Earnings Estimates

Analyst Ratings

Mean Recommendation:

2.93

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 0.12 0.49 -1.65 0.41 7 1 1 -3.45
Annual Dec 22 -0.09 0.32 -1.91 0.19 7 3 1 0.16
Annual Dec 21 -0.69 -0.41 -1.66 -0.55 7 2 1 0.56
Quarterly Mar 22 -0.16 -- -0.57 -0.03 4 1 1 23.54
Quarterly Jun 22 -0.03 0.16 -0.44 0.08 4 -- 2 -14.71
Quarterly Sep 21 -0.17 -0.02 -0.64 -0.08 6 2 1 0.70
Quarterly Dec 21 -0.13 0.03 -0.58 -0.05 6 2 1 3.65

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 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
Quarterly Sep 20 -0.43 -0.33 -31.56

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 10.50 13.97 8.06 9.99 4 -- 1 -0.05
Annual Dec 22 10.36 13.93 8.18 9.67 4 -- 1 -0.14
Annual Dec 21 10.32 13.90 8.31 9.53 4 -- 1 -0.22
Quarterly Sep 21 9.62 9.67 9.56 9.62 2 -- -- 0.58
Quarterly Dec 21 9.72 9.96 9.47 9.72 2 -- -- 2.59

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 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
Quarterly Sep 20 9.68 10.62 -8.79

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 0.39 0.96 -0.18 0.39 2 -- -- --
Annual Dec 22 0.28 0.76 -0.59 0.68 3 -- -- --
Annual Dec 21 -0.87 0.15 -2.73 -0.02 3 1 -- 3.35
Quarterly Mar 22 0.12 0.12 0.12 0.12 1 -- -- --
Quarterly Jun 22 0.20 0.20 0.20 0.20 1 -- -- --
Quarterly Sep 21 0.10 0.10 0.10 0.10 1 1 -- 150.00
Quarterly Dec 21 0.12 0.12 0.12 0.12 1 1 -- 50.00

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 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
Quarterly Sep 20 -0.24 -0.18 -33.33

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 0.18 0.52 -- 0.02 8 -- -- --
Annual Dec 22 0.12 0.44 -- -- 10 -- -- --
Annual Dec 21 0.00 0.03 -- -- 10 -- -- --
Quarterly Mar 22 0.01 0.02 -- -- 3 -- -- --
Quarterly Jun 22 0.05 0.10 -- 0.05 3 -- -- --
Quarterly Sep 21 0.00 0.02 -- -- 5 -- -- --
Quarterly Dec 21 0.00 0.02 -- -- 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 Jun 21 -- -- --
Quarterly Mar 21 -- -- --
Quarterly Dec 20 -- -- --
Quarterly Sep 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 95.37 167.00 -319.72 132.55 11 2 3 -1.06
Annual Dec 22 49.49 126.90 -380.28 84.49 12 4 1 0.05
Annual Dec 21 -89.74 -39.50 -313.87 -70.51 12 4 1 2.45
Quarterly Mar 22 -12.94 7.50 -116.11 3.65 7 2 1 -0.08
Quarterly Jun 22 16.10 48.44 -86.88 30.60 7 -- 3 -13.24
Quarterly Sep 21 -17.67 8.40 -127.84 -4.37 9 3 -- 14.44
Quarterly Dec 21 -12.67 19.40 -118.66 -2.20 9 3 -- 15.74

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 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
Quarterly Sep 20 -78.57 -59.10 -32.93

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 23 277.08 306.40 259.00 270.00 11 2 3 -0.45
Annual Dec 22 227.28 265.00 183.80 225.00 13 3 3 -0.33
Annual Dec 21 69.68 96.80 52.11 66.21 13 5 1 8.19
Quarterly Mar 22 38.79 47.10 33.84 38.24 6 1 1 -1.37
Quarterly Jun 22 65.08 75.00 52.17 64.15 6 -- 2 -1.67
Quarterly Sep 21 31.78 47.00 20.81 31.11 9 2 1 19.29
Quarterly Dec 21 34.75 54.90 27.00 33.03 8 3 -- 3.79

