Earnings Estimates

Analyst Ratings

Mean Recommendation:

3.14

Sell

Strong Buy

Reference Information - Earnings Per Share

Last Actual (FY0): -1.93
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 0.35 0.47 0.25 0.35 7 1 -- 0.41
Annual Dec 22 0.17 0.21 0.11 0.18 6 -- 2 -4.93
Annual Dec 21 -0.58 -0.53 -0.62 -0.58 7 -- 1 -0.17
Quarterly Mar 22 -0.03 -- -0.07 -0.03 4 -- 1 -17.27
Quarterly Jun 22 0.05 0.10 -0.01 0.06 4 -- -- --
Quarterly Sep 22 0.07 0.08 0.05 0.07 4 -- -- --
Quarterly Dec 21 -0.04 0.01 -0.06 -0.04 6 1 -- 2.24

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 -1.93 -2.02 4.52
Annual Dec 19 0.54 0.49 9.61
Annual Dec 18 1.05 0.84 24.83
Quarterly Sep 21 -0.13 -0.17 21.92
Quarterly Jun 21 -0.16 -0.21 22.71
Quarterly Mar 21 -0.26 -0.31 15.36
Quarterly Dec 20 -0.19 -0.35 45.00

Reference Information - Book Value Per Share

Last Actual (FY0): 9.50
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 10.53 14.32 8.09 9.86 4 -- -- --
Annual Dec 22 10.39 14.17 8.18 9.60 4 -- -- --
Annual Dec 21 10.36 14.03 8.26 9.58 4 -- -- --
Quarterly Dec 21 11.04 13.70 9.49 9.93 3 -- -- 13.70

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 9.50 10.16 -6.43
Annual Dec 19 11.45 11.43 0.21
Annual Dec 18 11.67 11.67 -0.03
Quarterly Sep 21 9.40 9.62 -2.22
Quarterly Jun 21 9.42 9.07 3.88
Quarterly Mar 21 9.21 9.22 -0.08
Quarterly Dec 20 9.50 9.78 -2.84

Reference Information - Cash Flow Per Share

Last Actual (FY0): -0.54
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 0.43 0.83 0.02 0.43 2 -- -- --
Annual Dec 22 0.29 0.68 -0.39 0.58 3 -- 1 -3.33
Annual Dec 21 -0.78 0.18 -2.47 -0.04 3 1 -- 0.85
Quarterly Mar 22 0.11 0.11 0.11 0.11 1 -- 1 -15.38
Quarterly Jun 22 0.20 0.20 0.20 0.20 1 -- 1 -4.76
Quarterly Sep 22 0.14 0.14 0.14 0.14 1 -- 1 -6.67
Quarterly Dec 21 0.15 0.15 0.15 0.15 1 1 -- 25.00

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 -0.54 -1.01 46.71
Annual Dec 19 1.29 1.14 13.16
Annual Dec 18 1.35 1.15 17.39
Quarterly Sep 21 0.10 0.10 --
Quarterly Jun 21 0.11 0.02 93.00
Quarterly Mar 21 -0.18 -0.15 -20.00
Quarterly Dec 20 -0.14 -0.22 36.36

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 0.21 0.53 -- 0.04 9 -- -- --
Annual Dec 22 0.14 0.44 -- -- 10 -- -- --
Annual Dec 21 0.01 0.05 -- -- 10 -- -- --
Quarterly Mar 22 0.01 0.04 -- -- 3 -- -- --
Quarterly Jun 22 0.04 0.06 -- 0.05 3 -- -- --
Quarterly Sep 22 0.05 0.09 -- 0.05 3 -- -- --
Quarterly Dec 21 0.01 0.05 -- -- 5 -- -- --

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 0.05 0.06 -5.56
Annual Dec 19 0.74 0.70 6.39
Annual Dec 18 0.69 0.67 2.53
Quarterly Sep 21 -- 0.00 -4.00
Quarterly Jun 21 -- -- --
Quarterly Mar 21 -- -- --
Quarterly Dec 20 -- -- --

Reference Information - EBIT

Last Actual (FY0): -393.89
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 23 135.26 161.20 110.00 137.09 12 1 -- 1.43
Annual Dec 22 83.18 108.30 51.82 86.36 12 -- 3 -1.89
Annual Dec 21 -75.86 -65.50 -83.93 -76.92 12 1 2 0.43
Quarterly Mar 22 3.76 10.34 -1.98 1.90 7 -- 2 -25.80
Quarterly Jun 22 28.77 39.10 14.99 32.00 7 -- 1 -0.88
Quarterly Sep 22 27.64 38.02 9.87 31.68 7 -- 1 -0.99
Quarterly Dec 21 5.11 16.10 -1.80 4.71 9 1 1 13.92

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual Dec 20 -393.89 -351.16 -12.17
Annual Dec 19 162.09 158.39 2.33
Annual Dec 18 183.28 177.55 3.23
Quarterly Sep 21 -13.77 -17.61 21.81
Quarterly Jun 21 -18.78 -29.29 35.89
Quarterly Mar 21 -47.44 -52.84 10.23
Quarterly Dec 20 -69.81 -63.54 -9.86

Reference Information - EBITDA

Last Actual (FY0): -88.15
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 23 267.59 291.83 229.00 268.25 13 -- 1 0.00
Annual Dec 22 216.89 248.40 189.00 218.28 14 -- 3 -0.73
Annual Dec 21 72.54 89.60 58.00 71.29 14 2 1 0.43
Quarterly Mar 22 37.48 45.36 31.61 37.40 7 -- 2 -4.50
Quarterly Jun 22 63.42 71.00 51.11 66.02 7 -- 1 -0.40
Quarterly Sep 22 59.88 70.97 41.49 58.72 7 -- 1 -0.46
Quarterly Dec 21 38.96 53.60 32.22 34.54 9 2 -- 1.81

