Earnings Estimates

Analyst Ratings

Mean Recommendation:

2.20

Sell

Strong Buy

Reference Information - EPS

Last Actual (FY0): 13.40
FY0 End Date: 1/1/22
Ind. Annual Div: --
Hist (5 Yr) Growth %: 18.45
Yield (%): --

Analyst Forecasts - EPS

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Jan 25 7.61 8.21 7.00 7.61 2 -- -- --
Annual Jan 24 10.21 12.05 8.00 11.19 5 -- -- --
Annual Jan 23 10.36 11.66 8.50 11.25 5 -- -- --
Quarterly Jan 23 2.95 3.89 2.28 2.82 4 -- -- --
Quarterly Apr 22 1.46 1.84 1.08 1.47 5 -- -- --
Quarterly Jul 22 1.17 1.43 0.84 1.21 4 -- -- --
Quarterly Oct 22 4.48 4.88 3.95 4.55 4 -- -- --

Actuals - EPS

Reported Mean Estimate Surprise % Change
Annual Jan 22 13.40 13.23 1.27
Annual Jan 21 -0.99 -2.31 57.18
Annual Jan 20 5.36 5.11 4.85
Quarterly Jan 22 3.02 2.85 5.96
Quarterly Oct 21 5.43 4.40 23.27
Quarterly Jul 21 1.71 0.55 211.95
Quarterly Apr 21 3.25 0.07 3,184.60

Reference Information - Book Value Per Share

Last Actual (FY0): 16.22
FY0 End Date: 1/1/22
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 Jan 25 30.44 30.44 30.44 30.44 1 -- -- --
Annual Jan 24 27.37 28.30 26.43 27.37 2 -- -- --
Annual Jan 23 21.24 24.14 18.34 21.24 2 -- -- --
Quarterly Jan 23 18.34 18.34 18.34 18.34 1 -- -- --
Quarterly Apr 22 12.76 12.76 12.76 12.76 1 -- -- --
Quarterly Jul 22 20.93 20.93 20.93 20.93 1 -- -- --
Quarterly Oct 22 25.68 25.68 25.68 25.68 1 -- -- --

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual Jan 22 16.22 19.27 -15.83
Annual Jan 21 6.40 11.71 -45.31
Annual Jan 20 15.61 27.60 -43.43
Quarterly Jan 22 16.22 23.85 -31.99
Quarterly Oct 21 15.10 34.88 -56.72
Quarterly Jul 21 11.39 35.54 -67.96
Quarterly Apr 21 9.89 4.41 124.19

Reference Information - Cash Flow Per Share

Last Actual (FY0): 8.96
FY0 End Date: 1/1/22
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 Jan 25 11.11 11.11 11.11 11.11 1 -- -- --
Annual Jan 24 12.18 12.18 12.18 12.18 1 -- -- --
Annual Jan 23 12.58 12.58 12.58 12.58 1 -- -- --
Quarterly Jan 23 2.33 2.33 2.33 2.33 1 -- -- --
Quarterly Apr 22 1.10 1.10 1.10 1.10 1 -- -- --
Quarterly Jul 22 1.14 1.14 1.14 1.14 1 -- -- --
Quarterly Oct 22 4.03 4.03 4.03 4.03 1 -- -- --

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual Jan 22 8.96 17.46 -48.68
Annual Jan 21 -2.40 1.65 -245.45
Annual Jan 20 11.37 10.63 7.01
Quarterly Jan 22 4.53 3.09 46.60
Quarterly Oct 21 4.76 4.39 8.41

Reference Information - Dividend Per Share

Last Actual (FY0): --
FY0 End Date: 1/1/22
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 Jan 25 1.47 2.93 -- 1.47 2 -- -- --
Annual Jan 24 1.47 2.93 -- 1.47 2 -- -- --
Annual Jan 23 -- -- -- -- 2 -- -- 0.00
Quarterly Jan 23 -- -- -- -- 1 -- -- 0.00
Quarterly Apr 22 -- -- -- -- 1 -- -- 0.00
Quarterly Jul 22 -- -- -- -- 1 -- -- 0.00
Quarterly Oct 22 -- -- -- -- 1 -- -- 0.00

