Investor Relations

Earnings Estimates

Analyst Ratings

Mean Recommendation:

2.25

Sell

Strong Buy

Available Measures

Reference Information - Earnings Per Share

Last Actual (FY0): -0.03
FY0 End Date: Dec 18
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
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 21 0.24 0.86 -0.16 0.22 6 -- 2 -62.54
Annual Dec 20 0.30 1.45 -0.05 0.14 12 -- 6 -79.66
Annual Dec 19 0.25 0.85 -0.08 0.15 13 -- 7 -74.01
Quarterly Mar 19 0.04 0.14 -0.03 0.03 13 -- 5 -88.09
Quarterly Jun 19 0.05 0.17 -0.03 0.02 13 -- 5 -80.72
Quarterly Sep 19 0.07 0.23 -0.02 0.06 13 -- 5 -64.34
Quarterly Dec 19 0.09 0.31 -0.01 0.07 13 -- 5 -52.46
Long Term Growth 7.57 7.57 7.57 7.57 1 -- -- --

Actuals - Earnings Per Share

Reported EPS Mean Estimate Surprise % Change
Annual Dec 18 -0.03 -0.00 -900.00
Annual Dec 17 -0.38 -0.43 12.56
Annual Dec 16 -0.68 -0.62 -9.06
Quarterly Dec 18 0.01 0.05 -78.57
Quarterly Sep 18 0.01 0.02 -55.56
Quarterly Jun 18 -0.02 0.00 -5,655.56
Quarterly Mar 18 -0.05 -0.03 -84.57

Reference Information - Book Value Per Share

Last Actual (FY0): 5.70
FY0 End Date: Dec 18
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
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 21 5.65 5.65 5.65 5.65 1 -- -- --
Annual Dec 20 6.00 6.18 5.83 6.00 2 1 -- --
Annual Dec 19 5.58 5.83 5.32 5.58 2 1 -- --
Quarterly Mar 19 5.80 5.80 5.80 5.80 1 1 -- --
Quarterly Jun 19 5.81 5.81 5.81 5.81 1 1 -- --
Quarterly Sep 19 5.82 5.82 5.82 5.82 1 1 -- --
Quarterly Dec 19 5.83 5.83 5.83 5.83 1 1 -- --

Actuals - Book Value Per Share

Reported EPS Mean Estimate Surprise % Change
Annual Dec 18 5.70 -- --
Annual Dec 17 5.42 -- --
Annual Dec 16 7.55 -- --
Quarterly Dec 18 5.70 -- --
Quarterly Sep 18 4.65 -- --
Quarterly Jun 18 4.78 -- --
Quarterly Mar 18 5.00 -- --

Reference Information - Cash Flow Per Share

Last Actual (FY0): 1.22
FY0 End Date: Dec 18
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
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 21 2.07 3.43 1.48 1.76 5 -- 2 -15.83
Annual Dec 20 2.03 2.73 1.48 1.93 12 -- 7 -25.97
Annual Dec 19 1.82 2.75 1.41 1.87 13 -- 7 -22.35
Quarterly Mar 19 0.39 0.51 0.30 0.37 13 -- 5 -16.25
Quarterly Jun 19 0.43 0.60 0.30 0.46 13 -- 5 -18.56
Quarterly Sep 19 0.47 0.72 0.36 0.48 13 -- 5 -18.20
Quarterly Dec 19 0.53 0.90 0.38 0.51 13 -- 5 -16.75

Actuals - Cash Flow Per Share

Reported EPS Mean Estimate Surprise % Change
Annual Dec 18 1.22 1.28 -5.01
Annual Dec 17 1.59 1.66 -4.01
Annual Dec 16 2.19 2.40 -8.58
Quarterly Dec 18 0.34 0.39 -11.92
Quarterly Sep 18 0.44 0.31 38.57
Quarterly Jun 18 0.07 0.27 -73.65
Quarterly Mar 18 0.44 0.30 47.45

Reference Information - Dividend Per Share

Last Actual (FY0): --
FY0 End Date: Dec 18
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
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 21 -- -- -- -- 1 -- -- --
Annual Dec 20 -- -- -- -- 2 -- -- --
Annual Dec 19 -- -- -- -- 2 -- -- --
Quarterly Mar 19 -- -- -- -- 2 -- -- --
Quarterly Jun 19 -- -- -- -- 2 -- -- --
Quarterly Sep 19 -- -- -- -- 2 -- -- --
Quarterly Dec 19 -- -- -- -- 2 -- -- --

