Earnings Estimates
Stock Information
| Price (Prev Close): | 14.79 |
| Price - 52 Week High: | 16.18 |
| Price - 52 Week Low: | 8.49 |
| Price Date (Latest): | 1/27/20 |
| Median Price Target: | 17.58 |
| Diff from Prev Close: | 2.79 |
| % Difference: | 18.89 |
Available Measures
Reference Information - Earnings Per Share
| Last Actual (FY0): | 1.76 |
| FY0 End Date: | 12/1/18 |
| Ind. Annual Div: | -- |
| Hist (5 Yr) Growth %: | 37.54 |
| Yield (%): | -- |
Analyst Forecasts - Earnings Per Share
| Last Month Revisions | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | 12/1/21 | 1.43 | 1.49 | 1.39 | 1.41 | 3 | -- | 1 | -3.81 |
| Annual | 12/1/20 | 1.22 | 1.42 | 1.05 | 1.22 | 6 | -- | 1 | -2.53 |
| Annual | 12/1/19 | 0.99 | 1.01 | 0.97 | 1.00 | 6 | -- | -- | -- |
| Quarterly | 3/1/20 | 0.18 | 0.21 | 0.15 | 0.17 | 6 | -- | -- | -- |
| Quarterly | 6/1/20 | 0.24 | 0.28 | 0.19 | 0.24 | 6 | -- | 1 | -0.70 |
| Quarterly | 9/1/20 | 0.39 | 0.44 | 0.30 | 0.41 | 6 | -- | 1 | -4.46 |
| Quarterly | 12/1/19 | 0.27 | 0.28 | 0.25 | 0.28 | 6 | -- | -- | -- |
Actuals - Earnings Per Share
| Reported | Mean Estimate | Surprise % Change | ||
|---|---|---|---|---|
| Annual | 12/1/18 | 1.76 | 1.71 | 2.80 |
| Annual | 12/1/17 | 1.57 | 1.52 | 3.29 |
| Annual | 12/1/16 | 1.40 | 1.27 | 10.24 |
| Quarterly | 9/1/19 | 0.37 | 0.38 | -2.08 |
| Quarterly | 6/1/19 | 0.20 | 0.17 | 16.62 |
| Quarterly | 3/1/19 | 0.16 | 0.17 | -5.44 |
| Quarterly | 12/1/18 | 0.52 | 0.47 | 10.05 |
Reference Information - Book Value Per Share
| Last Actual (FY0): | 11.83 |
| FY0 End Date: | 12/1/18 |
| Ind. Annual Div: | -- |
| Hist (5 Yr) Growth %: | -- |
| Yield (%): | -- |
Analyst Forecasts - Book Value Per Share
| Last Month Revisions | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | 12/1/21 | 15.21 | 17.64 | 12.78 | 15.21 | 2 | 1 | -- | 19.39 |
| Annual | 12/1/20 | 14.20 | 17.46 | 12.32 | 12.83 | 3 | 1 | -- | 14.11 |
| Annual | 12/1/19 | 11.91 | 11.96 | 11.84 | 11.94 | 3 | -- | -- | -- |
| Quarterly | 3/1/20 | 11.86 | 11.86 | 11.86 | 11.86 | 1 | -- | -- | -- |
| Quarterly | 6/1/20 | 11.87 | 11.87 | 11.87 | 11.87 | 1 | -- | -- | -- |
| Quarterly | 9/1/20 | 12.11 | 12.11 | 12.11 | 12.11 | 1 | -- | -- | -- |
| Quarterly | 12/1/19 | 11.88 | 11.88 | 11.88 | 11.88 | 1 | -- | -- | -- |
Actuals - Book Value Per Share
| Reported | Mean Estimate | Surprise % Change | ||
|---|---|---|---|---|
| Annual | 12/1/18 | 11.83 | 11.50 | 2.85 |
| Annual | 12/1/17 | 9.93 | 9.61 | 3.37 |
| Annual | 12/1/16 | 8.27 | 8.51 | -2.81 |
| Quarterly | 9/1/19 | 11.82 | 11.68 | 1.22 |
| Quarterly | 6/1/19 | 11.66 | 11.62 | 0.33 |
| Quarterly | 3/1/19 | 11.64 | 11.50 | 1.24 |
| Quarterly | 12/1/18 | 11.83 | 11.50 | 2.85 |
