Earnings Estimates

Stock Information

Price (Prev Close): 19.77
Price - 52 Week High: 25.31
Price - 52 Week Low: 13.42
Price Date (Latest): 5/24/19
Median Price Target: 30.08
Diff from Prev Close: 10.31
% Difference: 52.17

Analyst Ratings

Mean Recommendation:

2.00

Sell

Strong Buy

Available Measures

Reference Information - Earnings Per Share

Last Actual (FY0): 2.21
FY0 End Date: 12/1/18
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 12/1/21 1.43 1.98 0.77 1.45 10 -- 9 -11.84
Annual 12/1/20 1.20 1.52 0.63 1.27 13 1 8 -8.36
Annual 12/1/19 0.95 1.11 0.77 0.94 13 2 8 -6.10
Quarterly 3/1/20 0.33 0.45 0.26 0.29 3 -- 2 -4.76
Quarterly 6/1/19 0.25 0.31 0.19 0.24 12 2 6 -3.83
Quarterly 9/1/19 0.23 0.31 0.16 0.22 12 1 8 -7.31
Quarterly 12/1/19 0.23 0.34 0.13 0.22 12 2 7 -12.84
Long Term Growth 46.00 46.00 46.00 46.00 1 -- -- 0.00

Actuals - Earnings Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 2.21 1.29 71.76
Annual 12/1/17 0.49 0.49 -0.63
Annual 12/1/16 -0.28 -0.44 36.57
Quarterly 3/1/19 0.24 0.23 4.76
Quarterly 12/1/18 1.15 0.23 394.14
Quarterly 9/1/18 0.41 0.19 115.79
Quarterly 6/1/18 0.28 0.16 77.78

Reference Information - Book Value Per Share

Last Actual (FY0): 4.29
FY0 End Date: 12/1/18
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 12/1/21 8.91 8.91 8.91 8.91 1 -- 1 -1.11
Annual 12/1/20 7.08 7.08 7.08 7.08 1 -- 1 -1.26
Annual 12/1/19 5.54 5.54 5.54 5.54 1 -- 1 86.85
Quarterly 12/1/19 -- -- -- -- -- -- -- --

Actuals - Book Value Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 4.29 -- --
Annual 12/1/17 0.96 -- --
Annual 12/1/16 0.31 -- --

Reference Information - Cash Flow Per Share

Last Actual (FY0): 1.33
FY0 End Date: 12/1/18
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 12/1/21 1.88 1.88 1.88 1.88 1 -- -- --
Annual 12/1/20 1.55 1.55 1.55 1.55 1 -- -- --
Annual 12/1/19 1.31 1.31 1.31 1.31 1 -- -- --

Actuals - Cash Flow Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 1.33 1.24 7.26
Annual 12/1/17 0.53 0.23 135.56
Annual 12/1/16 0.82 0.70 17.14

Reference Information - Dividend Per Share

Last Actual (FY0): --
FY0 End Date: 12/1/18
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 12/1/21 -- -- -- -- 1 -- -- 0.00
Annual 12/1/20 -- -- -- -- 1 -- -- 0.00
Annual 12/1/19 -- -- -- -- 1 -- -- 0.00

Actuals - Dividend Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 -- -- --
Annual 12/1/17 -- -- --
Annual 12/1/16 -- -- --

Reference Information - EBIT

Last Actual (FY0): 438.86
FY0 End Date: 12/1/18
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 12/1/21 567.64 733.23 287.21 581.53 10 1 7 -9.27
Annual 12/1/20 462.64 564.18 239.38 475.00 13 3 7 -3.74
Annual 12/1/19 350.86 429.29 280.32 350.39 13 3 7 -8.59
Quarterly 3/1/20 128.62 174.70 99.44 111.71 3 -- 2 -13.31
Quarterly 6/1/19 89.28 115.40 71.10 86.02 10 5 2 3.44
Quarterly 9/1/19 83.49 110.75 59.76 82.75 10 1 6 -5.67
Quarterly 12/1/19 84.19 134.42 49.90 81.28 10 3 4 -11.27

Actuals - EBIT

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 438.86 -- --
Annual 12/1/17 165.91 -- --
Annual 12/1/16 -28.12 -- --
Quarterly 3/1/19 84.56 -- --
Quarterly 12/1/18 111.60 -- --
Quarterly 9/1/18 125.18 -- --
Quarterly 6/1/18 85.77 -- --

Reference Information - EBITDA

Last Actual (FY0): 443.77
FY0 End Date: 12/1/18
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 12/1/21 661.21 692.21 630.22 661.21 2 -- 2 -2.38
Annual 12/1/20 564.44 570.31 558.58 564.44 2 -- 2 9.51
Annual 12/1/19 414.68 433.18 396.18 414.68 2 -- 2 -8.40
Quarterly 3/1/20 -- -- -- -- -- -- -- --
Quarterly 6/1/19 -- -- -- -- -- -- -- --
Quarterly 9/1/19 -- -- -- -- -- -- -- --
Quarterly 12/1/19 -- -- -- -- -- -- -- --

Actuals - EBITDA

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 443.77 -- --
Annual 12/1/17 167.10 -- --
Annual 12/1/16 -27.12 -- --
Quarterly 6/1/18 86.58 -- --

