Earnings Estimates

Analyst Ratings

Mean Recommendation:

2.71

Sell

Strong Buy

Reference Information - Earnings Per Share

Last Actual (FY0): 3.88
FY0 End Date: 12/1/18
Ind. Annual Div: --
Hist (5 Yr) Growth %: 7.34
Hist (5 Yr) Stability %: 95.01
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 2.29 3.04 1.88 1.96 3 -- -- --
Annual 12/1/20 2.72 3.52 1.90 2.79 7 3 2 --
Annual 12/1/19 2.23 2.87 1.68 2.18 7 2 4 -11.06
Quarterly 3/1/19 -0.45 -0.09 -0.62 -0.56 5 -- 4 254.58
Quarterly 6/1/19 0.47 0.86 0.21 0.40 5 1 3 -68.45
Quarterly 9/1/19 0.83 1.24 0.53 0.89 5 3 1 26.76
Quarterly 12/1/19 1.42 1.80 1.13 1.40 5 3 -- 48.52
Long Term Growth 20.00 20.00 20.00 20.00 1 -- -- --

Actuals - Earnings Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 3.88 3.05 27.37
Annual 12/1/17 1.69 1.51 11.74
Annual 12/1/16 1.60 1.65 -2.86
Quarterly 12/1/18 1.81 1.01 79.56
Quarterly 9/1/18 1.09 0.44 145.50
Quarterly 6/1/18 0.26 0.27 -2.28
Quarterly 3/1/18 0.72 0.47 54.02

Reference Information - Book Value Per Share

Last Actual (FY0): 20.95
FY0 End Date: 12/1/18
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 12/1/21 29.55 29.55 29.55 29.55 1 -- -- --
Annual 12/1/20 25.52 27.32 24.45 24.80 3 1 1 --
Annual 12/1/19 22.59 23.45 21.83 22.50 3 1 2 -4.68
Quarterly 3/1/19 20.96 20.96 20.96 20.96 1 -- 1 --
Quarterly 6/1/19 21.62 21.62 21.62 21.62 1 -- 1 --
Quarterly 9/1/19 22.21 22.21 22.21 22.21 1 -- 1 --
Quarterly 12/1/19 22.94 23.45 22.43 22.94 2 -- 1 --

Actuals - Book Value Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 20.95 -- --
Annual 12/1/17 17.83 -- --
Annual 12/1/16 15.81 -- --
Quarterly 12/1/18 20.95 -- --
Quarterly 9/1/18 19.84 -- --
Quarterly 6/1/18 18.21 -- --
Quarterly 3/1/18 18.88 -- --

Reference Information - Cash Flow Per Share

Last Actual (FY0): --
FY0 End Date:
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 12/1/21 4.24 4.24 4.24 4.24 1 -- -- --
Annual 12/1/20 5.23 5.88 4.10 5.71 3 2 -- --
Annual 12/1/19 6.12 10.77 3.64 3.95 3 1 1 --
Quarterly 3/1/19 -0.05 -0.05 -0.05 -0.05 1 -- 1 --
Quarterly 6/1/19 1.16 1.16 1.16 1.16 1 -- 1 --
Quarterly 9/1/19 1.10 1.10 1.10 1.10 1 1 -- --
Quarterly 12/1/19 1.74 1.74 1.74 1.74 1 1 -- --

Actuals - Cash Flow Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 3.31 0.98 237.60
Annual 12/1/16 -4.79 -6.76 29.14

Reference Information - Dividend Per Share

Last Actual (FY0): --
FY0 End Date: 12/1/18
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 12/1/21 -- -- -- -- 3 -- -- --
Annual 12/1/20 -- -- -- -- 5 -- -- --
Annual 12/1/19 -- -- -- -- 5 -- -- --
Quarterly 3/1/19 -- -- -- -- 2 -- -- --
Quarterly 6/1/19 -- -- -- -- 2 -- -- --
Quarterly 9/1/19 -- -- -- -- 2 -- -- --
Quarterly 12/1/19 -- -- -- -- 2 -- -- --

Actuals - Dividend Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 -- -- --
Annual 12/1/17 -- -- --
Annual 12/1/16 -- -- --
Quarterly 12/1/18 -- -- --
Quarterly 9/1/18 -- -- --
Quarterly 6/1/18 -- -- --
Quarterly 3/1/18 -- -- --