Reference Information - Cash Flow Per Share
| Last Actual (FY0): | 2.53 |
| FY0 End Date: | 12/1/18 |
| Ind. Annual Div: | -- |
| Hist (5 Yr) Growth %: | -- |
| Yield (%): | -- |
Analyst Forecasts - Cash Flow Per Share
| Last Month Revisions | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | 12/1/21 | 2.39 | 2.39 | 2.39 | 2.39 | 1 | -- | 1 | -18.43 |
| Annual | 12/1/20 | 2.56 | 2.77 | 2.34 | 2.56 | 2 | -- | 1 | -5.02 |
| Annual | 12/1/19 | 2.54 | 2.55 | 2.53 | 2.54 | 2 | -- | -- | -- |
Actuals - Cash Flow Per Share
| Reported | Mean Estimate | Surprise % Change | ||
|---|---|---|---|---|
| Annual | 12/1/18 | 2.53 | 3.20 | -20.95 |
| Annual | 12/1/17 | 2.80 | 3.16 | -11.39 |
| Annual | 12/1/16 | 2.98 | 2.18 | 36.70 |
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 | |||||||||
| 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 - Dividend Per Share
| 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 - EBIT
| Last Actual (FY0): | 266.49 |
| FY0 End Date: | 12/1/18 |
| Ind. Annual Div: | -- |
| Hist (5 Yr) Growth %: | -- |
| Yield (%): | -- |
Analyst Forecasts - EBIT
| Last Month Revisions | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | 12/1/21 | 229.78 | 256.80 | 201.54 | 231.00 | 3 | -- | 1 | -4.30 |
| Annual | 12/1/20 | 214.78 | 225.20 | 199.00 | 217.45 | 4 | -- | 1 | -2.50 |
| Annual | 12/1/19 | 182.10 | 183.70 | 179.00 | 182.85 | 4 | -- | -- | -- |
| Quarterly | 3/1/20 | 36.50 | 38.40 | 35.00 | 36.10 | 3 | -- | -- | -- |
| Quarterly | 6/1/20 | 44.37 | 47.90 | 41.00 | 44.20 | 3 | -- | -- | -- |
| Quarterly | 9/1/20 | 66.90 | 67.60 | 66.50 | 66.60 | 3 | -- | -- | -- |
| Quarterly | 12/1/19 | 50.32 | 52.00 | 47.00 | 51.14 | 4 | -- | 1 | -8.63 |
Actuals - EBIT
| Reported | Mean Estimate | Surprise % Change | ||
|---|---|---|---|---|
| Annual | 12/1/18 | 266.49 | 257.13 | 3.64 |
| Annual | 12/1/17 | 255.89 | 248.01 | 3.18 |
| Annual | 12/1/16 | 221.89 | 209.56 | 5.89 |
| Quarterly | 9/1/19 | 53.95 | 63.83 | -15.47 |
| Quarterly | 6/1/19 | 37.24 | 36.60 | 1.77 |
| Quarterly | 3/1/19 | 40.52 | 40.52 | 0.02 |
| Quarterly | 12/1/18 | 73.54 | 74.67 | -1.51 |
Reference Information - EBITDA
| Last Actual (FY0): | 438.84 |
| FY0 End Date: | 12/1/18 |
| Ind. Annual Div: | -- |
| Hist (5 Yr) Growth %: | -- |
| Yield (%): | -- |
Analyst Forecasts - EBITDA
| Last Month Revisions | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | 12/1/21 | 360.55 | 400.10 | 321.00 | 360.55 | 2 | -- | 1 | -11.53 |
| Annual | 12/1/20 | 374.55 | 399.20 | 324.00 | 387.50 | 4 | -- | 1 | -3.60 |
| Annual | 12/1/19 | 355.63 | 360.90 | 347.50 | 357.05 | 4 | -- | -- | -- |
| Quarterly | 3/1/20 | 81.40 | 82.20 | 80.60 | 81.40 | 2 | -- | -- | -- |