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual Dec 20 -88.15 -101.00 12.73
Annual Dec 19 320.24 317.36 0.91
Annual Dec 18 331.84 328.01 1.17
Quarterly Sep 21 35.36 31.21 13.30
Quarterly Jun 21 15.32 8.15 71.68
Quarterly Mar 21 -14.66 -18.99 22.80
Quarterly Dec 20 -19.09 -31.91 40.17

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): -1.93
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 0.33 0.38 0.25 0.35 4 -- -- --
Annual Dec 22 0.17 0.21 0.11 0.20 3 -- -- --
Annual Dec 21 -0.59 -0.55 -0.62 -0.60 4 -- -- --
Quarterly Mar 22 -0.02 -0.01 -0.03 -0.02 2 -- -- --
Quarterly Jun 22 0.05 0.10 -0.01 0.05 2 -- -- --
Quarterly Sep 22 0.06 0.06 0.05 0.06 2 -- -- -25.00
Quarterly Dec 21 -0.03 0.01 -0.06 -0.04 4 -- -- -306.25

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 -1.93 -2.11 8.31
Annual Dec 19 0.54 0.56 -4.14
Annual Dec 18 1.05 0.85 23.89
Quarterly Sep 21 -0.13 -0.16 16.67
Quarterly Jun 21 -0.16 -0.16 -1.27
Quarterly Mar 21 -0.26 -0.29 8.77
Quarterly Dec 20 -0.19 -0.34 44.12

Reference Information - Net Debt

Last Actual (FY0): 391.95
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 23 508.94 911.61 135.00 480.30 6 -- -- --
Annual Dec 22 575.39 970.37 242.00 524.40 6 -- -- --
Annual Dec 21 593.25 867.81 294.00 562.90 6 -- -- --
Quarterly Dec 21 392.00 490.00 294.00 392.00 2 -- -- 33.33

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual Dec 20 391.95 483.12 -18.87
Annual Dec 19 169.78 320.48 -47.02
Annual Dec 18 194.76 329.80 -40.95
Quarterly Sep 21 579.19 528.00 9.70
Quarterly Jun 21 596.34 633.50 -5.87
Quarterly Mar 21 439.51 392.00 12.12
Quarterly Dec 20 391.95 518.50 -24.41

Reference Information - Net Income

Last Actual (FY0): -417.52
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 82.96 107.90 56.00 81.90 11 1 2 -0.75
Annual Dec 22 37.68 55.30 4.00 42.80 10 -- 3 -4.92
Annual Dec 21 -127.25 -116.69 -134.00 -129.49 9 -- 2 -0.23
Quarterly Mar 22 -6.51 -1.07 -12.97 -6.40 5 -- 1 -840.03
Quarterly Jun 22 18.38 26.30 -2.01 22.75 5 -- 1 -15.72
Quarterly Sep 22 16.89 25.33 9.80 15.93 5 -- 1 -11.57
Quarterly Dec 21 -7.57 2.20 -13.00 -9.15 7 -- -- -96.47

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual Dec 20 -417.52 -443.47 5.85
Annual Dec 19 122.90 119.25 3.07
Annual Dec 18 237.62 191.28 24.22
Quarterly Sep 21 -29.34 -33.37 12.07
Quarterly Jun 21 -35.12 -42.01 16.41
Quarterly Mar 21 -56.52 -64.74 12.70
Quarterly Dec 20 -41.21 -76.08 45.83

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): -18.06
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 4.75 9.10 2.60 4.34 6 -- -- -0.09
Annual Dec 22 1.67 3.40 -- 1.89 6 -- -- -17.00
Annual Dec 21 -5.08 0.76 -6.78 -6.41 7 -- -- 0.67
Quarterly Dec 21 4.20 4.20 4.20 4.20 1 -- -- --

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual Dec 20 -18.06 -21.65 3.59
Annual Dec 19 4.69 5.60 -0.91
Annual Dec 18 9.14 7.99 1.15
Quarterly Sep 21 -1.64 2.60 -4.24

Reference Information - Sales

Last Actual (FY0): 267.91
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 23 980.78 1,161.48 800.00 962.96 11 1 1 0.25
Annual Dec 22 850.63 977.00 712.00 847.54 11 1 1 0.03
Annual Dec 21 514.57 553.00 487.92 513.79 11 2 -- 0.06
Quarterly Mar 22 181.81 193.62 168.98 180.63 7 -- 1 -1.50
Quarterly Jun 22 222.46 281.00 186.05 219.30 7 -- -- --
Quarterly Sep 22 230.98 266.00 201.40 228.40 7 -- -- 2.67
Quarterly Dec 21 179.55 218.00 152.66 178.53 9 1 -- 2.88

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual Dec 20 267.91 276.57 -3.13
Annual Dec 19 1,115.17 1,109.60 0.50
Annual Dec 18 1,159.05 1,154.70 0.38
Quarterly Sep 21 167.42 156.50 6.98
Quarterly Jun 21 117.21 103.76 12.96
Quarterly Mar 21 50.63 47.82 5.88
Quarterly Dec 20 37.36 47.25 -20.92

Reference Information - Earnings Per Share (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Earnings Per Share (Parent)

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 - Earnings Per Share (Parent)

Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

Reference Information - Net Income (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Net Income (Parent)

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 - Net Income (Parent)

Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

Reference Information - Operating Profit (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Operating Profit (Parent)

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 (Parent)

Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

Reference Information - Sales (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Sales (Parent)

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change

Actuals - Sales (Parent)

Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

Copyright Refinitiv