Actuals - Dividend Per Share

Reported EPS Mean Estimate Surprise % Change
Annual Dec 18 -- -- --
Annual Dec 17 -- -- --
Annual Dec 16 -- -- --
Quarterly Dec 18 -- -- --
Quarterly Sep 18 -- -- --
Quarterly Jun 18 -- -- --

Reference Information - EBIT

Last Actual (FY0): 91.18
FY0 End Date: Dec 18
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - EBIT

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 21 108.51 239.00 29.44 115.00 5 -- 2 -38.54
Annual Dec 20 108.17 340.20 41.80 83.50 9 -- 5 -54.95
Annual Dec 19 98.74 310.47 15.00 75.82 10 -- 6 -38.91
Quarterly Mar 19 16.53 56.51 -7.00 12.24 10 -- 5 -51.84
Quarterly Jun 19 20.85 66.69 1.00 16.98 10 -- 5 -48.67
Quarterly Sep 19 27.32 81.42 8.00 22.20 10 -- 5 -36.36
Quarterly Dec 19 33.92 105.85 11.50 25.88 10 -- 5 -28.99

Actuals - EBIT

Reported EPS Mean Estimate Surprise % Change
Annual Dec 18 91.18 -- --
Annual Dec 17 -9.68 -- --
Annual Dec 16 -97.41 -- --
Quarterly Dec 18 19.98 -- --
Quarterly Sep 18 34.57 -- --
Quarterly Jun 18 23.62 -- --
Quarterly Mar 18 12.56 -- --

Reference Information - EBITDA

Last Actual (FY0): 279.92
FY0 End Date: Dec 18
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - EBITDA

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 21 555.68 774.00 363.49 471.00 7 -- 2 -15.68
Annual Dec 20 480.99 623.40 365.30 454.50 11 -- 7 -21.32
Annual Dec 19 428.92 637.43 349.66 407.37 12 -- 7 -15.40
Quarterly Mar 19 92.65 122.88 75.60 84.95 12 -- 7 -14.49
Quarterly Jun 19 100.75 142.38 78.51 96.45 12 -- 7 -17.93
Quarterly Sep 19 111.13 167.77 89.10 105.95 12 -- 7 -15.91
Quarterly Dec 19 122.14 204.40 92.22 114.55 12 -- 7 -13.83

Actuals - EBITDA

Reported EPS Mean Estimate Surprise % Change
Annual Dec 18 279.92 -- --
Annual Dec 17 178.03 -- --
Annual Dec 16 182.39 -- --
Quarterly Dec 18 92.07 -- --
Quarterly Sep 18 78.02 -- --
Quarterly Jun 18 63.10 -- --
Quarterly Mar 18 46.73 -- --

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 0.64
FY0 End Date: Dec 18
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
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 21 0.33 0.86 -0.06 0.20 3 -- 1 -2.00
Annual Dec 20 0.32 1.45 -0.05 0.18 7 -- 3 -51.29
Annual Dec 19 0.28 0.85 -0.08 0.21 8 -- 3 -31.92
Quarterly Mar 19 0.04 0.14 -0.03 0.03 8 -- 2 -70.32
Quarterly Jun 19 0.05 0.17 -0.03 0.04 8 -- 2 -57.60
Quarterly Sep 19 0.08 0.23 -0.02 0.06 8 -- 2 -36.97
Quarterly Dec 19 0.11 0.31 -0.01 0.08 8 -- 2 -30.01

Actuals - GAAP Earnings Per Share

Reported EPS Mean Estimate Surprise % Change
Annual Dec 18 0.64 -- --
Annual Dec 17 -1.80 -- --
Annual Dec 16 -3.08 -- --
Quarterly Dec 18 1.06 -- --
Quarterly Sep 18 -0.14 -- --
Quarterly Jun 18 -0.22 -- --
Quarterly Mar 18 -0.20 -- --

Reference Information - Net Debt

Last Actual (FY0): 586.47
FY0 End Date: Dec 18
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
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 21 760.68 760.68 760.68 760.68 1 -- -- --
Annual Dec 20 639.14 760.00 485.00 645.41 6 -- -- -3.56
Annual Dec 19 661.60 722.00 587.20 656.20 6 -- -- -1.65
Quarterly Mar 19 630.31 662.00 591.70 633.76 4 -- -- 0.67
Quarterly Jun 19 645.48 682.00 593.80 653.06 4 -- -- -0.21
Quarterly Sep 19 653.13 699.00 593.60 659.95 4 -- -- -1.38
Quarterly Dec 19 667.52 722.00 587.20 675.50 5 -- -- -1.97