| Quarterly | 6/1/20 | 87.15 | 88.80 | 85.50 | 87.15 | 2 | -- | -- | -- |
| Quarterly | 9/1/20 | 112.45 | 112.60 | 112.30 | 112.45 | 2 | -- | -- | -- |
| Quarterly | 12/1/19 | 91.40 | 96.00 | 87.00 | 91.20 | 3 | -- | 1 | -6.16 |
Actuals - EBITDA
| Reported | Mean Estimate | Surprise % Change | ||
|---|---|---|---|---|
| Annual | 12/1/18 | 438.84 | 427.38 | 2.68 |
| Annual | 12/1/17 | 388.57 | 383.85 | 1.23 |
| Annual | 12/1/16 | 395.45 | 369.75 | 6.95 |
| Quarterly | 9/1/19 | 103.55 | 104.93 | -1.32 |
| Quarterly | 6/1/19 | 82.87 | 78.12 | 6.08 |
| Quarterly | 3/1/19 | 78.53 | 81.19 | -3.28 |
| Quarterly | 12/1/18 | 117.44 | 113.53 | 3.44 |
Reference Information - GAAP Earnings Per Share
| Last Actual (FY0): | 1.38 |
| FY0 End Date: | 12/1/18 |
| Ind. Annual Div: | -- |
| Hist (5 Yr) Growth %: | -- |
| Yield (%): | -- |
Analyst Forecasts - GAAP Earnings Per Share
| Last Month Revisions | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | 12/1/21 | 0.71 | 0.79 | 0.62 | 0.71 | 2 | -- | 1 | -8.44 |
| Annual | 12/1/20 | 0.54 | 0.77 | 0.41 | 0.49 | 4 | -- | 1 | -7.30 |
| Annual | 12/1/19 | 0.25 | 0.26 | 0.23 | 0.25 | 4 | -- | -- | -- |
| Quarterly | 3/1/20 | 0.02 | 0.05 | -0.01 | 0.01 | 3 | -- | -- | -- |
| Quarterly | 6/1/20 | 0.06 | 0.11 | 0.04 | 0.04 | 3 | -- | -- | -- |
| Quarterly | 9/1/20 | 0.24 | 0.28 | 0.19 | 0.25 | 3 | -- | -- | -- |
| Quarterly | 12/1/19 | 0.10 | 0.11 | 0.09 | 0.10 | 4 | -- | -- | -- |
Actuals - GAAP Earnings Per Share
| Reported | Mean Estimate | Surprise % Change | ||
|---|---|---|---|---|
| Annual | 12/1/18 | 1.38 | 1.29 | 7.39 |
| Annual | 12/1/17 | 1.04 | 1.11 | -6.31 |
| Annual | 12/1/16 | 0.34 | 0.34 | -- |
| Quarterly | 9/1/19 | 0.14 | 0.22 | -34.88 |
| Quarterly | 6/1/19 | 0.03 | -0.01 | 43.33 |
| Quarterly | 3/1/19 | -0.03 | -0.05 | 20.00 |
| Quarterly | 12/1/18 | 0.42 | 0.21 | 104.88 |
Reference Information - Net Asset Value
| Last Actual (FY0): | 1,227.09 |
| FY0 End Date: | 12/1/18 |
| Ind. Annual Div: | -- |
| Hist (5 Yr) Growth %: | -- |
| Yield (%): | -- |
Analyst Forecasts - Net Asset Value
| Last Month Revisions | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | 12/1/21 | 1,673.49 | 2,035.00 | 1,375.06 | 1,610.40 | 3 | 1 | -- | 17.85 |
| Annual | 12/1/20 | 1,515.61 | 1,926.00 | 1,314.13 | 1,411.16 | 4 | 1 | -- | 10.62 |
| Annual | 12/1/19 | 1,265.10 | 1,282.00 | 1,256.85 | 1,260.77 | 4 | -- | -- | -- |
| Quarterly | 3/1/20 | 1,282.91 | 1,307.70 | 1,258.12 | 1,282.91 | 2 | -- | -- | -- |
| Quarterly | 6/1/20 | 1,301.15 | 1,340.10 | 1,262.19 | 1,301.15 | 2 | -- | -- | -- |
| Quarterly | 9/1/20 | 1,337.02 | 1,384.90 | 1,289.14 | 1,337.02 | 2 | -- | -- | -- |
| Quarterly | 12/1/19 | 1,269.43 | 1,282.00 | 1,256.85 | 1,269.43 | 2 | -- | -- | -- |
