Estimates

Analyst Ratings

Mean Recommendation:

2.19

Sell

Strong Buy

Reference Information - Earnings Per Share

Last Actual (FY0): 4.46
FY0 End Date: 12/1/18
Ind. Annual Div: 1.40
Hist (5 Yr) Growth %: -0.31
Yield (%): 2.32

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 7.59 8.11 7.15 7.50 9 1 4 -2.41
Annual 12/1/20 6.95 7.60 6.10 7.01 16 5 8 -1.40
Annual 12/1/19 5.84 6.29 5.55 5.84 16 3 12 -3.16
Quarterly 3/1/20 0.32 0.50 0.04 0.36 8 2 4 1.53
Quarterly 6/1/20 2.50 2.67 2.26 2.51 8 5 1 4.01
Quarterly 9/1/19 2.17 2.41 2.02 2.12 16 -- 16 -8.64
Quarterly 12/1/19 1.33 1.56 1.05 1.36 16 5 11 -2.16
Long Term Growth 20.75 22.80 18.82 20.70 4 -- -- 0.00

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 4.46 4.43 0.76
Annual 12/1/17 6.64 6.62 0.26
Annual 12/1/16 7.32 7.19 1.87
Quarterly 6/1/19 2.17 2.13 1.99
Quarterly 3/1/19 0.17 0.12 36.77
Quarterly 12/1/18 0.75 0.71 6.23
Quarterly 9/1/18 1.91 1.81 5.51

Reference Information - Book Value Per Share

Last Actual (FY0): 30.45
FY0 End Date: 12/1/18
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 42.03 52.57 27.21 44.18 4 2 2 -10.33
Annual 12/1/20 37.73 45.76 25.86 38.12 5 2 3 -8.24
Annual 12/1/19 33.60 39.51 24.44 34.68 5 -- 5 -7.92
Quarterly 3/1/20 22.24 22.24 22.24 22.24 1 -- 1 -40.17
Quarterly 6/1/20 23.29 23.29 23.29 23.29 1 -- 1 -39.32
Quarterly 9/1/19 23.17 23.17 23.17 23.17 1 -- 1 -36.60
Quarterly 12/1/19 24.44 24.44 24.44 24.44 1 -- 1 -36.28

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 30.45 33.27 -8.49
Annual 12/1/17 30.19 28.60 5.56
Annual 12/1/16 23.77 21.56 10.26
Quarterly 6/1/19 32.21 32.22 -0.02
Quarterly 3/1/19 30.33 29.36 3.31
Quarterly 12/1/18 30.45 33.46 -9.00
Quarterly 9/1/18 30.73 38.56 -20.31

Reference Information - Cash Flow Per Share

Last Actual (FY0): 9.64
FY0 End Date: 12/1/18
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 12.50 13.32 10.98 13.19 3 2 1 -0.74
Annual 12/1/20 12.57 14.13 10.44 12.51 5 2 3 1.40
Annual 12/1/19 11.34 14.48 9.02 10.80 5 2 3 2.12
Quarterly 3/1/20 2.69 4.15 1.23 2.69 2 1 1 -1.95
Quarterly 6/1/20 3.83 4.13 3.53 3.83 2 1 -- 11.46
Quarterly 9/1/19 2.44 2.94 1.78 2.60 3 -- 3 -11.25
Quarterly 12/1/19 1.25 2.04 0.61 1.10 3 1 2 -11.66

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 9.64 10.34 -6.79
Annual 12/1/17 12.84 13.40 -4.17
Annual 12/1/16 11.14 11.77 -5.35
Quarterly 3/1/19 3.78 2.75 37.29
Quarterly 12/1/18 1.68 2.08 -19.41
Quarterly 9/1/18 2.10 2.34 -10.22

Reference Information - Dividend Per Share

Last Actual (FY0): 1.28
FY0 End Date: 12/1/18
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 1.55 1.64 1.40 1.58 4 -- -- --
Annual 12/1/20 1.47 1.53 1.40 1.49 6 -- -- -0.68
Annual 12/1/19 1.40 1.44 1.37 1.40 8 2 -- -0.15
Quarterly 3/1/20 0.38 0.39 0.37 0.38 2 -- -- --
Quarterly 6/1/20 0.38 0.39 0.37 0.38 2 -- -- --
Quarterly 9/1/19 0.35 0.35 0.35 0.35 4 1 -- 2.19
Quarterly 12/1/19 0.35 0.35 0.35 0.35 3 1 -- 2.94

