Earnings Estimates

Analyst Ratings

Mean Recommendation:

2.60

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 6.35 6.70 6.01 6.35 2 -- 1 5.76
Annual Jan 24 8.71 11.36 5.94 8.77 4 -- 1 -2.65
Annual Jan 23 8.30 10.02 5.72 8.73 4 -- 1 -2.35
Quarterly Jan 23 2.54 3.40 1.20 2.79 4 -- 1 -3.33
Quarterly Apr 23 1.03 1.31 0.75 1.03 2 -- 1 -5.07
Quarterly Jul 22 0.71 1.04 0.30 0.74 4 -- 1 -8.72
Quarterly Oct 22 4.02 4.87 2.91 4.15 4 -- 1 -0.98

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 Apr 22 1.05 1.46 -27.95
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

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 26.85 26.85 26.85 26.85 1 -- 1 -4.55
Annual Jan 24 29.82 35.47 24.17 29.82 2 -- 1 -0.70
Annual Jan 23 21.97 23.51 20.43 21.97 2 1 -- 2.00
Quarterly Jan 23 24.63 24.63 24.63 24.63 1 -- -- --
Quarterly Jul 22 31.05 31.05 31.05 31.05 1 -- -- --
Quarterly Oct 22 30.87 30.87 30.87 30.87 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 Apr 22 15.81 12.76 23.87
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

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 10.89 10.89 10.89 10.89 1 -- 1 -3.71
Annual Jan 24 11.06 11.06 11.06 11.06 1 -- 1 -8.90
Annual Jan 23 11.38 11.38 11.38 11.38 1 -- 1 -6.80
Quarterly Jan 23 2.29 2.29 2.29 2.29 1 -- 1 -13.58
Quarterly Apr 23 0.76 0.76 0.76 0.76 1 -- 1 -13.64
Quarterly Jul 22 0.30 0.30 0.30 0.30 1 -- 1 -48.28
Quarterly Oct 22 3.81 3.81 3.81 3.81 1 -- 1 -4.27

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 Apr 22 -1.36 1.10 -223.55
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 -- 1 -2.66
Annual Jan 24 1.47 2.93 -- 1.47 2 -- 1 -2.66
Annual Jan 23 -- -- -- -- 2 -- -- 0.00
Quarterly Jan 23 -- -- -- -- 1 -- -- 0.00
Quarterly Apr 23 0.73 0.73 0.73 0.73 1 -- 1 -2.67
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 Apr 22 -- -- --
Quarterly Jan 22 -- 0.57 -100.00
Quarterly Jul 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 25 113.46 127.69 99.22 113.46 2 -- 1 -0.95
Annual Jan 24 158.39 201.00 104.09 164.24 4 -- 1 -2.01
Annual Jan 23 156.58 185.00 111.19 165.07 4 -- 1 -2.12
Quarterly Jan 23 55.25 63.60 44.15 58.00 3 -- 1 -3.49
Quarterly Apr 23 16.35 16.35 16.35 16.35 1 -- 1 -8.66
Quarterly Jul 22 15.57 20.40 8.30 18.00 3 -- 1 -9.88
Quarterly Oct 22 80.98 88.00 73.04 81.90 3 -- 1 -1.01

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 Apr 22 20.64 30.89 -33.18
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

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 25 166.46 184.01 148.91 166.46 2 -- 1 -0.71
Annual Jan 24 211.31 255.00 154.28 217.99 4 -- 1 -1.54
Annual Jan 23 208.82 237.00 161.38 218.46 4 -- 1 -1.62
Quarterly Jan 23 72.50 74.00 71.00 72.50 2 -- -- --
Quarterly Apr 23 -- -- -- -- -- -- -- --
Quarterly Jul 22 32.20 33.40 31.00 32.20 2 -- -- --
Quarterly Oct 22 97.95 101.00 94.90 97.95 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

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 6.70 6.70 6.70 6.70 1 -- 1 --
Annual Jan 24 9.45 10.82 7.00 10.54 3 -- 1 -3.24
Annual Jan 23 8.93 10.02 7.84 8.93 2 -- 1 -4.24
Quarterly Jan 23 2.83 3.40 2.26 2.83 2 -- 1 -5.82
Quarterly Apr 23 0.75 0.75 0.75 0.75 1 -- 1 -12.79
Quarterly Jul 22 0.79 1.04 0.30 1.02 3 -- 1 -10.27
Quarterly Oct 22 4.15 4.54 3.76 4.15 2 -- 1 -1.89

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 Apr 22 1.43 1.28 12.16
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

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 -48.53 -48.53 -48.53 -48.53 1 -- 1 -1.42
Annual Jan 24 -115.58 -17.15 -214.00 -115.58 2 -- 1 -4.71
Annual Jan 23 -18.71 28.59 -66.00 -18.71 2 -- 1 -96.58
Quarterly Jan 23 -66.00 -66.00 -66.00 -66.00 1 -- -- --
Quarterly Jul 22 -53.00 -53.00 -53.00 -53.00 1 -- -- --
Quarterly Oct 22 -130.00 -130.00 -130.00 -130.00 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 Apr 22 244.52 130.00 88.09
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

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 78.87 90.22 67.51 78.87 2 -- 1 -1.05
Annual Jan 24 111.78 145.00 71.16 115.48 4 -- 1 -2.16
Annual Jan 23 111.70 134.00 75.94 118.43 4 -- 1 -2.26
Quarterly Jan 23 39.32 44.40 31.55 42.00 3 -- 1 -3.72
Quarterly Apr 23 10.50 10.50 10.50 10.50 1 -- 1 -10.10
Quarterly Jul 22 10.10 14.00 4.31 12.00 3 -- 1 -11.37
Quarterly Oct 22 59.54 65.00 53.51 60.10 3 -- 1 -1.04

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 Apr 22 14.48 21.39 -32.30
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

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 Apr 23 -- -- -- -- -- -- -- --
Quarterly Jan 23 -- -- -- -- -- -- -- --
Quarterly Oct 22 -- -- -- -- -- -- -- --
Quarterly Jul 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 24.77 26.09 23.45 24.77 2 -- -- -0.66
Annual Jan 24 31.20 31.27 31.13 31.20 2 -- -- -6.33
Annual Jan 23 38.31 40.72 35.90 38.31 2 -- -- -6.44

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 1,720.66 1,778.54 1,662.78 1,720.66 2 -- 1 -1.66
Annual Jan 24 1,782.01 1,896.00 1,679.57 1,776.24 4 -- 1 -0.89
Annual Jan 23 1,765.46 1,813.00 1,705.15 1,771.85 4 -- 1 -0.89
Quarterly Jan 23 518.80 528.00 501.41 527.00 3 -- 1 -1.46
Quarterly Apr 23 359.14 359.14 359.14 359.14 1 -- 1 -1.64
Quarterly Jul 22 390.42 403.20 380.05 388.00 3 -- 1 -1.50
Quarterly Oct 22 513.47 535.00 497.60 507.80 3 -- 1 -1.44

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 Apr 22 362.35 401.59 -9.77
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

Copyright Refinitiv

Print Page
RSS Feeds
Email Alerts
IR Contacts
Corporate Site