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual Jan 22 -- 0.57 -100.00
Annual Jan 21 -- 0.86 -100.00
Annual Jan 20 2.24 2.20 1.66
Quarterly Jan 22 -- 0.57 -100.00
Quarterly Jul 21 -- -- --
Quarterly Apr 21 -- -- --

Reference Information - EBIT

Last Actual (FY0): 288.57
FY0 End Date: 1/1/22
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 Jan 25 149.94 161.11 138.77 149.94 2 -- -- --
Annual Jan 24 200.03 242.00 157.91 200.11 4 -- -- --
Annual Jan 23 203.83 229.00 168.67 208.83 4 -- -- --
Quarterly Jan 23 61.01 76.10 43.93 63.00 3 -- -- --
Quarterly Apr 22 30.89 38.00 24.08 30.60 3 -- -- --
Quarterly Jul 22 27.10 30.00 24.20 27.10 3 -- -- --
Quarterly Oct 22 89.89 98.00 76.47 95.20 3 -- -- --

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual Jan 22 288.57 289.02 -0.16
Annual Jan 21 -3.52 -31.76 88.92
Annual Jan 20 111.31 108.50 2.59
Quarterly Jan 22 61.21 61.06 0.24
Quarterly Oct 21 116.51 93.98 23.98
Quarterly Jul 21 40.10 13.49 197.30
Quarterly Apr 21 70.75 6.98 637.64

Reference Information - EBITDA

Last Actual (FY0): 346.98
FY0 End Date: 1/1/22
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 Jan 25 206.90 217.06 196.74 206.90 2 -- -- --
Annual Jan 24 255.12 296.00 215.02 254.73 4 -- -- --
Annual Jan 23 258.53 282.00 224.94 263.58 4 -- -- --
Quarterly Jan 23 82.55 89.10 76.00 82.55 2 -- -- --
Quarterly Apr 22 48.30 52.00 44.60 48.30 2 -- -- --
Quarterly Jul 22 41.55 43.00 40.10 41.55 2 -- -- --
Quarterly Oct 22 109.10 110.00 108.20 109.10 2 -- -- --

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual Jan 22 346.98 345.70 0.37
Annual Jan 20 186.10 176.61 5.37
Quarterly Jan 22 75.47 70.90 6.45
Quarterly Oct 21 130.72 104.81 24.71
Quarterly Jul 21 54.49 29.75 83.16
Quarterly Apr 21 86.31 13.70 529.99

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 12.59
FY0 End Date: 1/1/22
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 Jan 25 7.00 7.00 7.00 7.00 1 -- -- --
Annual Jan 24 9.83 11.66 8.00 9.83 2 -- -- --
Annual Jan 23 10.01 11.52 8.50 10.01 2 -- -- --
Quarterly Jan 23 3.09 3.89 2.28 3.09 2 -- -- --
Quarterly Apr 22 1.28 1.47 1.08 1.28 2 -- -- --
Quarterly Jul 22 1.21 1.30 1.12 1.21 2 -- -- --
Quarterly Oct 22 4.40 4.85 3.95 4.40 2 -- -- --

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Jan 22 12.59 -- --
Annual Jan 21 -9.59 -10.63 9.74
Annual Jan 20 4.68 5.01 -6.59
Quarterly Jan 22 2.68 3.05 -12.13
Quarterly Oct 21 5.30 4.35 21.84
Quarterly Jul 21 1.60 0.41 290.24
Quarterly Apr 21 3.01 -0.19 1,727.03

Reference Information - Net Debt

Last Actual (FY0): 170.22
FY0 End Date: 1/1/22
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 Jan 25 -104.22 -104.22 -104.22 -104.22 1 -- -- --
Annual Jan 24 -214.36 -63.72 -365.00 -214.36 2 -- -- --
Annual Jan 23 -72.56 -12.12 -133.00 -72.56 2 -- -- --
Quarterly Jan 23 -133.00 -133.00 -133.00 -133.00 1 -- -- --
Quarterly Apr 22 130.00 130.00 130.00 130.00 1 -- -- --
Quarterly Jul 22 -68.00 -68.00 -68.00 -68.00 1 -- -- --
Quarterly Oct 22 -104.00 -104.00 -104.00 -104.00 1 -- -- --

