Earnings Estimates

Analyst Ratings

Mean Recommendation:

3.44

Sell

Strong Buy

Available Measures

Reference Information - Earnings Per Share

Last Actual (FY0): 8.99
FY0 End Date: 12/1/19
Ind. Annual Div: --
Hist (5 Yr) Growth %: 11.26
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 12/1/22 10.11 10.57 9.55 10.10 9 -- 1 -0.43
Annual 12/1/21 9.21 9.90 8.25 9.18 17 1 3 0.11
Annual 12/1/20 8.09 8.57 7.63 8.07 17 3 1 0.05
Quarterly 3/1/21 1.59 1.82 1.43 1.56 12 -- 1 -0.26
Quarterly 6/1/21 2.22 2.62 2.03 2.20 12 -- 2 -0.49
Quarterly 9/1/20 1.93 2.15 1.71 1.92 15 2 1 0.42
Quarterly 12/1/20 2.87 3.25 2.56 2.85 15 1 2 -0.56
Long Term Growth 5.30 5.30 5.30 5.30 1 -- -- 0.00

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 8.99 8.81 2.09
Annual 12/1/18 8.29 8.07 2.77
Annual 12/1/17 7.49 7.43 0.83
Quarterly 6/1/20 2.10 1.54 36.15
Quarterly 3/1/20 1.15 1.47 -21.53
Quarterly 12/1/19 3.20 3.01 6.39
Quarterly 9/1/19 2.13 2.13 0.07

Reference Information - Book Value Per Share

Last Actual (FY0): -3.32
FY0 End Date: 12/1/19
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 12/1/22 -9.25 -9.25 -9.25 -9.25 1 -- -- --
Annual 12/1/21 0.87 3.74 -3.22 2.08 3 -- -- --
Annual 12/1/20 2.12 3.25 1.50 1.62 3 -- -- --
Quarterly 3/1/21 -- -- -- -- -- -- -- --
Quarterly 6/1/21 -- -- -- -- -- -- -- --
Quarterly 9/1/20 -- -- -- -- -- -- -- --
Quarterly 12/1/20 -- -- -- -- -- -- -- --

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 -3.32 -3.82 13.13
Annual 12/1/18 20.70 22.16 -6.61
Annual 12/1/17 28.09 34.37 -18.28
Quarterly 6/1/20 -3.10 -- --
Quarterly 3/1/20 -5.46 -4.78 -14.17
Quarterly 12/1/19 -3.32 -4.12 19.29
Quarterly 9/1/19 1.73 1.77 -1.98

Reference Information - Cash Flow Per Share

Last Actual (FY0): 9.43
FY0 End Date: 12/1/19
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 12/1/22 11.61 11.61 11.61 11.61 1 -- 1 -3.57
Annual 12/1/21 10.46 11.23 9.71 10.45 3 -- 2 -1.38
Annual 12/1/20 10.10 12.14 8.78 9.75 4 2 -- 0.17
Quarterly 3/1/21 1.84 1.84 1.84 1.84 1 -- 1 -3.16
Quarterly 6/1/21 2.53 2.53 2.53 2.53 1 -- 1 -4.17
Quarterly 9/1/20 2.60 3.17 2.02 2.60 2 2 -- 2.98
Quarterly 12/1/20 3.48 3.99 2.96 3.48 2 1 1 -1.28

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 9.43 10.06 -6.27
Annual 12/1/18 7.79 9.10 -14.40
Annual 12/1/17 8.66 8.61 0.60
Quarterly 6/1/20 3.20 1.50 113.33
Quarterly 3/1/20 2.42 1.92 26.26
Quarterly 12/1/19 2.98 3.31 -10.06
Quarterly 9/1/19 2.22 2.25 -1.48

Reference Information - Dividend Per Share

Last Actual (FY0): --
FY0 End Date: 12/1/19
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 12/1/22 -- -- -- -- 2 -- -- 0.00
Annual 12/1/21 -- -- -- -- 3 -- -- 0.00
Annual 12/1/20 -- -- -- -- 3 -- -- 0.00
Quarterly 3/1/21 -- -- -- -- 1 -- -- 0.00
Quarterly 6/1/21 -- -- -- -- 1 -- -- 0.00
Quarterly 9/1/20 -- -- -- -- 1 -- -- 0.00
Quarterly 12/1/20 -- -- -- -- 1 -- -- 0.00

