Earnings Estimates

Stock Information

Price (Prev Close): 21.48
Price - 52 Week High: 25.31
Price - 52 Week Low: 13.42
Price Date (Latest): 7/17/19
Median Price Target: 30.08
Diff from Prev Close: 8.60
% Difference: 40.05

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 1.44 1.98 0.77 1.46 10 1 1 0.77
Annual 12/1/20 1.20 1.52 0.75 1.23 13 2 1 0.39
Annual 12/1/19 0.97 1.12 0.77 1.00 13 2 -- 2.84
Quarterly 3/1/20 0.33 0.45 0.26 0.29 3 -- -- --
Quarterly 6/1/19 0.26 0.32 0.19 0.25 12 2 -- 3.01
Quarterly 9/1/19 0.23 0.31 0.17 0.23 12 2 -- 2.95
Quarterly 12/1/19 0.23 0.34 0.17 0.22 12 1 -- 3.32
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 8.39 8.39 8.39 8.39 1 -- 1 -5.84
Annual 12/1/20 6.82 6.82 6.82 6.82 1 -- 1 -3.67
Annual 12/1/19 5.54 5.54 5.54 5.54 1 -- -- --

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): --
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 -- -- -- -- -- -- -- --
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 - Cash Flow Per Share

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 - 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 12/1/21 557.21 733.23 287.21 566.54 10 -- 1 -1.84
Annual 12/1/20 454.57 550.18 239.38 469.00 13 -- 1 -1.74
Annual 12/1/19 352.32 433.09 287.20 350.39 13 2 -- 0.42
Quarterly 3/1/20 128.62 174.70 99.44 111.71 3 -- -- --
Quarterly 6/1/19 89.86 115.40 71.10 88.12 10 1 -- 0.65
Quarterly 9/1/19 83.80 110.75 62.81 82.75 10 1 -- 0.37
Quarterly 12/1/19 84.81 134.42 56.18 81.28 10 1 -- 0.75

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 12/1/21 608.86 630.22 587.50 608.86 2 -- 1 -7.92
Annual 12/1/20 511.95 558.58 465.33 511.95 2 -- 1 -9.30
Annual 12/1/19 416.58 436.98 396.18 416.58 2 1 -- 0.46
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 1.45 1.87 0.77 1.45 9 -- 1 1.72
Annual 12/1/20 1.20 1.45 0.63 1.25 12 -- 1 1.41
Annual 12/1/19 0.96 1.12 0.77 0.98 12 2 -- 1.95
Quarterly 3/1/20 0.34 0.47 0.26 0.29 3 -- -- --
Quarterly 6/1/19 0.25 0.32 0.19 0.24 11 2 -- 1.49
Quarterly 9/1/19 0.23 0.29 0.17 0.22 11 1 -- 1.63
Quarterly 12/1/19 0.23 0.34 0.15 0.21 11 1 1 2.45

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 -2,032.86 -1,853.08 -2,212.64 -2,032.86 2 1 -- 3.06
Annual 12/1/20 -1,530.81 -1,413.65 -1,647.96 -1,530.81 2 1 -- 1.60
Annual 12/1/19 -1,123.81 -1,050.71 -1,196.92 -1,123.81 2 -- 1 -0.08

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 12/1/21 452.72 582.80 285.19 462.55 10 1 1 0.61
Annual 12/1/20 381.26 464.68 235.58 391.83 13 1 1 0.36
Annual 12/1/19 308.08 352.62 245.50 318.27 13 2 -- 2.79
Quarterly 3/1/20 105.58 142.40 82.32 92.01 3 -- -- --
Quarterly 6/1/19 79.99 101.94 59.40 78.39 10 1 -- 3.27
Quarterly 9/1/19 70.42 91.57 55.50 69.13 10 1 -- 3.40
Quarterly 12/1/19 72.29 109.83 53.10 67.10 10 1 -- 3.69

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 19.55 19.55 19.55 19.55 1 -- -- -10.85
Annual 12/1/20 22.01 24.70 19.31 22.01 2 -- -- -8.18
Annual 12/1/19 19.07 23.72 11.50 22.00 3 -- -- 0.30

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 1,265.17 1,416.53 972.37 1,277.89 11 -- 1 -0.77
Annual 12/1/20 -- -- -- -- -- -- -- --
Annual 12/1/20 1,102.72 1,184.97 876.65 1,111.20 14 -- 1 -0.70
Annual 12/1/19 -- -- -- -- -- -- -- --
Annual 12/1/19 920.80 973.79 859.00 920.46 14 2 -- 0.15
Quarterly 3/1/20 -- -- -- -- -- -- -- --
Quarterly 3/1/20 280.03 332.50 251.45 268.09 4 -- -- --
Quarterly 6/1/19 -- -- -- -- -- -- -- --
Quarterly 6/1/19 229.56 250.93 204.00 229.18 12 1 -- 0.22
Quarterly 9/1/19 -- -- -- -- -- -- -- --
Quarterly 9/1/19 230.12 256.54 210.97 226.41 12 1 -- 0.12
Quarterly 12/1/19 -- -- -- -- -- -- -- --
Quarterly 12/1/19 243.98 288.91 215.40 237.98 12 1 -- 0.22

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 9.72 22.04 17.87

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate -24.25 23.36 19.85

Copyright Thomson Reuters Corporation