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual Jan 22 170.22 -29.21 682.83
Annual Jan 21 181.58 318.10 -42.92
Annual Jan 20 102.32 318.55 -67.88
Quarterly Jan 22 170.22 -118.00 244.25
Quarterly Oct 21 107.32 -361.00 129.73
Quarterly Jul 21 213.83 -403.00 153.06
Quarterly Apr 21 206.04 -44.00 568.28

Reference Information - Net Income

Last Actual (FY0): 199.25
FY0 End Date: 1/1/22
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 Jan 25 102.33 105.90 98.76 102.33 2 -- -- --
Annual Jan 24 139.90 175.00 109.31 137.64 4 -- -- --
Annual Jan 23 142.87 164.10 117.03 145.18 4 -- -- --
Quarterly Jan 23 43.52 55.00 30.56 45.00 3 -- -- --
Quarterly Apr 22 21.39 27.00 15.87 21.30 3 -- -- --
Quarterly Jul 22 18.55 21.00 15.96 18.70 3 -- -- --
Quarterly Oct 22 64.91 71.00 54.64 69.10 3 -- -- --

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual Jan 22 199.25 198.23 0.51
Annual Jan 21 -14.26 -33.43 57.36
Annual Jan 20 83.84 79.99 4.81
Quarterly Jan 22 43.96 42.76 2.80
Quarterly Oct 21 80.81 67.03 20.54
Quarterly Jul 21 25.75 7.12 186.25
Quarterly Apr 21 48.73 1.30 474.38

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 Jan 25 -- -- -- -- -- -- -- --
Annual Jan 24 -- -- -- -- -- -- -- --
Annual Jan 23 -- -- -- -- -- -- -- --
Quarterly Jan 23 -- -- -- -- -- -- -- --
Quarterly Oct 22 -- -- -- -- -- -- -- --
Quarterly Jul 22 -- -- -- -- -- -- -- --
Quarterly Apr 22 -- -- -- -- -- -- -- --

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): 124.98
FY0 End Date: 1/1/22
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 Jan 25 26.72 29.23 24.20 26.72 2 -- -- --
Annual Jan 24 33.12 35.86 30.39 33.12 2 -- -- --
Annual Jan 23 45.64 49.33 41.95 45.64 2 -- -- --

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual Jan 22 124.98 123.27 1.71
Annual Jan 21 -8.68 -28.71 20.03
Annual Jan 20 30.51 26.16 4.35

Reference Information - Sales

Last Actual (FY0): 1,915.36
FY0 End Date: 1/1/22
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 Jan 25 1,869.90 1,909.85 1,829.95 1,869.90 2 -- -- --
Annual Jan 24 1,922.09 1,999.00 1,848.44 1,920.47 4 -- -- --
Annual Jan 23 1,908.02 1,934.00 1,886.16 1,905.97 4 -- -- --
Quarterly Jan 23 544.37 557.20 524.91 551.00 3 -- -- --
Quarterly Apr 22 401.59 410.00 392.76 402.00 3 -- -- --
Quarterly Jul 22 427.19 436.77 418.00 426.80 3 -- -- --
Quarterly Oct 22 541.83 554.00 532.79 538.70 3 -- -- --

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual Jan 22 1,915.36 1,947.87 -1.67
Annual Jan 21 1,522.60 1,469.93 3.58
Annual Jan 20 1,870.67 1,867.35 0.18
Quarterly Jan 22 507.80 537.73 -5.56
Quarterly Oct 21 558.23 566.42 -1.45
Quarterly Jul 21 413.86 442.56 -6.49
Quarterly Apr 21 435.48 354.78 22.75

Copyright Refinitiv

Print Page
RSS Feeds
Email Alerts
IR Contacts
Corporate Site