First Call Estimates

Reference Information - Earnings Per Share

Last Actual (FY0): 2.45
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 3.81 4.00 3.70 3.74 3 -- -- 3.06
Annual Dec 22 3.36 3.47 3.20 3.42 3 -- 1 -2.37
Annual Dec 21 2.82 2.96 2.74 2.80 4 -- 1 -1.20
Quarterly Mar 22 0.75 0.78 0.72 0.75 2 -- 1 -5.06
Quarterly Jun 22 0.80 0.83 0.77 0.80 2 -- 1 -4.19
Quarterly Sep 22 0.85 0.86 0.83 0.85 2 -- 1 -4.52
Quarterly Dec 21 0.79 0.82 0.76 0.78 3 -- 1 -0.84

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 2.45 2.42 1.10
Annual Dec 19 2.75 2.67 2.87
Annual Dec 18 0.89 1.05 -15.24
Quarterly Sep 21 0.83 0.78 6.41
Quarterly Jun 21 0.74 0.65 14.73
Quarterly Mar 21 0.58 0.59 -2.25
Quarterly Dec 20 0.80 0.77 3.45

Reference Information - Book Value Per Share

Last Actual (FY0): 28.08
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 30.24 35.86 26.66 28.21 3 -- -- -3.25
Annual Dec 22 29.04 32.68 25.39 29.04 2 -- -- --
Annual Dec 21 27.53 29.96 25.09 27.53 2 -- -- --
Quarterly Mar 22 30.59 30.59 30.59 30.59 1 -- -- --
Quarterly Jun 22 31.21 31.21 31.21 31.21 1 -- -- --
Quarterly Sep 22 31.94 31.94 31.94 31.94 1 -- -- --
Quarterly Dec 21 29.79 29.96 29.61 29.79 2 -- -- --

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 28.08 26.82 4.69
Annual Dec 19 25.30 21.76 16.26
Annual Dec 18 22.49 20.82 8.02
Quarterly Sep 21 30.11 28.90 4.18
Quarterly Jun 21 29.04 28.25 2.81
Quarterly Mar 21 28.32 27.86 1.67
Quarterly Dec 20 28.08 27.21 3.20

Reference Information - Cash Flow Per Share

Last Actual (FY0): 1.06
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 22 7.10 7.10 7.10 7.10 1 -- -- --
Annual Dec 21 2.02 2.02 2.02 2.02 1 -- -- --
Quarterly Dec 21 3.02 3.02 3.02 3.02 1 -- -- --

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 1.06 1.76 -39.77
Annual Dec 19 4.33 4.06 6.65
Annual Dec 18 3.97 3.83 3.66
Quarterly Sep 21 0.45 0.62 -27.42
Quarterly Jun 21 0.45 0.93 -51.61
Quarterly Mar 21 1.91 0.39 389.74
Quarterly Dec 20 0.92 1.62 -43.21

Reference Information - Dividend Per Share

Last Actual (FY0): --
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 -- -- -- -- -- -- -- --
Annual Dec 22 -- -- -- -- -- -- -- --
Annual Dec 21 -- -- -- -- -- -- -- --
Quarterly Sep 22 -- -- -- -- -- -- -- --
Quarterly Jun 22 -- -- -- -- -- -- -- --
Quarterly Mar 22 -- -- -- -- -- -- -- --
Quarterly Dec 21 -- -- -- -- -- -- -- --

Actuals - Dividend Per Share

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

Reference Information - EBIT

Last Actual (FY0): 45.51
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 66.74 75.00 58.48 66.74 2 -- 1 -12.18
Annual Dec 22 58.65 63.00 54.30 58.65 2 -- 1 -8.36
Annual Dec 21 48.21 51.00 45.41 48.21 2 -- -- -5.48
Quarterly Mar 22 14.00 14.00 14.00 14.00 1 -- -- --
Quarterly Jun 22 16.00 16.00 16.00 16.00 1 -- -- --
Quarterly Sep 22 17.00 17.00 17.00 17.00 1 -- -- --
Quarterly Dec 21 14.00 14.00 14.00 14.00 1 -- -- --

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual Dec 20 45.51 47.58 -4.36
Annual Dec 19 56.23 55.91 0.57
Annual Dec 18 24.50 25.18 -2.71
Quarterly Sep 21 14.07 13.62 3.29
Quarterly Jun 21 13.09 12.54 4.39
Quarterly Mar 21 11.09 12.12 -8.55
Quarterly Dec 20 11.59 13.05 -11.17

Reference Information - EBITDA

Last Actual (FY0): 87.91
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 92.84 114.80 58.48 105.23 3 -- 1 -16.30
Annual Dec 22 90.93 108.84 54.30 100.30 4 -- 1 -12.32
Annual Dec 21 81.03 93.84 45.41 92.44 4 -- -- -12.78
Quarterly Mar 22 23.39 23.39 23.39 23.39 1 -- -- --
Quarterly Jun 22 24.05 24.05 24.05 24.05 1 -- -- --
Quarterly Sep 22 24.82 24.82 24.82 24.82 1 -- -- --
Quarterly Dec 21 24.67 25.65 23.70 24.67 2 -- -- --