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 1.28 1.27 0.96
Annual 12/1/17 1.20 1.20 0.19
Annual 12/1/16 1.10 1.10 0.30
Quarterly 6/1/19 0.35 0.33 6.06
Quarterly 3/1/19 0.35 0.33 6.87
Quarterly 12/1/18 0.32 0.32 --
Quarterly 9/1/18 0.32 0.32 --

Reference Information - EBIT

Last Actual (FY0): 797.00
FY0 End Date: 12/1/18
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 12/1/21 1,256.45 1,302.00 1,178.54 1,267.30 7 2 4 -2.42
Annual 12/1/20 1,193.03 1,296.00 1,081.83 1,198.78 12 6 6 -1.00
Annual 12/1/19 1,032.92 1,110.00 972.47 1,033.06 12 3 9 -2.86
Quarterly 3/1/20 64.69 82.00 44.81 62.62 5 2 2 -1.64
Quarterly 6/1/20 426.95 457.00 403.00 424.00 5 3 -- 3.96
Quarterly 9/1/19 375.79 416.00 348.00 367.60 9 -- 9 -9.12
Quarterly 12/1/19 240.05 279.00 193.82 242.60 9 2 7 -3.93

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual 12/1/18 797.00 776.56 2.63
Annual 12/1/17 1,378.00 1,366.92 0.81
Annual 12/1/16 1,459.00 1,424.05 2.45
Quarterly 6/1/19 375.00 357.76 4.82
Quarterly 3/1/19 47.00 39.15 20.04
Quarterly 12/1/18 138.00 123.16 12.05
Quarterly 9/1/18 324.00 314.57 3.00

Reference Information - EBITDA

Last Actual (FY0): 1,195.00
FY0 End Date: 12/1/18
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 12/1/21 1,717.07 1,837.00 1,658.54 1,689.37 5 2 3 -2.78
Annual 12/1/20 1,648.36 1,745.00 1,579.88 1,627.26 8 3 5 -1.37
Annual 12/1/19 1,466.88 1,544.00 1,398.75 1,458.71 8 -- 8 -3.14
Quarterly 3/1/20 177.10 190.00 168.45 172.86 3 2 1 1.22
Quarterly 6/1/20 541.39 555.41 533.77 535.00 3 2 -- 4.62
Quarterly 9/1/19 486.96 521.00 459.62 476.79 5 -- 5 -8.11
Quarterly 12/1/19 356.56 395.00 306.14 360.67 5 1 4 -6.13

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual 12/1/18 1,195.00 1,179.66 1.30
Annual 12/1/17 1,750.00 1,804.48 -3.02
Annual 12/1/16 1,816.00 1,887.90 -3.81
Quarterly 6/1/19 480.00 473.37 1.40
Quarterly 3/1/19 153.00 140.12 9.20
Quarterly 12/1/18 246.00 229.31 7.28
Quarterly 9/1/18 423.00 407.46 3.81

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 3.52
FY0 End Date: 12/1/18
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 12/1/21 7.57 7.70 7.50 7.50 3 1 -- 0.76
Annual 12/1/20 6.92 7.60 6.10 7.05 7 1 2 0.73
Annual 12/1/19 5.74 6.10 5.27 5.74 6 -- 2 -1.50
Quarterly 3/1/20 0.22 0.38 0.04 0.24 3 -- 1 7.32
Quarterly 6/1/20 2.42 2.51 2.26 2.49 3 -- -- 7.08
Quarterly 9/1/19 2.32 2.42 2.09 2.35 6 -- 2 -3.00
Quarterly 12/1/19 1.47 1.79 1.16 1.42 6 1 1 -0.34

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 3.52 4.01 -12.18
Annual 12/1/17 8.30 6.30 31.75
Annual 12/1/16 6.54 7.03 -6.97
Quarterly 6/1/19 2.11 2.08 1.36
Quarterly 3/1/19 0.03 0.11 -73.08
Quarterly 12/1/18 0.19 0.68 -71.96
Quarterly 9/1/18 1.75 1.86 -6.04