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 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
Quarterly Sep 20 -36.20 -28.37 -27.57

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 -0.09 0.49 -1.65 0.40 4 -- -- --
Annual Dec 22 -0.30 0.32 -1.91 0.20 4 -- 1 -6.96
Annual Dec 21 -0.82 -0.41 -1.66 -0.60 4 1 -- 1.51
Quarterly Mar 22 -0.29 -- -0.57 -0.29 2 -- 1 -1.79
Quarterly Jun 22 -0.17 0.11 -0.44 -0.17 2 -- 1 -10.00
Quarterly Sep 21 -0.16 0.07 -0.64 -0.09 5 2 -- 29.89
Quarterly Dec 21 -0.12 0.08 -0.58 -0.05 5 2 -- 30.29

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 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
Quarterly Sep 20 -0.43 -0.30 -45.27

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 23 528.73 816.21 255.00 517.60 6 1 2 -0.01
Annual Dec 22 564.12 832.71 386.00 558.60 5 2 -- 0.63
Annual Dec 21 615.37 849.93 497.00 551.40 5 1 1 0.10
Quarterly Sep 21 590.00 652.00 528.00 590.00 2 -- -- --
Quarterly Dec 21 597.00 650.00 544.00 597.00 2 -- -- --

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 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
Quarterly Sep 20 485.92 474.50 2.41

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 45.26 113.30 -377.80 92.76 10 2 2 0.10
Annual Dec 22 1.21 70.50 -437.72 40.41 11 3 1 117.37
Annual Dec 21 -136.91 -81.50 -366.17 -118.01 11 3 1 1.10
Quarterly Mar 22 -21.89 21.93 -130.23 -6.38 6 -- 2 -2.85
Quarterly Jun 22 3.99 36.76 -101.31 21.80 6 -- 1 309.93
Quarterly Sep 21 -33.44 -3.90 -141.80 -17.40 7 1 -- 3.66
Quarterly Dec 21 -21.99 20.95 -132.73 -11.85 8 2 -- 3.65

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 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
Quarterly Sep 20 -92.48 -72.15 -28.18

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): -18.06
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 5.09 9.60 3.50 4.08 6 -- -- 1.51
Annual Dec 22 2.85 5.00 1.70 2.54 6 -- -- 3.62
Annual Dec 21 -4.60 0.41 -6.50 -5.60 7 -- -- -0.57
Quarterly Sep 21 2.60 2.60 2.60 2.60 1 -- -- --
Quarterly Dec 21 4.50 4.50 4.50 4.50 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

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 23 975.97 1,068.00 879.21 972.98 10 1 1 0.08
Annual Dec 22 847.36 979.00 736.35 853.15 11 -- 2 -0.13
Annual Dec 21 503.82 581.00 435.00 513.07 11 1 1 -0.51
Quarterly Mar 22 176.18 217.00 147.69 172.15 7 -- 1 -0.21
Quarterly Jun 22 231.56 270.01 161.17 229.79 7 -- 1 -0.37
Quarterly Sep 21 155.44 205.00 117.75 153.64 10 2 -- -0.06
Quarterly Dec 21 166.40 208.00 133.00 162.71 10 2 -- -1.63

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 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
Quarterly Sep 20 28.91 51.45 -43.81

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 Jun 22 -- -- -- -- -- -- -- --
Quarterly Mar 22 -- -- -- -- -- -- -- --
Quarterly Dec 21 -- -- -- -- -- -- -- --
Quarterly Sep 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 Jun 22 -- -- -- -- -- -- -- --
Quarterly Mar 22 -- -- -- -- -- -- -- --
Quarterly Dec 21 -- -- -- -- -- -- -- --
Quarterly Sep 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 Jun 22 -- -- -- -- -- -- -- --
Quarterly Mar 22 -- -- -- -- -- -- -- --
Quarterly Dec 21 -- -- -- -- -- -- -- --
Quarterly Sep 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