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual Dec 20 87.91 87.22 0.79
Annual Dec 19 92.29 91.70 0.64
Annual Dec 18 70.67 64.92 8.85
Quarterly Sep 21 23.87 24.31 -1.80
Quarterly Jun 21 23.38 22.62 3.36
Quarterly Mar 21 21.14 22.13 -4.48
Quarterly Dec 20 22.76 22.24 2.32

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 2.45
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 3.85 4.20 3.62 3.74 3 1 -- -0.82
Annual Dec 22 3.46 3.69 3.12 3.51 4 1 -- 0.61
Annual Dec 21 2.79 2.86 2.74 2.79 4 -- -- -0.62
Quarterly Mar 22 0.70 0.70 0.70 0.70 2 -- 1 -3.45
Quarterly Jun 22 0.81 0.87 0.75 0.81 2 1 -- 1.25
Quarterly Sep 22 0.89 0.97 0.81 0.89 2 1 -- 2.89
Quarterly Dec 21 0.79 0.84 0.76 0.78 3 -- -- --

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 2.45 2.42 1.10
Annual Dec 19 2.75 2.64 4.27
Annual Dec 18 0.77 1.05 -26.67
Quarterly Sep 21 0.78 0.71 9.86
Quarterly Jun 21 0.69 0.65 6.98
Quarterly Mar 21 0.55 0.59 -6.25
Quarterly Dec 20 0.80 0.77 3.42

Reference Information - Net Debt

Last Actual (FY0): 262.46
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 23 168.00 168.00 168.00 168.00 1 1 -- 9.09
Annual Dec 22 190.92 200.00 181.85 190.92 2 -- 1 -1.55
Annual Dec 21 232.14 256.28 208.00 232.14 2 -- 1 -7.01
Quarterly Dec 21 256.28 256.28 256.28 256.28 1 -- -- --

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual Dec 20 262.46 255.16 2.86
Annual Dec 19 268.30 242.74 10.53
Annual Dec 18 219.03 217.73 0.60
Quarterly Sep 21 289.07 284.89 1.47
Quarterly Jun 21 292.69 287.77 1.71
Quarterly Mar 21 294.37 262.13 12.30
Quarterly Dec 20 262.46 256.32 2.39

Reference Information - Net Income

Last Actual (FY0): 29.17
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 50.75 56.56 44.93 50.75 2 -- -- -10.28
Annual Dec 22 45.00 48.33 41.67 45.00 2 -- -- -6.89
Annual Dec 21 37.33 41.74 32.92 37.33 2 -- -- -10.57
Quarterly Mar 22 10.45 10.45 10.45 10.45 1 -- -- --
Quarterly Jun 22 11.63 11.63 11.63 11.63 1 -- -- --
Quarterly Sep 22 12.50 12.50 12.50 12.50 1 -- -- --
Quarterly Dec 21 11.32 11.32 11.32 11.32 1 -- -- --

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual Dec 20 29.17 28.91 0.93
Annual Dec 19 32.46 31.44 3.25
Annual Dec 18 10.38 14.31 -27.43
Quarterly Sep 21 10.15 9.62 5.29
Quarterly Jun 21 9.00 8.87 1.29
Quarterly Mar 21 7.08 7.20 -1.28
Quarterly Dec 20 9.65 9.22 4.29

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 22 58.25 58.25 58.25 58.25 1 -- -- --

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): 9.38
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 16.30 16.30 16.30 16.30 1 -- -- --
Annual Dec 22 14.10 14.10 14.10 14.10 1 -- -- --
Annual Dec 21 10.20 10.20 10.20 10.20 1 -- -- --

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual Dec 20 9.38 10.00 -0.62
Annual Dec 19 11.81 14.40 -2.59
Annual Dec 18 4.22 10.00 -5.78

Reference Information - Sales

Last Actual (FY0): 628.94
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 23 734.39 755.40 716.78 730.99 3 1 -- 1.10
Annual Dec 22 700.05 723.50 675.39 700.65 4 1 -- 0.65
Annual Dec 21 650.42 653.16 645.90 651.32 4 -- -- 0.01
Quarterly Mar 22 168.61 173.90 163.32 168.61 2 1 -- 1.17
Quarterly Jun 22 172.86 179.10 166.62 172.86 2 1 -- 1.20
Quarterly Sep 22 176.96 183.10 170.82 176.96 2 1 -- 1.43
Quarterly Dec 21 169.64 172.59 165.33 171.00 3 -- -- --

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual Dec 20 628.94 629.06 -0.02
Annual Dec 19 721.09 718.70 0.33
Annual Dec 18 629.31 621.57 1.24
Quarterly Sep 21 163.23 163.80 -0.35
Quarterly Jun 21 160.19 159.51 0.43
Quarterly Mar 21 157.15 156.47 0.43
Quarterly Dec 20 157.79 157.92 -0.09

Copyright Refinitiv

Privacy Policy         Terms of Use