Reference Information - EBIT

Last Actual (FY0): 364.66
FY0 End Date: 12/1/18
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 12/1/21 247.08 261.59 232.56 247.08 2 -- -- --
Annual 12/1/20 307.01 389.72 206.00 324.80 6 2 2 --
Annual 12/1/19 268.41 340.00 218.00 265.96 6 2 4 5.66
Quarterly 3/1/19 -11.38 7.00 -25.73 -13.40 4 -- 2 708.57
Quarterly 6/1/19 61.57 93.00 30.00 61.64 4 1 1 -14.84
Quarterly 9/1/19 84.86 125.00 57.00 78.72 4 2 -- 30.93
Quarterly 12/1/19 125.69 138.00 117.76 123.50 4 2 -- 43.25

Actuals - EBIT

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 364.66 -- --
Annual 12/1/17 269.35 -- --
Annual 12/1/16 137.29 -- --
Quarterly 12/1/18 136.56 -- --
Quarterly 9/1/18 95.90 -- --
Quarterly 6/1/18 53.94 -- --
Quarterly 3/1/18 78.25 -- --

Reference Information - EBITDA

Last Actual (FY0): --
FY0 End Date:
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 12/1/21 380.57 390.39 370.74 380.57 2 -- -- --
Annual 12/1/20 445.54 518.52 330.00 494.00 5 3 1 --
Annual 12/1/19 402.59 470.00 354.00 408.62 5 1 3 -5.79
Quarterly 3/1/19 20.82 43.00 6.47 13.00 3 -- 2 -423.55
Quarterly 6/1/19 97.39 124.00 64.00 104.17 3 1 1 -16.50
Quarterly 9/1/19 116.58 159.00 91.00 99.74 3 2 -- 13.91
Quarterly 12/1/19 159.99 174.00 149.96 156.00 3 2 -- 27.45

Actuals - EBITDA

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 468.62 -- --
Annual 12/1/16 233.14 -- --
Quarterly 9/1/18 128.40 -- --
Quarterly 6/1/18 84.14 -- --
Quarterly 3/1/18 112.75 -- --

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 3.88
FY0 End Date: 12/1/18
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 12/1/21 1.96 1.96 1.96 1.96 1 -- -- --
Annual 12/1/20 2.92 3.52 2.04 2.97 5 2 1 --
Annual 12/1/19 2.22 2.87 1.68 2.18 5 1 3 -7.87
Quarterly 3/1/19 -0.42 -0.09 -0.62 -0.48 4 -- 3 250.20
Quarterly 6/1/19 0.51 0.86 0.21 0.49 4 1 2 -26.83
Quarterly 9/1/19 0.81 1.24 0.53 0.74 4 2 1 32.51
Quarterly 12/1/19 1.32 1.44 1.13 1.36 4 3 -- 44.80

Actuals - GAAP Earnings Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 3.88 -- --
Annual 12/1/17 1.69 -- --
Annual 12/1/16 1.12 -- --
Quarterly 12/1/18 1.81 -- --
Quarterly 9/1/18 1.09 -- --
Quarterly 6/1/18 0.26 -- --
Quarterly 3/1/18 0.72 -- --

Reference Information - Net Debt

Last Actual (FY0): 1,474.39
FY0 End Date: 12/1/18
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 12/1/21 837.24 918.60 755.89 837.24 2 -- -- --
Annual 12/1/20 955.46 1,520.00 536.00 882.92 4 -- 3 --
Annual 12/1/19 981.97 1,148.36 745.00 1,052.55 3 1 2 -15.21
Quarterly 3/1/19 1,133.97 1,133.97 1,133.97 1,133.97 1 -- 1 -5.58
Quarterly 6/1/19 855.15 855.15 855.15 855.15 1 -- 1 -20.33
Quarterly 9/1/19 850.31 850.31 850.31 850.31 1 -- 1 -18.10
Quarterly 12/1/19 1,126.78 1,201.00 1,052.55 1,126.78 2 -- 1 -7.69

