Earnings Estimates

Stock Information

Price (Prev Close): 16.23
Price - 52 Week High: 25.31
Price - 52 Week Low: 15.02
Price Date (Latest): 11/18/19
Median Price Target: 24.36
Diff from Prev Close: 8.13
% Difference: 50.11

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 1.23 1.77 0.83 1.15 9 1 5 -6.26
Annual 12/1/20 0.93 1.29 0.67 0.92 11 -- 10 -16.34
Annual 12/1/19 0.93 1.00 0.79 0.95 11 8 2 3.54
Quarterly 3/1/20 0.24 0.34 0.18 0.22 5 1 3 -11.76
Quarterly 6/1/20 0.20 0.25 0.14 0.21 5 -- 6 -16.39
Quarterly 9/1/20 0.22 0.27 0.16 0.22 5 -- 5 -17.65
Quarterly 12/1/19 0.13 0.20 -0.01 0.15 10 -- 9 -40.32

Actuals - Earnings Per Share

Reported 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 9/1/19 0.31 0.19 67.07
Quarterly 6/1/19 0.25 0.23 7.42
Quarterly 3/1/19 0.24 0.23 4.76
Quarterly 12/1/18 1.15 0.23 394.14

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 8.10 8.10 8.10 8.10 1 1 -- 0.37
Annual 12/1/20 6.65 6.65 6.65 6.65 1 1 -- 0.61
Annual 12/1/19 5.51 5.51 5.51 5.51 1 1 -- 1.47

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 4.29 2.49 72.29
Annual 12/1/17 0.96 1.20 -20.00
Annual 12/1/16 0.31 0.37 -16.74

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 12/1/20 1.05 1.05 1.05 1.05 1 -- -- --
Annual 12/1/19 1.31 1.31 1.31 1.31 1 -- -- --
Quarterly 12/1/19 0.14 0.14 0.14 0.14 1 -- -- --

Actuals - Cash Flow Per Share

Reported 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
Quarterly 12/1/18 0.33 0.31 6.45

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 -- -- -- -- 2 -- -- 0.00
Annual 12/1/19 -- -- -- -- 2 -- -- 0.00

Actuals - Dividend Per Share

Reported 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 12/1/21 454.67 601.00 341.29 441.99 10 1 7 -10.51
Annual 12/1/20 351.74 436.00 267.24 354.01 11 -- 10 -17.46
Annual 12/1/19 348.75 400.61 320.40 346.18 10 9 1 4.58
Quarterly 3/1/20 92.95 131.10 65.15 82.60 3 -- 2 -14.44
Quarterly 6/1/20 66.01 79.30 46.20 72.54 3 -- 3 -31.40
Quarterly 9/1/20 72.97 82.21 55.10 81.60 3 -- 3 -29.20
Quarterly 12/1/19 46.44 71.39 13.34 45.32 8 -- 7 -41.88

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual 12/1/18 438.86 398.26 10.19
Annual 12/1/17 165.91 165.84 0.04
Annual 12/1/16 -28.12 -64.32 56.28
Quarterly 9/1/19 115.61 69.94 65.28
Quarterly 6/1/19 91.99 87.00 5.73
Quarterly 3/1/19 84.56 86.82 -2.61
Quarterly 12/1/18 111.60 69.78 59.93

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 12/1/21 482.53 508.73 456.32 482.53 2 -- 2 -11.82
Annual 12/1/20 394.86 427.00 381.46 385.50 4 -- 3 -8.49
Annual 12/1/19 371.86 404.51 354.73 356.34 3 2 -- 1.39
Quarterly 12/1/19 15.73 15.73 15.73 15.73 1 -- -- --

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual 12/1/18 443.77 407.78 8.83
Annual 12/1/17 167.10 168.02 -0.55
Annual 12/1/16 -27.12 -60.50 55.17

