Earnings Estimates

Stock Information

Price (Prev Close): 128.02
Price - 52 Week High: 167.53
Price - 52 Week Low: 52.90
Price Date (Latest): 7/10/20
Median Price Target: 158.00
Diff from Prev Close: 29.98
% Difference: 23.42

Analyst Ratings

Mean Recommendation:

1.67

Sell

Strong Buy

Available Measures

Reference Information -

Last Actual (FY0): 4.43
FY0 End Date: 12/1/19
Ind. Annual Div: 0.58
Hist (5 Yr) Growth %: 32.96
Yield (%): 0.45

Analyst Forecasts -

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/22 5.23 5.23 5.23 5.23 1 1 -- 5.44
Annual 12/1/21 4.69 5.08 4.31 4.69 2 1 -- 2.85
Annual 12/1/20 1.33 1.33 1.33 1.33 1 -- 1 -9.52
Quarterly 3/1/21 0.84 0.84 0.84 0.84 1 -- -- --
Quarterly 6/1/20 -0.55 -0.43 -0.66 -0.55 2 -- 1 -3.80
Quarterly 9/1/20 1.37 1.76 0.98 1.37 2 -- 1 -2.14
Quarterly 12/1/20 -1.07 0.18 -2.32 -1.07 2 -- 1 -1.42

Actuals -

Reported Mean Estimate Surprise % Change
Annual 12/1/19 4.43 3.52 26.00
Annual 12/1/18 3.39 4.35 -22.16
Annual 12/1/17 2.34 2.35 -0.61
Quarterly 3/1/20 0.05 0.16 -68.25
Quarterly 12/1/19 0.42 -0.06 482.00
Quarterly 9/1/19 0.55 0.51 7.00
Quarterly 6/1/19 2.83 2.81 0.63

Reference Information - Book Value Per Share

Last Actual (FY0): 12.80
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 12/1/21 14.03 14.03 14.03 14.03 1 -- -- --
Annual 12/1/20 9.51 9.51 9.51 9.51 1 -- -- --

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 12.80 12.89 -0.67
Annual 12/1/18 11.72 12.54 -6.51
Annual 12/1/17 13.86 13.35 3.79

Reference Information - Cash Flow Per Share

Last Actual (FY0): 7.13
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 12/1/21 10.24 10.24 10.24 10.24 1 1 -- 7.34
Annual 12/1/20 4.97 4.97 4.97 4.97 1 1 -- 18.90

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 7.13 6.71 6.26
Annual 12/1/18 4.75 5.97 -20.44

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 12/1/21 0.54 0.54 0.54 0.54 1 -- -- --
Annual 12/1/20 -- -- -- -- 1 -- -- 0.00
Quarterly 6/1/20 -- -- -- -- 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 -- 0.55 -100.00
Quarterly 12/1/19 -- -- --
Quarterly 9/1/19 -- -- --
Quarterly 6/1/19 -- -- --

Reference Information - EBIT

Last Actual (FY0): 244.60
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 12/1/22 298.10 298.10 298.10 298.10 1 1 -- 5.34
Annual 12/1/21 266.60 266.60 266.60 266.60 1 1 -- 5.38
Annual 12/1/20 -- -- -- -- -- -- -- --
Quarterly 6/1/20 -29.00 -29.00 -29.00 -29.00 1 -- 1 -7.41
Quarterly 9/1/20 103.00 103.00 103.00 103.00 1 -- 1 -2.83
Quarterly 12/1/20 9.00 9.00 9.00 9.00 1 -- 1 -18.18

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual 12/1/19 244.60 225.00 8.71
Annual 12/1/18 188.80 233.07 -18.99
Annual 12/1/17 172.10 193.90 -11.24
Quarterly 3/1/20 7.90 18.70 -57.75
Quarterly 12/1/19 15.50 4.85 106.50
Quarterly 9/1/19 33.20 32.35 2.63
Quarterly 6/1/19 156.40 158.93 -1.59

Reference Information - EBITDA

Last Actual (FY0): 451.40
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 12/1/22 625.15 649.30 601.00 625.15 2 1 1 -1.01
Annual 12/1/21 545.67 555.00 533.00 549.00 3 1 1 -1.39
Annual 12/1/20 281.50 300.00 261.90 282.60 3 1 1 -8.47
Quarterly 3/1/21 104.10 104.10 104.10 104.10 1 -- -- --
Quarterly 6/1/20 8.97 19.90 -4.00 11.00 3 1 1 -24.65
Quarterly 9/1/20 145.60 171.00 127.90 137.90 3 1 1 -8.89
Quarterly 12/1/20 71.43 79.50 56.80 78.00 3 1 1 -10.63

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual 12/1/19 451.40 446.93 1.00
Annual 12/1/18 328.80 329.77 -0.29
Annual 12/1/17 366.50 362.83 1.01
Quarterly 3/1/20 55.30 75.03 -26.30
Quarterly 12/1/19 73.80 69.37 6.39
Quarterly 9/1/19 88.00 94.63 -7.01
Quarterly 6/1/19 177.90 214.00 -16.87