Reference Information - Net Debt

Last Actual (FY0): 867.00
FY0 End Date: 12/1/18
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 12/1/21 564.51 624.29 466.28 602.95 3 1 2 -46.27
Annual 12/1/20 2,041.83 2,580.00 1,142.48 2,403.00 3 1 1 -1.04
Annual 12/1/19 2,329.42 2,795.00 1,516.26 2,677.00 3 1 1 -1.35
Quarterly 3/1/20 -- -- -- -- -- -- -- --
Quarterly 6/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/19 -- -- -- -- -- -- -- --
Quarterly 12/1/19 -- -- -- -- -- -- -- --

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual 12/1/18 867.00 2,678.12 -67.63
Annual 12/1/17 948.00 2,326.59 -59.25
Annual 12/1/16 1,375.00 1,091.62 25.96
Quarterly 6/1/19 199.00 -- --
Quarterly 3/1/19 528.00 -- --
Quarterly 12/1/18 867.00 3,405.00 -74.54
Quarterly 9/1/18 632.00 -- --

Reference Information - Net Income

Last Actual (FY0): 554.00
FY0 End Date: 12/1/18
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 12/1/21 918.61 957.00 847.91 924.00 7 2 4 -2.79
Annual 12/1/20 862.72 926.00 799.00 861.00 13 6 7 -0.50
Annual 12/1/19 726.64 776.00 691.00 723.47 13 2 11 -2.60
Quarterly 3/1/20 40.25 51.00 29.78 42.46 5 2 2 2.46
Quarterly 6/1/20 312.00 330.16 291.00 307.00 5 3 -- 5.55
Quarterly 9/1/19 269.75 296.00 251.00 262.99 9 -- 9 -8.92
Quarterly 12/1/19 168.50 193.00 140.86 169.97 8 2 6 -5.37

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual 12/1/18 554.00 543.99 1.84
Annual 12/1/17 823.00 827.66 -0.56
Annual 12/1/16 911.00 893.48 1.96
Quarterly 6/1/19 270.00 257.01 5.05
Quarterly 3/1/19 21.00 16.25 29.24
Quarterly 12/1/18 93.00 82.41 12.85
Quarterly 9/1/18 237.00 228.15 3.88

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

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): 14.84
FY0 End Date: 12/1/18
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 19.94 27.39 15.55 19.68 5 -- -- 8.78
Annual 12/1/20 20.39 27.34 16.41 19.40 6 -- -- 7.73
Annual 12/1/19 18.32 20.47 15.59 18.11 7 -- -- -0.36
Quarterly 3/1/20 -- -- -- -- -- -- -- --
Quarterly 6/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/19 -- -- -- -- -- -- -- --
Quarterly 12/1/19 -- -- -- -- -- -- -- --

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual 12/1/18 14.84 14.28 0.56
Annual 12/1/17 24.00 25.46 -1.46
Annual 12/1/16 34.11 34.81 -0.70

Reference Information - Sales

Last Actual (FY0): 8,264.00
FY0 End Date: 12/1/18
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 12/1/21 9,686.86 9,902.00 9,328.00 9,757.42 8 6 1 0.06
Annual 12/1/20 9,232.52 9,480.70 8,927.39 9,254.00 15 12 2 0.16
Annual 12/1/19 8,722.26 8,787.00 8,661.48 8,719.91 15 12 2 0.29
Quarterly 3/1/20 1,997.44 2,053.00 1,931.05 2,007.36 7 2 1 0.37
Quarterly 6/1/20 2,405.98 2,449.20 2,350.09 2,399.70 7 2 1 -0.12
Quarterly 9/1/19 2,368.97 2,399.00 2,354.91 2,362.00 13 9 2 0.33
Quarterly 12/1/19 2,191.55 2,226.00 2,139.66 2,198.90 13 11 1 0.81

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual 12/1/18 8,264.00 8,255.71 0.10
Annual 12/1/17 7,933.00 7,932.11 0.01
Annual 12/1/16 5,931.00 5,868.46 1.07
Quarterly 6/1/19 2,288.00 2,282.85 0.23
Quarterly 3/1/19 1,876.00 1,872.78 0.17
Quarterly 12/1/18 2,064.00 2,055.44 0.42
Quarterly 9/1/18 2,212.00 2,201.21 0.49

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

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

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

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 -- -- --