -- --
Quarterly Sep 22 94.49 101.00 88.20 96.00 5 -- -- --
Quarterly Dec 21 52.35 56.00 48.80 52.00 9 -- -- --

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual Dec 20 194.00 184.26 5.29
Annual Dec 19 351.00 342.75 2.41
Annual Dec 18 441.00 442.62 -0.37
Quarterly Sep 21 94.00 82.31 14.20
Quarterly Jun 21 87.00 75.02 15.98
Quarterly Mar 21 57.00 49.53 15.09
Quarterly Dec 20 63.00 55.77 12.96

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 Sep 22 -- -- -- -- -- -- -- --
Quarterly Jun 22 -- -- -- -- -- -- -- --
Quarterly Mar 22 -- -- -- -- -- -- -- --
Quarterly Dec 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): 40.21
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 44.02 79.50 30.40 33.09 4 -- -- --
Annual Dec 22 47.25 69.60 36.00 41.69 4 -- -- --
Annual Dec 21 55.29 80.55 32.04 57.60 5 -- -- --

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual Dec 20 40.21 51.65 -11.44
Annual Dec 19 47.95 38.37 9.58
Annual Dec 18 48.28 42.87 5.41

Reference Information - Sales

Last Actual (FY0): 6,091.00
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 6,548.29 6,847.00 6,141.00 6,593.50 10 -- -- --
Annual Dec 22 6,420.93 6,640.60 6,197.00 6,414.00 13 -- -- --
Annual Dec 21 6,294.27 6,341.40 6,245.40 6,295.00 13 -- -- --
Quarterly Mar 22 1,539.11 1,608.30 1,474.00 1,538.90 9 -- -- --
Quarterly Jun 22 1,685.31 1,772.00 1,631.00 1,674.90 9 -- -- --
Quarterly Sep 22 1,632.83 1,703.70 1,573.00 1,618.10 9 -- -- --
Quarterly Dec 21 1,520.37 1,572.40 1,471.00 1,526.00 11 -- -- --

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual Dec 20 6,091.00 6,071.78 0.32
Annual Dec 19 6,691.00 6,674.56 0.25
Annual Dec 18 6,877.00 6,922.43 -0.66
Quarterly Sep 21 1,609.00 1,623.87 -0.92
Quarterly Jun 21 1,660.00 1,560.56 6.37
Quarterly Mar 21 1,500.00 1,457.50 2.92
Quarterly Dec 20 1,497.00 1,480.29 1.13

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 9.47 6.39 5.93

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 55.37 7.66 12.31

Copyright Refinitiv