logo

Earnings Estimates

Earnings Estimates

Stock Information

Price (Prev Close): 24.10
Price - 52 Week High: 54.16
Price - 52 Week Low: 18.98
Price Date (Latest): 4/3/20
Median Price Target: 34.55
Diff from Prev Close: 10.45
% Difference: 43.34

Analyst Ratings

Mean Recommendation:

2.92

Sell

Strong Buy

Reference Information - Earnings Per Share

Last Actual (FY0): 2.20
FY0 End Date: 12/1/19
Ind. Annual Div: 0.80
Hist (5 Yr) Growth %: -12.36
Yield (%): 3.37

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 2.39 3.15 1.68 2.05 5 -- 3 -21.45
Annual 12/1/21 2.11 2.90 1.50 1.90 11 -- 6 -22.83
Annual 12/1/20 2.04 2.54 1.40 2.00 13 -- 8 -15.60
Quarterly 3/1/20 0.41 0.51 0.24 0.43 12 -- 6 -7.89
Quarterly 6/1/20 0.46 0.62 0.23 0.48 12 -- 7 -19.73
Quarterly 9/1/20 0.55 0.71 0.39 0.53 12 -- 7 -16.52
Quarterly 12/1/20 0.66 0.76 0.53 0.68 11 -- 6 -12.11
Long Term Growth 11.18 12.74 10.00 10.80 3 -- -- 0.00

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 2.20 2.19 0.62
Annual 12/1/18 1.75 1.75 0.06
Annual 12/1/17 1.36 1.37 -0.60
Quarterly 12/1/19 0.66 0.66 0.75
Quarterly 9/1/19 0.59 0.56 5.57
Quarterly 6/1/19 0.54 0.51 6.70
Quarterly 3/1/19 0.41 0.34 21.23

Reference Information - Book Value Per Share

Last Actual (FY0): 13.72
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 16.89 18.59 15.19 16.89 2 -- 1 -9.13
Annual 12/1/21 15.29 15.71 14.76 15.41 3 -- 1 -3.27
Annual 12/1/20 14.47 14.48 14.46 14.48 3 -- 1 -1.07
Quarterly 3/1/20 13.99 13.99 13.99 13.99 1 -- -- --
Quarterly 6/1/20 14.14 14.14 14.14 14.14 1 -- -- --
Quarterly 9/1/20 14.39 14.39 14.39 14.39 1 -- -- --
Quarterly 12/1/20 14.63 14.63 14.63 14.63 1 -- -- --

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 13.72 13.69 0.22
Annual 12/1/18 12.58 12.69 -0.88
Annual 12/1/17 12.70 13.60 -6.65
Quarterly 12/1/19 13.72 13.52 1.48
Quarterly 9/1/19 13.34 13.47 -0.95
Quarterly 6/1/19 13.19 13.13 0.52
Quarterly 3/1/19 12.89 12.73 1.29

Reference Information - Cash Flow Per Share

Last Actual (FY0): 2.37
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 3.23 3.23 3.23 3.23 1 -- -- --
Annual 12/1/21 3.65 3.93 3.37 3.65 2 -- -- --
Annual 12/1/20 3.18 3.51 2.85 3.18 2 -- -- --
Quarterly 3/1/20 0.61 0.71 0.52 0.61 2 -- -- --
Quarterly 6/1/20 0.75 0.87 0.64 0.75 2 -- -- --
Quarterly 9/1/20 0.85 0.95 0.75 0.85 2 -- -- --
Quarterly 12/1/20 0.96 0.98 0.95 0.96 2 -- -- --

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 2.37 2.76 -14.19
Annual 12/1/18 1.45 2.25 -35.48
Annual 12/1/17 2.37 2.29 3.49
Quarterly 12/1/19 1.30 1.12 16.02
Quarterly 9/1/19 0.72 0.70 2.87
Quarterly 6/1/19 0.08 0.62 -87.10
Quarterly 3/1/19 0.29 0.19 55.50

Reference Information - Dividend Per Share

Last Actual (FY0): 0.76
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 0.93 1.37 0.76 0.80 5 -- -- -3.38
Annual 12/1/21 0.86 1.19 0.76 0.80 9 -- -- --
Annual 12/1/20 0.81 1.04 0.76 0.80 10 2 -- 0.87
Quarterly 3/1/20 0.19 0.21 0.19 0.19 5 -- -- --
Quarterly 6/1/20 0.20 0.21 0.19 0.19 5 1 -- 1.03
Quarterly 9/1/20 0.20 0.21 0.19 0.19 5 1 -- 1.03
Quarterly 12/1/20 0.20 0.21 0.19 0.19 5 1 -- 1.03