Actuals - Net Debt

Reported EPS Mean Estimate Surprise % Change
Annual Dec 18 586.47 585.17 0.22
Annual Dec 17 303.75 309.99 -2.01
Annual Dec 16 436.42 471.17 -7.38
Quarterly Dec 18 586.47 583.21 0.56
Quarterly Sep 18 524.03 580.85 -9.78
Quarterly Jun 18 511.34 481.52 6.19
Quarterly Mar 18 391.55 361.75 8.24

Reference Information - Net Income

Last Actual (FY0): -5.52
FY0 End Date: Dec 18
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
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 21 46.43 184.00 -34.24 43.00 5 -- 2 -80.59
Annual Dec 20 63.93 304.50 -11.40 29.60 10 -- 4 -59.84
Annual Dec 19 50.63 178.43 -15.80 31.21 11 -- 5 -72.98
Quarterly Mar 19 7.23 29.39 -7.00 5.28 11 -- 4 -82.05
Quarterly Jun 19 10.31 36.41 -6.00 4.47 11 -- 4 -71.90
Quarterly Sep 19 14.22 47.30 -4.00 11.77 11 -- 4 -54.12
Quarterly Dec 19 18.92 65.48 -2.00 16.00 11 -- 4 -41.44

Actuals - Net Income

Reported EPS Mean Estimate Surprise % Change
Annual Dec 18 -5.52 -- --
Annual Dec 17 -29.18 -- --
Annual Dec 16 -37.78 -- --
Quarterly Dec 18 1.22 -- --
Quarterly Sep 18 2.32 -- --
Quarterly Jun 18 -3.18 -- --
Quarterly Mar 18 -5.87 -- --

Reference Information - Operating Profit

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
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 21 -- -- -- -- -- -- -- --
Annual Dec 20 -- -- -- -- -- -- -- --
Annual Dec 19 -- -- -- -- -- -- -- --
Quarterly Mar 19 -- -- -- -- -- -- -- --
Quarterly Jun 19 -- -- -- -- -- -- -- --
Quarterly Sep 19 -- -- -- -- -- -- -- --
Quarterly Dec 19 -- -- -- -- -- -- -- --

Actuals - Operating Profit

Reported EPS 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): -0.61
FY0 End Date: Dec 18
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
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 21 -2.83 -2.83 -2.83 -2.83 1 -- -- --
Annual Dec 20 7.75 19.60 0.14 3.50 3 -- 1 --
Annual Dec 19 9.00 20.50 1.19 5.30 3 -- 1 --
Quarterly Mar 19 -4.50 -4.50 -4.50 -4.50 1 -- -- --
Quarterly Jun 19 -4.69 -4.69 -4.69 -4.69 1 -- -- --
Quarterly Sep 19 -4.89 -4.89 -4.89 -4.89 1 -- -- --
Quarterly Dec 19 -4.60 -4.60 -4.60 -4.60 1 -- -- --

Actuals - Return On Equity

Reported EPS Mean Estimate Surprise % Change
Annual Dec 18 -0.61 -- --
Annual Dec 17 -4.99 -- --
Annual Dec 16 -6.74 -- --

Reference Information - Sales

Last Actual (FY0): 453.02
FY0 End Date: Dec 18
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - Sales

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 21 765.73 1,165.00 533.43 593.60 5 -- 2 -12.77
Annual Dec 20 671.66 965.00 509.00 622.27 10 -- 5 -18.65
Annual Dec 19 579.93 842.35 439.90 524.15 11 -- 6 -16.31
Quarterly Mar 19 122.94 164.73 96.40 115.00 11 -- 5 -14.14
Quarterly Jun 19 137.31 189.23 111.60 124.06 11 -- 5 -15.36
Quarterly Sep 19 152.27 221.36 114.30 139.80 11 -- 5 -13.64
Quarterly Dec 19 167.68 267.03 116.40 154.10 11 -- 5 -12.15

Actuals - Sales

Reported EPS Mean Estimate Surprise % Change
Annual Dec 18 453.02 454.23 -0.27
Annual Dec 17 252.84 249.29 1.42
Annual Dec 16 178.82 190.02 -5.89
Quarterly Dec 18 130.68 136.77 -4.45
Quarterly Sep 18 131.13 116.61 12.45
Quarterly Jun 18 110.40 100.14 10.25
Quarterly Mar 18 80.81 77.28 4.57

Copyright Thomson Reuters Corporation