Actuals - Net Asset Value
| Reported | Mean Estimate | Surprise % Change | ||
|---|---|---|---|---|
| Annual | 12/1/18 | 1,227.09 | 1,240.68 | -1.10 |
| Annual | 12/1/17 | 1,011.38 | 729.99 | 38.55 |
| Annual | 12/1/16 | 829.13 | 854.00 | -2.91 |
| Quarterly | 9/1/19 | 1,247.35 | 1,248.29 | -0.07 |
| Quarterly | 6/1/19 | 1,229.08 | 1,256.10 | -2.15 |
| Quarterly | 3/1/19 | 1,226.86 | 1,247.40 | -1.65 |
| Quarterly | 12/1/18 | 1,227.09 | 1,240.68 | -1.10 |
Reference Information - Net Debt
| Last Actual (FY0): | 1,236.07 |
| FY0 End Date: | 12/1/18 |
| Ind. Annual Div: | -- |
| Hist (5 Yr) Growth %: | -- |
| Yield (%): | -- |
Analyst Forecasts - Net Debt
| Last Month Revisions | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | 12/1/21 | 189.00 | 189.00 | 189.00 | 189.00 | 1 | -- | 1 | -74.77 |
| Annual | 12/1/20 | 353.00 | 353.00 | 353.00 | 353.00 | 1 | -- | 1 | -62.45 |
| Annual | 12/1/19 | 1,100.00 | 1,100.00 | 1,100.00 | 1,100.00 | 1 | -- | -- | -- |
Actuals - Net Debt
| Reported | Mean Estimate | Surprise % Change | ||
|---|---|---|---|---|
| Annual | 12/1/18 | 1,236.07 | 1,247.97 | -0.95 |
| Annual | 12/1/17 | 570.73 | 544.00 | 4.91 |
| Annual | 12/1/16 | 763.41 | 868.00 | -12.05 |
Reference Information - Net Income
| Last Actual (FY0): | 190.40 |
| FY0 End Date: | 12/1/18 |
| Ind. Annual Div: | -- |
| Hist (5 Yr) Growth %: | -- |
| Yield (%): | -- |
Analyst Forecasts - Net Income
| Last Month Revisions | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | 12/1/21 | 160.64 | 171.20 | 151.71 | 159.00 | 3 | -- | 1 | -2.82 |
| Annual | 12/1/20 | 127.74 | 138.60 | 114.00 | 130.07 | 5 | -- | 1 | -3.04 |
| Annual | 12/1/19 | 105.82 | 106.90 | 103.64 | 106.06 | 5 | -- | -- | -- |
| Quarterly | 3/1/20 | 17.21 | 18.70 | 15.88 | 17.13 | 4 | -- | -- | -- |
| Quarterly | 6/1/20 | 23.15 | 27.30 | 20.67 | 22.31 | 4 | -- | -- | -- |
| Quarterly | 9/1/20 | 43.87 | 44.03 | 43.70 | 43.87 | 4 | -- | -- | -- |
| Quarterly | 12/1/19 | 29.14 | 30.30 | 27.04 | 29.47 | 5 | -- | 1 | -7.61 |
Actuals - Net Income
| Reported | Mean Estimate | Surprise % Change | ||
|---|---|---|---|---|
| Annual | 12/1/18 | 190.40 | 184.99 | 2.92 |
| Annual | 12/1/17 | 167.13 | 161.21 | 3.67 |
| Annual | 12/1/16 | 142.26 | 128.60 | 10.62 |
| Quarterly | 9/1/19 | 38.90 | 40.37 | -3.64 |
| Quarterly | 6/1/19 | 21.27 | 18.24 | 16.59 |
| Quarterly | 3/1/19 | 16.43 | 17.67 | -7.00 |
| Quarterly | 12/1/18 | 54.99 | 49.58 | 10.92 |
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 | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | 12/1/21 | 158.13 | 158.13 | 158.13 | 158.13 | 1 | -- | -- | -- |
| Annual | 12/1/20 | 148.54 | 148.54 | 148.54 | 148.54 | 1 | -- | -- | -- |