Actuals - Net Debt

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 1,474.39 1,338.19 10.18
Annual 12/1/17 1,926.89 1,475.91 30.56
Annual 12/1/16 1,923.12 2,213.22 -13.11
Quarterly 12/1/18 1,740.16 1,366.58 27.34
Quarterly 9/1/18 1,605.69 1,280.92 25.35
Quarterly 6/1/18 1,896.09 1,497.24 26.64
Quarterly 3/1/18 1,618.35 346.56 366.98

Reference Information - Net Income

Last Actual (FY0): 237.07
FY0 End Date: 12/1/18
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 12/1/21 126.67 131.09 122.26 126.67 2 -- -- --
Annual 12/1/20 174.18 219.22 128.00 181.15 6 3 1 --
Annual 12/1/19 144.46 192.00 104.90 137.70 6 2 3 -10.18
Quarterly 3/1/19 -25.70 -6.00 -37.00 -29.90 4 -- 2 254.74
Quarterly 6/1/19 32.59 56.00 13.00 30.68 4 1 1 -27.26
Quarterly 9/1/19 51.73 82.00 33.03 45.95 4 2 -- 38.32
Quarterly 12/1/19 83.98 92.00 70.70 86.60 4 2 -- 47.82

Actuals - Net Income

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 237.07 -- --
Annual 12/1/17 99.57 -- --
Annual 12/1/16 92.74 -- --
Quarterly 12/1/18 111.58 -- --
Quarterly 9/1/18 66.54 -- --
Quarterly 6/1/18 15.57 -- --
Quarterly 3/1/18 43.38 -- --

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

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): --
FY0 End Date:
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 12/1/21 7.27 7.27 7.27 7.27 1 -- -- --
Annual 12/1/20 12.33 14.60 8.70 13.00 4 3 -- --
Annual 12/1/19 10.72 14.50 7.89 10.25 4 2 2 -9.12
Quarterly 3/1/19 -11.81 -11.80 -11.81 -11.81 2 -- 2 --
Quarterly 6/1/19 14.96 17.70 12.21 14.96 2 2 -- --
Quarterly 9/1/19 17.50 24.50 10.50 17.50 2 2 -- --
Quarterly 12/1/19 23.53 25.80 21.26 23.53 2 2 -- --

Actuals - Return On Equity

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 10.39 -- --
Annual 12/1/16 10.89 -- --
Quarterly 9/1/18 5.98 -- --
Quarterly 6/1/18 5.74 -- --
Quarterly 3/1/18 16.24 -- --

Reference Information - Sales

Last Actual (FY0): 3,744.51
FY0 End Date: 12/1/18
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 12/1/21 3,796.37 4,083.19 3,509.56 3,796.37 2 -- -- --
Annual 12/1/20 3,952.36 4,255.00 3,631.00 3,994.15 6 1 3 --
Annual 12/1/19 3,538.18 3,685.00 3,189.00 3,582.01 6 -- 5 -11.47
Quarterly 3/1/19 471.40 483.86 452.23 475.00 5 -- 3 -85.71
Quarterly 6/1/19 842.48 971.04 631.00 826.60 5 -- 3 -22.23
Quarterly 9/1/19 992.01 1,122.00 816.00 1,015.22 5 3 -- 0.02
Quarterly 12/1/19 1,237.92 1,389.89 1,127.00 1,236.70 5 1 1 7.08

Actuals - Sales

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 3,744.51 3,715.67 0.78
Annual 12/1/17 3,390.39 3,424.16 -0.99
Annual 12/1/16 2,853.08 2,926.08 -2.49
Quarterly 12/1/18 901.04 872.02 3.33
Quarterly 9/1/18 767.97 809.40 -5.12
Quarterly 6/1/18 650.59 683.43 -4.81
Quarterly 3/1/18 1,424.91 1,330.04 7.13

Reference Information - Earnings Per Share (Parent)

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

Analyst Forecasts - Earnings Per Share (Parent)

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

Actuals - Earnings Per Share (Parent)

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 - Net Income (Parent)

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

Analyst Forecasts - Net Income (Parent)

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

Actuals - Net Income (Parent)

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 - Operating Profit (Parent)

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

Analyst Forecasts - Operating Profit (Parent)

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

Actuals - Operating Profit (Parent)

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 - Sales (Parent)

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

Analyst Forecasts - Sales (Parent)

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

Actuals - Sales (Parent)

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 -- -- --