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 3.38
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 5.23 5.23 5.23 5.23 1 1 -- 5.44
Annual 12/1/21 4.70 5.08 4.31 4.70 2 1 -- 2.85
Annual 12/1/20 -2.36 -2.36 -2.36 -2.36 1 -- -- --
Quarterly 3/1/21 0.84 0.84 0.84 0.84 1 -- -- --
Quarterly 6/1/20 -0.61 -0.43 -0.79 -0.61 2 -- 1 -3.39
Quarterly 9/1/20 1.37 1.76 0.98 1.37 2 -- 1 -2.14
Quarterly 12/1/20 -1.07 0.18 -2.32 -1.07 2 -- 1 -1.42

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 3.38 3.14 7.64
Annual 12/1/17 2.93 2.30 27.17
Quarterly 3/1/20 -0.59 0.13 -545.28
Quarterly 12/1/19 0.10 -0.19 152.63
Quarterly 9/1/19 0.36 0.52 -30.10
Quarterly 6/1/19 2.66 2.81 -5.45

Reference Information - Net Debt

Last Actual (FY0): 1,377.70
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 1,115.10 1,115.10 1,115.10 1,115.10 1 1 -- 8.45
Annual 12/1/21 1,417.00 1,417.00 1,417.00 1,417.00 1 1 -- 7.18
Annual 12/1/20 920.85 1,652.40 189.30 920.85 2 1 -- 6.47
Quarterly 6/1/20 1,687.60 1,687.60 1,687.60 1,687.60 1 1 -- 8.53
Quarterly 9/1/20 1,665.30 1,665.30 1,665.30 1,665.30 1 1 -- 7.80
Quarterly 12/1/20 1,652.40 1,652.40 1,652.40 1,652.40 1 1 -- 7.26

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual 12/1/19 1,377.70 1,578.70 -12.73
Annual 12/1/18 751.00 742.20 1.19
Annual 12/1/17 1,077.50 1,087.63 -0.93
Quarterly 3/1/20 1,461.00 1,434.30 1.86
Quarterly 12/1/19 1,377.70 1,379.60 -0.14
Quarterly 9/1/19 1,284.40 1,332.10 -3.58
Quarterly 6/1/19 1,271.80 1,251.60 1.61

Reference Information - Net Income

Last Actual (FY0): 179.90
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 12/1/22 208.00 208.00 208.00 208.00 1 1 -- 5.58
Annual 12/1/21 171.00 171.00 171.00 171.00 1 1 -- 6.21
Annual 12/1/20 53.00 53.00 53.00 53.00 1 -- 1 -8.62
Quarterly 6/1/20 -26.00 -26.00 -26.00 -26.00 1 -- 1 -8.33
Quarterly 9/1/20 70.00 70.00 70.00 70.00 1 -- 1 -2.78
Quarterly 12/1/20 7.00 7.00 7.00 7.00 1 -- 1 -22.22

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual 12/1/19 179.90 135.90 32.38
Annual 12/1/18 139.89 170.27 -17.84
Annual 12/1/17 112.20 109.00 2.94
Quarterly 3/1/20 2.00 6.35 -43.50
Quarterly 12/1/19 16.80 -2.60 194.00
Quarterly 9/1/19 22.30 21.75 2.53
Quarterly 6/1/19 115.00 114.27 0.64

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

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): 36.55
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 12/1/21 15.45 30.80 0.10 15.45 2 -- -- 6.55
Annual 12/1/20 -6.95 10.70 -24.60 -6.95 2 -- -- -7.75
Quarterly 6/1/20 -4.00 -4.00 -4.00 -4.00 1 -- -- --
Quarterly 9/1/20 8.30 8.30 8.30 8.30 1 -- -- --
Quarterly 12/1/20 -24.40 -24.40 -24.40 -24.40 1 -- -- --

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual 12/1/19 36.55 29.15 7.40
Annual 12/1/18 25.12 21.50 3.62
Annual 12/1/17 16.93 14.10 2.83
Quarterly 3/1/20 1.70 3.20 -1.50
Quarterly 12/1/19 12.69 11.25 1.44
Quarterly 9/1/19 16.16 14.35 1.81

Reference Information - Sales

Last Actual (FY0): 1,329.70
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 1,652.50 1,757.00 1,548.00 1,652.50 2 1 1 -2.88
Annual 12/1/21 1,472.27 1,523.00 1,406.20 1,487.60 3 1 1 -3.28
Annual 12/1/20 995.97 1,074.10 950.00 963.82 3 1 1 -6.30
Quarterly 3/1/21 326.98 326.98 326.98 326.98 1 -- -- --
Quarterly 6/1/20 119.95 147.70 105.30 106.85 3 1 1 -8.86
Quarterly 9/1/20 355.05 397.90 330.50 336.76 3 1 1 -8.47
Quarterly 12/1/20 268.17 275.60 261.60 267.32 3 1 1 -7.90

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual 12/1/19 1,329.70 1,312.37 1.32
Annual 12/1/18 1,009.00 1,008.67 0.03
Annual 12/1/17 1,348.60 1,307.58 3.14
Quarterly 3/1/20 252.90 264.97 -4.55
Quarterly 12/1/19 280.60 261.67 7.24
Quarterly 9/1/19 306.30 299.61 2.23
Quarterly 6/1/19 477.40 469.99 1.58

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 28.90 96.26 27.28

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate -62.17 252.82 11.45

Copyright Refinitiv