| Annual | 12/1/19 | 102.23 | 102.23 | 102.23 | 102.23 | 1 | -- | -- | -- |
| Quarterly | 3/1/20 | 21.95 | 21.95 | 21.95 | 21.95 | 1 | -- | -- | -- |
| Quarterly | 6/1/20 | 25.23 | 25.23 | 25.23 | 25.23 | 1 | -- | -- | -- |
| Quarterly | 9/1/20 | 51.81 | 51.81 | 51.81 | 51.81 | 1 | -- | -- | -- |
| Quarterly | 12/1/19 | 31.53 | 31.53 | 31.53 | 31.53 | 1 | -- | -- | -- |
Actuals - Operating Profit
| Reported | Mean Estimate | Surprise % Change |
|---|
Reference Information - Return On Equity
| Last Actual (FY0): | 17.01 |
| FY0 End Date: | 12/1/18 |
| Ind. Annual Div: | -- |
| Hist (5 Yr) Growth %: | -- |
| Yield (%): | -- |
Analyst Forecasts - Return On Equity
| Last Month Revisions | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | 12/1/21 | 8.00 | 8.00 | 8.00 | 8.00 | 1 | -- | -- | -34.96 |
| Annual | 12/1/20 | 8.50 | 9.80 | 7.20 | 8.50 | 2 | -- | -- | -15.42 |
| Annual | 12/1/19 | 8.50 | 8.50 | 8.50 | 8.50 | 2 | -- | -- | -- |
Actuals - Return On Equity
| Reported | Mean Estimate | Surprise % Change | ||
|---|---|---|---|---|
| Annual | 12/1/18 | 17.01 | 16.59 | 0.42 |
| Annual | 12/1/17 | 18.16 | 17.65 | 0.51 |
| Annual | 12/1/16 | 17.18 | 15.30 | 1.88 |
Reference Information - Sales
| Last Actual (FY0): | 2,847.26 |
| FY0 End Date: | 12/1/18 |
| Ind. Annual Div: | -- |
| Hist (5 Yr) Growth %: | -- |
| Yield (%): | -- |
Analyst Forecasts - Sales
| Last Month Revisions | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | 12/1/21 | 2,666.29 | 2,903.20 | 2,321.00 | 2,774.68 | 3 | -- | 1 | -6.46 |
| Annual | 12/1/20 | 2,654.81 | 2,773.50 | 2,377.00 | 2,698.60 | 6 | -- | 1 | -2.12 |
| Annual | 12/1/19 | 2,630.47 | 2,635.00 | 2,625.00 | 2,630.25 | 6 | -- | -- | -- |
| Quarterly | 3/1/20 | 606.40 | 628.00 | 575.00 | 618.00 | 5 | -- | -- | -- |
| Quarterly | 6/1/20 | 634.87 | 658.05 | 600.00 | 638.00 | 5 | -- | -- | -- |
| Quarterly | 9/1/20 | 729.95 | 738.00 | 719.00 | 730.00 | 5 | -- | -- | -- |
| Quarterly | 12/1/19 | 660.43 | 665.00 | 654.95 | 660.22 | 6 | -- | -- | -- |
Actuals - Sales
| Reported | Mean Estimate | Surprise % Change | ||
|---|---|---|---|---|
| Annual | 12/1/18 | 2,847.26 | 2,846.96 | 0.01 |
| Annual | 12/1/17 | 2,658.59 | 2,646.08 | 0.47 |
| Annual | 12/1/16 | 2,533.36 | 2,498.44 | 1.40 |
| Quarterly | 9/1/19 | 716.82 | 709.49 | 1.03 |
| Quarterly | 6/1/19 | 633.04 | 622.69 | 1.66 |
| Quarterly | 3/1/19 | 620.20 | 631.59 | -1.80 |
| Quarterly | 12/1/18 | 710.96 | 710.70 | 0.04 |
P/E Ratios
| Fiscal Year | FY0 | FY1 | FY2 |
|---|---|---|---|
| Ratios | 8.40 | 14.87 | 12.13 |
Copyright Thomson Reuters Corporation
EPS Growth Rates
| Fiscal YOY | FY1/FY0 | FY2/FY1 | FY3/FY2 |
|---|---|---|---|
| Growth Rate | -41.90 | 22.55 | 17.23 |