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 -- -- --
Annual 12/1/18 -- -- --
Annual 12/1/17 -- -- --
Quarterly 6/1/20 -- -- --
Quarterly 3/1/20 -- -- --
Quarterly 12/1/19 -- -- --
Quarterly 9/1/19 -- -- --

Reference Information - EBIT

Last Actual (FY0): 734.34
FY0 End Date: 12/1/19
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 12/1/22 742.57 781.00 701.00 739.98 10 -- 1 -0.68
Annual 12/1/21 699.82 745.60 632.85 703.00 14 -- 2 -0.30
Annual 12/1/20 628.39 673.30 599.00 628.00 13 2 -- 0.06
Quarterly 3/1/21 128.32 143.40 114.00 127.94 7 -- 1 -0.44
Quarterly 6/1/21 168.79 190.20 156.56 168.98 7 -- 1 -0.61
Quarterly 9/1/20 154.43 203.10 136.10 151.39 13 2 -- 0.57
Quarterly 12/1/20 222.50 270.40 200.00 221.00 13 1 1 -0.23

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual 12/1/19 734.34 732.76 0.22
Annual 12/1/18 750.32 738.62 1.58
Annual 12/1/17 704.94 699.17 0.83
Quarterly 6/1/20 164.01 121.97 34.46
Quarterly 3/1/20 92.09 121.91 -24.46
Quarterly 12/1/19 240.76 241.78 -0.42
Quarterly 9/1/19 177.45 177.19 0.15

Reference Information - EBITDA

Last Actual (FY0): 829.95
FY0 End Date: 12/1/19
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 12/1/22 866.39 911.00 827.30 863.29 8 -- 1 -0.28
Annual 12/1/21 804.85 889.00 697.50 806.00 15 -- 2 -0.24
Annual 12/1/20 732.68 856.00 672.13 736.55 15 2 -- 0.04
Quarterly 3/1/21 157.07 180.30 141.00 154.60 5 -- 1 -0.50
Quarterly 6/1/21 195.36 205.10 187.00 196.90 5 -- 1 -0.74
Quarterly 9/1/20 176.05 188.30 161.60 175.50 11 2 -- 0.59
Quarterly 12/1/20 243.67 254.97 232.40 246.30 11 1 1 -0.25

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual 12/1/19 829.95 837.42 -0.89
Annual 12/1/18 851.01 841.35 1.15
Annual 12/1/17 804.20 789.23 1.90
Quarterly 6/1/20 192.41 147.54 30.41
Quarterly 3/1/20 118.65 144.72 -18.01
Quarterly 12/1/19 263.20 268.48 -1.96
Quarterly 9/1/19 201.54 206.02 -2.18

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 8.69
FY0 End Date: 12/1/19
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 12/1/22 10.13 10.35 9.96 10.11 4 -- 1 -0.95
Annual 12/1/21 9.00 9.52 8.27 9.04 9 -- 2 -0.52
Annual 12/1/20 7.48 8.01 7.08 7.44 8 1 -- 0.02
Quarterly 3/1/21 1.58 1.70 1.50 1.56 4 -- 1 -0.94
Quarterly 6/1/21 2.23 2.43 2.15 2.18 4 -- 1 -1.33
Quarterly 9/1/20 1.82 2.05 1.65 1.83 7 1 -- 1.19
Quarterly 12/1/20 2.75 3.00 2.53 2.73 7 -- 1 -0.67

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 8.69 8.52 2.04
Annual 12/1/18 7.65 7.82 -2.19
Annual 12/1/17 0.25 7.06 -96.46
Quarterly 6/1/20 1.98 1.37 44.68
Quarterly 3/1/20 0.86 1.43 -40.00
Quarterly 12/1/19 3.12 2.94 6.04
Quarterly 9/1/19 2.07 2.08 -0.24

Reference Information - Net Debt

Last Actual (FY0): 1,344.02
FY0 End Date: 12/1/19
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 12/1/22 1,155.83 1,735.35 576.30 1,155.83 2 -- 1 -11.41
Annual 12/1/21 1,092.99 1,413.28 755.69 1,110.00 3 -- 1 -8.56
Annual 12/1/20 1,060.64 1,083.00 1,040.84 1,058.08 3 -- 1 -0.66
Quarterly 3/1/21 1,044.18 1,044.18 1,044.18 1,044.18 1 -- 1 -8.14
Quarterly 6/1/21 1,027.32 1,027.32 1,027.32 1,027.32 1 -- 1 -14.25
Quarterly 9/1/20 -- -- -- -- -- -- -- --
Quarterly 12/1/20 -- -- -- -- -- -- -- --