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 0.76 0.77 -1.17
Annual 12/1/18 0.76 0.77 -1.18
Annual 12/1/17 0.76 0.76 0.13
Quarterly 12/1/19 0.19 0.19 --
Quarterly 9/1/19 0.19 0.19 --
Quarterly 6/1/19 0.19 0.19 --
Quarterly 3/1/19 0.19 0.20 -2.56

Reference Information - EBIT

Last Actual (FY0): 445.50
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 12/1/22 494.07 616.23 358.55 500.75 4 -- 2 -16.94
Annual 12/1/21 442.54 560.07 322.02 412.43 11 -- 5 -17.45
Annual 12/1/20 428.16 517.97 313.45 442.60 12 -- 6 -11.84
Quarterly 3/1/20 87.62 106.03 58.70 88.60 8 -- 3 -7.05
Quarterly 6/1/20 98.27 127.87 56.32 106.83 8 -- 3 -13.66
Quarterly 9/1/20 116.27 142.33 83.30 126.00 8 -- 3 -11.94
Quarterly 12/1/20 133.12 146.00 109.77 141.74 7 -- 2 -9.23

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual 12/1/19 445.50 450.91 -1.20
Annual 12/1/18 375.09 378.10 -0.79
Annual 12/1/17 316.09 322.20 -1.90
Quarterly 12/1/19 126.48 132.38 -4.46
Quarterly 9/1/19 119.41 115.96 2.98
Quarterly 6/1/19 111.89 108.41 3.21
Quarterly 3/1/19 87.71 75.36 16.39

Reference Information - EBITDA

Last Actual (FY0): 549.98
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 12/1/22 569.77 684.80 454.91 569.68 4 -- 2 -14.14
Annual 12/1/21 567.50 687.72 424.96 617.00 9 -- 4 -12.71
Annual 12/1/20 541.29 641.32 414.45 565.00 11 -- 5 -8.64
Quarterly 3/1/20 114.16 134.05 83.95 114.20 9 -- 3 -4.87
Quarterly 6/1/20 128.01 159.03 81.57 136.00 9 -- 3 -9.71
Quarterly 9/1/20 144.77 173.29 110.31 154.00 9 -- 3 -8.79
Quarterly 12/1/20 162.28 177.50 135.02 169.08 8 -- 2 -6.76

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual 12/1/19 549.98 559.62 -1.72
Annual 12/1/18 487.56 487.24 0.07
Annual 12/1/17 434.54 447.30 -2.85
Quarterly 12/1/19 151.82 161.58 -6.04
Quarterly 9/1/19 143.89 143.77 0.09
Quarterly 6/1/19 139.09 134.01 3.79
Quarterly 3/1/19 115.18 103.31 11.49

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 1.93
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 3.04 3.04 3.04 3.04 1 -- -- --
Annual 12/1/21 2.43 2.90 1.37 2.73 5 -- 1 -9.98
Annual 12/1/20 1.99 2.54 1.18 2.13 7 -- 2 -12.23
Quarterly 3/1/20 0.37 0.51 0.18 0.36 6 -- 2 -11.95
Quarterly 6/1/20 0.41 0.62 0.17 0.48 6 -- 2 -21.04
Quarterly 9/1/20 0.54 0.71 0.33 0.60 6 -- 2 -14.40
Quarterly 12/1/20 0.65 0.71 0.47 0.68 5 -- 1 -8.99

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 1.93 1.92 0.53
Annual 12/1/18 0.91 0.91 0.43
Annual 12/1/17 0.02 1.26 -98.41
Quarterly 12/1/19 0.53 0.62 -13.96
Quarterly 9/1/19 0.52 0.52 -0.49
Quarterly 6/1/19 0.44 0.45 -2.22
Quarterly 3/1/19 0.44 0.30 46.67

Reference Information - Net Debt

Last Actual (FY0): 706.27
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 12/1/22 866.53 1,389.36 476.02 734.21 3 2 -- -4.84
Annual 12/1/21 648.54 730.35 545.30 669.97 3 2 -- 22.86
Annual 12/1/20 891.46 1,475.00 689.11 700.87 4 2 -- 4.93

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual 12/1/19 706.27 792.03 -10.83
Annual 12/1/18 863.36 1,026.88 -15.92
Annual 12/1/17 871.81 955.65 -8.77

