Earnings Estimates

Analyst Ratings

Mean Recommendation:

3.00

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 0.43 0.64 0.20 0.44 4 2 -- 18.82
Annual Dec 22 0.14 0.31 0.03 0.13 8 3 -- 32.61
Annual Dec 21 -0.63 -0.53 -0.76 -0.64 7 2 1 0.93
Quarterly Mar 22 -0.04 0.01 -0.06 -0.06 3 1 -- -32.12
Quarterly Jun 21 -0.22 -0.19 -0.27 -0.21 6 1 1 -0.23
Quarterly Sep 21 -0.11 -0.08 -0.15 -0.12 6 1 1 -3.98
Quarterly Dec 21 -0.06 -0.03 -0.08 -0.06 6 -- -- --

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 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
Quarterly Jun 20 -0.55 -0.43 -27.96

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 10.97 14.39 7.55 10.97 2 -- -- --
Annual Dec 22 10.02 14.35 7.76 8.99 4 -- -- --
Annual Dec 21 10.03 14.15 7.99 8.99 4 -- -- --
Quarterly Jun 21 9.07 9.07 9.07 9.07 1 -- -- --
Quarterly Sep 21 8.95 8.95 8.95 8.95 1 -- -- --
Quarterly Dec 21 8.90 8.90 8.90 8.90 1 -- -- --

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 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
Quarterly Jun 20 10.10 10.60 -4.72

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 -0.59 -0.59 -0.59 -0.59 1 -- -- --
Annual Dec 22 0.09 0.81 -1.30 0.75 3 1 -- 30.00
Annual Dec 21 -1.18 -0.11 -3.11 -0.32 3 1 -- 1.12
Quarterly Mar 22 0.14 0.14 0.14 0.14 1 1 -- 7.69
Quarterly Jun 21 -0.07 -0.07 -0.07 -0.07 1 1 -- 12.50
Quarterly Sep 21 0.02 0.02 0.02 0.02 1 1 -- 0.00
Quarterly Dec 21 0.12 0.12 0.12 0.12 1 1 -- 20.00

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 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
Quarterly Jun 20 -0.15 -0.21 28.57

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 0.16 0.48 -- 0.02 6 -- -- --
Annual Dec 22 0.16 0.30 -- 0.18 6 -- -- -0.84
Annual Dec 21 -- -- -- -- 9 -- -- 0.00
Quarterly Mar 22 -- -- -- -- 1 -- -- 0.00
Quarterly Jun 21 -- -- -- -- 4 -- -- 0.00
Quarterly Sep 21 -- -- -- -- 4 -- -- 0.00
Quarterly Dec 21 -- -- -- -- 4 -- -- -100.00

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 Mar 21 -- -- --
Quarterly Dec 20 -- -- --
Quarterly Sep 20 -- -- --
Quarterly Jun 20 -- 0.03 -25.00

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 23 137.26 157.70 102.53 146.67 7 2 1 9.57
Annual Dec 22 79.26 105.00 55.13 80.37 12 4 -- 13.73
Annual Dec 21 -94.59 -79.00 -115.20 -91.24 12 4 -- 2.05
Quarterly Mar 22 2.78 9.60 -5.45 2.06 6 1 1 -27.21
Quarterly Jun 21 -32.27 -24.70 -41.21 -30.28 10 3 -- 2.62
Quarterly Sep 21 -14.20 -5.10 -23.30 -12.85 10 3 -- -0.06
Quarterly Dec 21 -2.03 3.60 -7.20 -2.32 10 1 2 -1.83

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 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
Quarterly Jun 20 -104.87 -76.94 -36.31

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 23 268.35 291.80 243.07 263.78 8 4 1 3.34
Annual Dec 22 216.18 270.00 184.75 211.93 13 7 1 3.96
Annual Dec 21 44.40 80.00 16.94 40.43 13 6 2 10.29
Quarterly Mar 22 38.46 53.20 27.10 38.02 6 2 2 -0.35
Quarterly Jun 21 5.65 35.00 -9.02 5.10 11 3 -- 287.49
Quarterly Sep 21 19.40 27.83 9.70 19.71 10 3 1 -0.59
Quarterly Dec 21 32.54 41.30 27.00 32.05 10 2 2 -0.77

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 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
Quarterly Jun 20 -47.00 -41.55 -13.12

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 0.44 0.44 0.44 0.44 1 -- -- --
Annual Dec 22 0.14 0.30 0.03 0.10 5 -- -- --
Annual Dec 21 -0.64 -0.56 -0.70 -0.65 4 -- -- --
Quarterly Mar 22 -0.06 -0.06 -0.06 -0.06 1 -- -- --
Quarterly Jun 21 -0.21 -0.19 -0.24 -0.21 4 -- -- --
Quarterly Sep 21 -0.11 -0.08 -0.13 -0.12 4 -- -- --
Quarterly Dec 21 -0.06 -0.03 -0.08 -0.07 4 -- -- --

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 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
Quarterly Jun 20 -0.55 -0.38 -44.74

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 23 751.75 924.98 632.00 725.02 4 -- 1 -1.39
Annual Dec 22 709.95 928.77 554.00 706.00 5 -- -- 10.30
Annual Dec 21 713.04 929.91 600.00 650.00 5 -- -- 7.65
Quarterly Jun 21 633.50 646.00 621.00 633.50 2 -- -- --
Quarterly Sep 21 645.00 652.00 638.00 645.00 2 -- -- --
Quarterly Dec 21 645.00 650.00 640.00 645.00 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 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
Quarterly Jun 20 493.58 323.50 52.57

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 80.56 99.90 43.80 90.10 7 3 1 9.84
Annual Dec 22 26.96 63.50 6.14 26.10 11 4 -- 33.60
Annual Dec 21 -139.22 -119.80 -160.10 -135.63 11 4 -- -0.07
Quarterly Mar 22 -10.24 -4.30 -16.96 -9.86 4 1 1 -13.42
Quarterly Jun 21 -43.16 -35.68 -50.40 -41.44 8 2 -- 0.03
Quarterly Sep 21 -25.09 -16.30 -35.20 -25.86 8 2 -- -2.57
Quarterly Dec 21 -14.51 -7.10 -19.10 -16.16 8 1 1 -4.03

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 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
Quarterly Jun 20 -118.55 -73.35 -61.62

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): -18.06
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 5.13 9.80 2.60 3.00 3 -- -- 1.99
Annual Dec 22 2.17 4.20 0.44 2.00 5 -- -- 5.86
Annual Dec 21 -5.77 -1.30 -8.13 -6.85 6 -- -- 1.73

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 23 956.18 1,106.00 840.50 965.90 7 3 1 2.50
Annual Dec 22 828.13 985.00 706.25 826.96 11 4 1 3.89
Annual Dec 21 461.94 523.14 402.30 470.07 11 3 3 2.65
Quarterly Mar 22 174.87 229.00 147.69 164.11 6 3 -- 7.40
Quarterly Jun 21 102.34 148.28 75.00 98.92 9 3 1 9.43
Quarterly Sep 21 139.92 166.09 112.00 145.80 9 3 1 0.93
Quarterly Dec 21 164.78 186.40 149.69 163.20 9 3 1 2.23

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 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
Quarterly Jun 20 10.42 22.59 -53.85

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