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual 12/1/19 1,344.02 1,365.34 -1.56
Annual 12/1/18 -586.87 -839.76 30.11
Annual 12/1/17 -1,395.93 -1,407.61 0.83
Quarterly 6/1/20 1,340.40 -- --
Quarterly 3/1/20 1,502.11 -- --
Quarterly 12/1/19 1,344.02 -- --
Quarterly 9/1/19 951.01 1,031.00 -7.76

Reference Information - Net Income

Last Actual (FY0): 612.56
FY0 End Date: 12/1/19
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 12/1/22 605.33 622.50 587.00 604.41 8 -- 1 -0.21
Annual 12/1/21 562.92 611.00 514.10 560.50 14 -- 2 -0.23
Annual 12/1/20 501.75 536.00 475.60 502.76 14 2 -- 0.06
Quarterly 3/1/21 101.48 114.30 89.00 101.80 7 -- 1 -0.43
Quarterly 6/1/21 135.29 153.10 127.00 135.50 7 -- 1 -0.58
Quarterly 9/1/20 118.90 133.90 106.40 119.29 13 2 -- 0.63
Quarterly 12/1/20 177.52 190.70 159.00 177.41 13 1 1 -0.24

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual 12/1/19 612.56 601.36 1.86
Annual 12/1/18 643.79 627.09 2.66
Annual 12/1/17 603.68 596.98 1.12
Quarterly 6/1/20 130.46 96.22 35.58
Quarterly 3/1/20 72.16 93.23 -22.60
Quarterly 12/1/19 205.94 195.13 5.54
Quarterly 9/1/19 142.06 142.69 -0.44

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 12/1/22 -- -- -- -- -- -- -- --
Annual 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Quarterly 6/1/21 -- -- -- -- -- -- -- --
Quarterly 3/1/21 -- -- -- -- -- -- -- --
Quarterly 12/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/20 -- -- -- -- -- -- -- --

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): -1,215.62
FY0 End Date: 12/1/19
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 12/1/22 -167.00 -167.00 -167.00 -167.00 1 -- -- --
Annual 12/1/21 384.93 468.20 229.80 456.80 3 -- -- --
Annual 12/1/20 -24.57 543.20 -758.30 58.40 4 -- -- -2.59
Quarterly 3/1/21 -- -- -- -- -- -- -- --
Quarterly 6/1/21 -- -- -- -- -- -- -- --
Quarterly 9/1/20 456.80 456.80 456.80 456.80 1 -- -- --
Quarterly 12/1/20 -- -- -- -- -- -- -- --

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual 12/1/19 -1,215.62 85.21 -1,300.83
Annual 12/1/18 33.87 32.62 1.25
Annual 12/1/17 35.56 23.55 12.01
Quarterly 3/1/20 -26.04 -5.43 -20.62
Quarterly 12/1/19 -408.70 119.65 -528.35
Quarterly 9/1/19 169.19 149.11 20.08

Reference Information - Sales

Last Actual (FY0): 2,406.60
FY0 End Date: 12/1/19
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 12/1/22 2,513.43 2,587.70 2,443.00 2,517.20 9 -- 1 -0.29
Annual 12/1/21 2,395.59 2,478.50 2,335.00 2,401.87 15 -- 3 -0.27
Annual 12/1/20 2,232.47 2,284.60 2,183.00 2,235.10 15 1 2 -0.02
Quarterly 3/1/21 500.05 529.00 485.56 498.30 9 -- 1 -0.35
Quarterly 6/1/21 582.44 616.60 551.20 575.11 9 -- 2 -0.51
Quarterly 9/1/20 546.49 568.30 516.10 547.30 14 2 -- 0.12
Quarterly 12/1/20 701.50 731.30 659.00 703.02 14 1 2 -0.16

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual 12/1/19 2,406.60 2,407.35 -0.03
Annual 12/1/18 2,419.93 2,407.78 0.50
Annual 12/1/17 2,309.08 2,292.51 0.72
Quarterly 6/1/20 519.98 496.86 4.65
Quarterly 3/1/20 464.94 487.67 -4.66
Quarterly 12/1/19 716.29 714.88 0.20
Quarterly 9/1/19 577.28 588.88 -1.97

Copyright Refinitiv