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 2.21
FY0 End Date: 12/1/18
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 12/1/21 1.42 1.87 0.77 1.42 9 -- 6 -10.06
Annual 12/1/20 1.19 1.45 0.63 1.24 12 1 5 -6.22
Annual 12/1/19 0.94 1.05 0.77 0.95 12 3 5 -4.17
Quarterly 3/1/20 0.34 0.47 0.26 0.29 3 -- 1 -5.56
Quarterly 6/1/19 0.24 0.30 0.19 0.23 11 5 2 6.96
Quarterly 9/1/19 0.22 0.29 0.16 0.22 11 3 4 -4.09
Quarterly 12/1/19 0.22 0.34 0.13 0.21 11 3 5 -10.51

Actuals - GAAP Earnings Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 2.21 -- --
Annual 12/1/17 0.49 -- --
Annual 12/1/16 -0.28 -- --
Quarterly 3/1/19 0.24 -- --
Quarterly 12/1/18 1.15 -- --
Quarterly 9/1/18 0.41 -- --
Quarterly 6/1/18 0.28 -- --

Reference Information - Net Debt

Last Actual (FY0): -851.62
FY0 End Date: 12/1/18
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 12/1/21 -2,096.98 -1,981.32 -2,212.64 -2,096.98 2 2 -- 3.18
Annual 12/1/20 -1,555.64 -1,463.32 -1,647.96 -1,555.64 2 2 -- 4.99
Annual 12/1/19 -1,122.89 -1,048.86 -1,196.92 -1,122.89 2 2 -- 5.65

Actuals - Net Debt

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 -851.62 -815.49 -4.43
Annual 12/1/17 -388.28 -245.70 -58.03
Annual 12/1/16 37.44 39.30 -4.74

Reference Information - Net Income

Last Actual (FY0): 690.07
FY0 End Date: 12/1/18
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 12/1/21 449.95 582.80 247.53 464.81 10 1 9 -12.29
Annual 12/1/20 379.87 464.68 198.00 401.60 13 3 10 -7.47
Annual 12/1/19 299.71 349.22 237.00 297.62 13 2 10 -4.74
Quarterly 3/1/20 105.58 142.40 82.32 92.01 3 1 2 -6.70
Quarterly 6/1/19 77.45 94.94 59.40 73.33 10 4 5 5.82
Quarterly 9/1/19 68.10 91.57 49.29 68.89 10 3 7 -7.53
Quarterly 12/1/19 69.72 109.83 41.21 67.10 10 3 7 -11.42

Actuals - Net Income

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 690.07 -- --
Annual 12/1/17 154.23 -- --
Annual 12/1/16 -70.22 -- --
Quarterly 3/1/19 75.78 -- --
Quarterly 12/1/18 360.09 -- --
Quarterly 9/1/18 126.63 -- --
Quarterly 6/1/18 87.49 -- --

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 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Annual 12/1/19 -- -- -- -- -- -- -- --
Quarterly 3/1/20 -- -- -- -- -- -- -- --
Quarterly 12/1/19 -- -- -- -- -- -- -- --
Quarterly 9/1/19 -- -- -- -- -- -- -- --
Quarterly 6/1/19 -- -- -- -- -- -- -- --

Actuals - Operating Profit

Reported EPS Mean Estimate Surprise % Change
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --

Reference Information - Return On Equity

Last Actual (FY0): 56.72
FY0 End Date: 12/1/18
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 12/1/21 22.42 22.90 21.93 22.42 2 -- -- 0.29
Annual 12/1/20 24.48 25.50 23.23 24.70 3 -- -- 5.23
Annual 12/1/19 19.02 23.55 11.50 22.00 3 -- -- -2.46

Actuals - Return On Equity

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 56.72 -- --
Annual 12/1/17 82.41 -- --

Reference Information - Sales

Last Actual (FY0): --
FY0 End Date: 12/1/18
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 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/21 1,275.04 1,416.53 972.37 1,309.19 11 -- 9 -5.79
Annual 12/1/20 -- -- -- -- -- -- -- --
Annual 12/1/20 1,110.52 1,184.97 876.65 1,135.81 14 2 10 -3.72
Annual 12/1/19 -- -- -- -- -- -- -- --
Annual 12/1/19 919.39 973.79 859.00 920.46 14 4 9 -2.74
Quarterly 3/1/20 -- -- -- -- -- -- -- --
Quarterly 3/1/20 280.03 332.50 251.45 268.09 4 -- 4 -4.08
Quarterly 6/1/19 -- -- -- -- -- -- -- --
Quarterly 6/1/19 229.05 250.93 204.00 227.66 12 5 6 -1.33
Quarterly 9/1/19 -- -- -- -- -- -- -- --
Quarterly 9/1/19 229.85 256.54 207.78 226.41 12 3 8 -3.03
Quarterly 12/1/19 -- -- -- -- -- -- -- --
Quarterly 12/1/19 243.44 288.91 209.20 237.98 12 2 9 -5.61

Actuals - Sales

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 853.83 813.14 5.00
Annual 12/1/17 452.48 453.40 -0.20
Annual 12/1/16 191.45 180.96 5.80
Quarterly 3/1/19 215.49 212.20 1.55
Quarterly 12/1/18 228.60 185.64 23.14
Quarterly 9/1/18 225.40 172.59 30.59
Quarterly 6/1/18 186.11 155.89 19.39

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 8.95 20.86 16.51

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate -26.35 26.38 19.40

Copyright Thomson Reuters Corporation