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 1.21 1.77 0.83 1.14 9 1 6 -4.89
Annual 12/1/20 0.92 1.29 0.67 0.92 11 -- 10 -16.65
Annual 12/1/19 0.94 1.05 0.79 0.95 11 6 2 4.55
Quarterly 3/1/20 0.23 0.34 0.18 0.22 5 -- 3 -16.40
Quarterly 6/1/20 0.20 0.23 0.14 0.21 5 -- 4 -16.67
Quarterly 9/1/20 0.22 0.25 0.16 0.22 5 -- 4 -16.92
Quarterly 12/1/19 0.13 0.20 -0.01 0.15 10 -- 7 -40.00

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 2.21 1.28 72.81
Annual 12/1/17 0.49 0.49 -0.55
Annual 12/1/16 -0.28 -0.43 35.31
Quarterly 9/1/19 0.31 0.19 66.07
Quarterly 6/1/19 0.25 0.24 5.36
Quarterly 3/1/19 0.24 0.25 -2.26
Quarterly 12/1/18 1.15 0.23 411.11

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 -1,982.20 -1,779.09 -2,185.30 -1,982.20 2 1 1 0.62
Annual 12/1/20 -1,562.12 -1,379.20 -1,745.03 -1,562.12 2 -- 2 -0.91
Annual 12/1/19 -1,211.12 -1,046.13 -1,376.12 -1,211.12 2 -- 2 -4.01

Actuals - Net Debt

Reported 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 12/1/21 392.34 559.79 283.09 375.56 10 1 7 -9.37
Annual 12/1/20 301.86 403.00 215.09 303.03 11 -- 12 -17.27
Annual 12/1/19 300.75 331.39 280.20 300.29 11 8 2 3.58
Quarterly 3/1/20 74.52 108.60 57.39 66.04 4 -- 3 -14.86
Quarterly 6/1/20 60.81 70.11 43.10 65.02 4 -- 5 -21.23
Quarterly 9/1/20 67.39 79.11 50.40 70.03 4 -- 5 -18.45
Quarterly 12/1/19 44.77 63.05 27.90 46.00 9 -- 8 -33.45

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual 12/1/18 690.07 403.10 71.19
Annual 12/1/17 154.23 153.73 0.32
Annual 12/1/16 -70.22 -105.48 33.43
Quarterly 9/1/19 97.45 58.78 65.78
Quarterly 6/1/19 79.04 73.94 6.89
Quarterly 3/1/19 75.78 70.66 7.24
Quarterly 12/1/18 360.09 72.70 395.34

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

Actuals - Operating Profit

Reported 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 18.41 18.41 18.41 18.41 1 -- -- -1.39
Annual 12/1/20 19.88 22.50 17.26 19.88 2 -- -- -7.08
Annual 12/1/19 20.29 25.51 11.50 22.07 4 -- -- 10.95

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual 12/1/18 56.72 57.66 -0.94
Annual 12/1/17 82.41 72.17 10.24

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 1,209.68 1,418.12 1,035.30 1,189.74 11 1 8 -1.90
Annual 12/1/20 -- -- -- -- -- -- -- --
Annual 12/1/20 1,020.13 1,118.55 927.55 1,015.09 13 -- 13 -6.16
Annual 12/1/19 -- -- -- -- -- -- -- --
Annual 12/1/19 961.60 983.73 941.40 958.00 13 11 1 3.33
Quarterly 3/1/20 -- -- -- -- -- -- -- --
Quarterly 3/1/20 245.43 310.00 224.10 236.20 7 -- 6 -6.32
Quarterly 6/1/20 -- -- -- -- -- -- -- --
Quarterly 6/1/20 239.60 254.01 225.30 239.50 7 -- 8 -7.51
Quarterly 9/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/20 250.71 270.52 233.30 247.00 7 -- 7 -6.61
Quarterly 12/1/19 -- -- -- -- -- -- -- --
Quarterly 12/1/19 234.90 254.86 213.90 233.44 11 -- 9 -5.90

Actuals - Sales

Reported 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 9/1/19 271.70 228.14 19.10
Quarterly 6/1/19 240.28 226.99 5.85
Quarterly 3/1/19 215.49 212.20 1.55
Quarterly 12/1/18 228.60 185.64 23.14

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 7.34 17.42 17.54

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate -27.58 -0.70 32.57

Copyright Thomson Reuters Corporation