Earnings Estimates

Stock Information

Price (Prev Close): 20.44
Price - 52 Week High: 25.31
Price - 52 Week Low: 15.02
Price Date (Latest): 1/17/20
Median Price Target: 24.42
Diff from Prev Close: 3.98
% Difference: 19.46

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 1.11 1.58 0.57 1.14 10 -- 4 -8.34
Annual 12/1/20 0.76 1.29 0.38 0.74 12 -- 5 -18.74
Annual 12/1/19 0.96 1.02 0.90 0.96 12 4 1 3.07
Quarterly 3/1/20 0.17 0.26 0.11 0.17 8 -- 2 -29.88
Quarterly 6/1/20 0.17 0.25 0.11 0.16 8 -- 2 -20.07
Quarterly 9/1/20 0.17 0.27 0.09 0.15 8 -- 2 -25.88
Quarterly 12/1/19 0.16 0.22 0.10 0.15 11 4 1 25.87

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 7.17 7.17 7.17 7.17 1 -- 1 -6.15
Annual 12/1/20 6.14 6.14 6.14 6.14 1 -- 1 -4.66
Annual 12/1/19 5.59 5.59 5.59 5.59 1 1 -- 2.01

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 0.74 0.74 0.74 0.74 1 -- 1 -29.52
Annual 12/1/19 1.26 1.26 1.26 1.26 1 -- 1 -3.82
Quarterly 12/1/19 0.09 0.09 0.09 0.09 1 -- 1 -35.71

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 12/1/21 411.70 601.00 198.10 428.02 10 -- 4 -4.25
Annual 12/1/20 278.87 436.00 121.42 302.14 11 -- 4 -19.34
Annual 12/1/19 356.66 431.99 330.70 348.16 11 3 1 2.08
Quarterly 3/1/20 57.16 82.60 36.70 55.83 5 -- 1 -40.39
Quarterly 6/1/20 60.30 79.30 36.60 63.25 5 -- 1 -12.24
Quarterly 9/1/20 60.22 82.21 34.00 53.05 5 -- 1 -18.98
Quarterly 12/1/19 58.81 78.40 38.60 55.97 8 2 1 9.72

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 12/1/21 402.13 456.32 347.93 402.13 2 -- 1 -7.45
Annual 12/1/20 324.14 427.00 162.36 383.05 3 -- 1 -13.58
Annual 12/1/19 396.13 435.91 356.34 396.13 2 1 -- 5.59
Quarterly 12/1/19 -- -- -- -- -- -- -- --

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 1.13 1.58 0.72 1.14 9 -- 2 -6.41
Annual 12/1/20 0.76 1.29 0.33 0.82 11 -- 5 -17.70
Annual 12/1/19 0.96 1.02 0.90 0.95 11 3 2 2.49
Quarterly 3/1/20 0.20 0.35 0.13 0.17 6 -- 2 -18.21
Quarterly 6/1/20 0.17 0.21 0.13 0.16 6 -- 2 -16.46
Quarterly 9/1/20 0.17 0.22 0.14 0.15 6 -- 2 -20.16
Quarterly 12/1/19 0.16 0.22 0.10 0.15 10 3 2 22.09

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 -1,860.22 -1,535.13 -2,185.30 -1,860.22 2 1 -- 3.45
Annual 12/1/20 -1,512.59 -1,280.14 -1,745.03 -1,512.59 2 1 -- 1.77
Annual 12/1/19 -1,218.98 -1,061.84 -1,376.12 -1,218.98 2 -- 1 -0.94

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 12/1/21 368.98 505.20 179.80 370.63 11 -- 4 -7.65
Annual 12/1/20 263.08 403.00 104.40 267.04 12 -- 4 -15.96
Annual 12/1/19 304.90 326.71 285.10 301.65 12 3 1 1.12
Quarterly 3/1/20 49.95 68.80 34.50 48.80 6 -- 2 -34.49
Quarterly 6/1/20 51.40 66.60 34.60 50.73 6 -- 2 -17.64
Quarterly 9/1/20 52.36 71.27 32.80 47.17 6 -- 2 -23.25
Quarterly 12/1/19 53.85 80.15 32.80 50.12 10 3 1 7.99

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 14.23 14.23 14.23 14.23 1 -- -- -9.94
Annual 12/1/20 15.37 22.50 8.23 15.37 2 -- -- -17.46
Annual 12/1/19 21.29 28.02 11.50 22.82 4 -- -- 5.59

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 1,185.63 1,396.11 996.80 1,177.80 12 2 3 -0.44
Annual 12/1/20 -- -- -- -- -- -- -- --
Annual 12/1/20 958.22 1,112.00 853.60 960.13 14 -- 7 -5.61
Annual 12/1/19 -- -- -- -- -- -- -- --
Annual 12/1/19 966.48 983.73 946.62 969.74 14 4 2 0.59
Quarterly 3/1/20 -- -- -- -- -- -- -- --
Quarterly 3/1/20 224.58 239.70 193.77 228.94 9 -- 3 -8.49
Quarterly 6/1/20 -- -- -- -- -- -- -- --
Quarterly 6/1/20 233.12 252.56 216.87 233.00 9 -- 3 -2.70
Quarterly 9/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/20 241.30 263.95 223.50 239.12 9 -- 3 -3.75
Quarterly 12/1/19 -- -- -- -- -- -- -- --
Quarterly 12/1/19 239.17 254.86 219.15 242.28 12 3 2 1.82

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 9.25 21.20 26.84

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate -25.07 -21.00 45.08

Copyright Thomson Reuters Corporation