Reference Information - Net Income

Last Actual (FY0): 289.50
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 12/1/22 325.32 409.23 224.34 333.85 4 -- 2 -18.80
Annual 12/1/21 300.10 370.23 197.35 342.00 9 -- 4 -16.74
Annual 12/1/20 281.37 330.45 185.22 307.00 11 -- 5 -11.69
Quarterly 3/1/20 54.41 67.00 31.70 55.75 8 -- 3 -7.99
Quarterly 6/1/20 62.51 81.43 29.89 69.68 8 -- 3 -15.13
Quarterly 9/1/20 75.89 91.96 51.21 84.00 8 -- 3 -12.94
Quarterly 12/1/20 88.89 99.00 69.66 91.53 7 -- 2 -9.82

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual 12/1/19 289.50 288.02 0.52
Annual 12/1/18 229.77 229.28 0.22
Annual 12/1/17 178.54 179.65 -0.62
Quarterly 12/1/19 86.97 85.72 1.46
Quarterly 9/1/19 77.19 73.56 4.93
Quarterly 6/1/19 71.59 67.63 5.86
Quarterly 3/1/19 53.76 43.88 22.52

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

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): 16.87
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 14.99 18.54 11.23 15.20 3 -- -- -11.14
Annual 12/1/21 15.93 19.16 10.35 17.11 4 -- -- -9.03
Annual 12/1/20 16.10 18.05 13.43 16.80 5 -- -- -3.59
Quarterly 3/1/20 14.90 14.90 14.90 14.90 1 -- -- --
Quarterly 6/1/20 18.28 18.28 18.28 18.28 1 -- -- --
Quarterly 9/1/20 20.45 20.45 20.45 20.45 1 -- -- --
Quarterly 12/1/20 20.00 20.00 20.00 20.00 1 -- -- --

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual 12/1/19 16.87 16.40 0.47
Annual 12/1/18 13.94 12.67 1.27
Annual 12/1/17 10.92 10.37 0.56
Quarterly 12/1/19 19.68 20.24 -0.56
Quarterly 9/1/19 17.79 17.70 0.09
Quarterly 6/1/19 16.68 16.15 0.53
Quarterly 3/1/19 12.92 12.04 0.88

Reference Information - Sales

Last Actual (FY0): 3,944.85
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 4,084.11 4,422.71 3,592.39 4,160.66 4 -- 2 -7.68
Annual 12/1/21 3,877.13 4,396.16 3,156.23 3,988.81 10 -- 4 -9.08
Annual 12/1/20 3,873.27 4,247.89 3,424.43 3,989.27 12 -- 6 -5.24
Quarterly 3/1/20 896.35 965.03 788.72 904.94 10 -- 4 -2.37
Quarterly 6/1/20 964.05 1,073.12 778.92 995.35 10 -- 4 -5.62
Quarterly 9/1/20 989.51 1,066.18 881.00 1,016.29 10 -- 4 -4.78
Quarterly 12/1/20 1,079.09 1,143.57 938.47 1,100.00 9 -- 3 -3.68

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual 12/1/19 3,944.85 3,931.42 0.34
Annual 12/1/18 3,832.67 3,907.74 -1.92
Annual 12/1/17 3,660.83 3,650.60 0.28
Quarterly 12/1/19 1,068.17 1,057.69 0.99
Quarterly 9/1/19 996.54 1,006.01 -0.94
Quarterly 6/1/19 990.08 1,000.37 -1.03
Quarterly 3/1/19 890.05 942.40 -5.55

Reference Information - Earnings Per Share (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
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 12/1/22 -- -- -- -- -- -- -- --
Annual 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Quarterly 12/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/20 -- -- -- -- -- -- -- --
Quarterly 6/1/20 -- -- -- -- -- -- -- --
Quarterly 3/1/20 -- -- -- -- -- -- -- --

Actuals - Earnings Per Share (Parent)

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 - Net Income (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
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 12/1/22 -- -- -- -- -- -- -- --
Annual 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Quarterly 12/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/20 -- -- -- -- -- -- -- --
Quarterly 6/1/20 -- -- -- -- -- -- -- --
Quarterly 3/1/20 -- -- -- -- -- -- -- --

Actuals - Net Income (Parent)

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 - Operating Profit (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
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 12/1/22 -- -- -- -- -- -- -- --
Annual 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Quarterly 12/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/20 -- -- -- -- -- -- -- --
Quarterly 6/1/20 -- -- -- -- -- -- -- --
Quarterly 3/1/20 -- -- -- -- -- -- -- --

Actuals - Operating Profit (Parent)

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 - Sales (Parent)

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

Analyst Forecasts - Sales (Parent)

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change

Actuals - Sales (Parent)

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 -- -- --

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 10.96 11.81 11.40

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate -6.66 3.63 12.86