Estimates

Analyst Ratings

Mean Recommendation:

2.13

Sell

Strong Buy

Reference Information - Earnings Per Share

Last Actual (FY0): 6.42
FY0 End Date: 12/1/19
Ind. Annual Div: --
Hist (5 Yr) Growth %: 6.95
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 4.12 5.75 1.29 4.20 13 4 3 -1.83
Annual 12/1/21 -0.24 2.30 -3.50 0.88 16 4 7 -266.18
Annual 12/1/20 -10.08 -9.00 -11.16 -10.00 15 3 11 -8.32
Quarterly 3/1/21 -1.87 -1.35 -2.71 -1.75 11 3 5 -15.64
Quarterly 6/1/21 0.01 0.88 -1.40 0.27 11 3 5 -94.81
Quarterly 9/1/21 1.00 1.88 0.06 1.19 10 3 3 -22.80
Quarterly 12/1/20 -2.49 -1.42 -3.57 -2.45 15 5 9 -21.89

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 6.42 6.38 0.57
Annual 12/1/18 4.46 4.43 0.76
Annual 12/1/17 6.64 6.62 0.26
Quarterly 9/1/20 -3.23 -2.94 -9.87
Quarterly 6/1/20 -3.54 -3.73 5.18
Quarterly 3/1/20 -0.82 -1.13 27.65
Quarterly 12/1/19 1.46 1.41 3.35

Reference Information - Book Value Per Share

Last Actual (FY0): 35.21
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 29.97 35.03 23.43 31.00 5 -- 4 -5.07
Annual 12/1/21 27.87 35.03 22.08 27.00 5 -- 4 -6.20
Annual 12/1/20 28.67 35.11 25.50 26.01 5 -- 4 -5.76

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 35.21 36.10 -2.47
Annual 12/1/18 30.45 33.27 -8.49
Annual 12/1/17 30.19 28.60 5.56

Reference Information - Cash Flow Per Share

Last Actual (FY0): 13.85
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 8.58 11.68 4.97 8.84 4 2 1 3.50
Annual 12/1/21 4.33 7.28 0.11 5.24 6 3 2 25.94
Annual 12/1/20 -9.02 -0.64 -27.12 -6.39 6 1 4 -14.61
Quarterly 3/1/21 -1.95 -0.55 -3.34 -1.95 2 2 -- 23.68
Quarterly 6/1/21 1.84 2.11 1.58 1.84 2 1 1 -18.86
Quarterly 9/1/21 2.46 3.17 1.76 2.46 2 1 -- -21.43
Quarterly 12/1/20 -4.11 -1.42 -6.80 -4.11 2 -- 1 -127.38

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 13.85 12.01 15.32
Annual 12/1/18 9.64 10.34 -6.79
Annual 12/1/17 12.84 13.40 -4.17
Quarterly 9/1/20 -1.66 -2.27 26.81
Quarterly 6/1/20 2.32 -4.36 153.18
Quarterly 3/1/20 0.27 -1.99 113.57

Reference Information - Dividend Per Share

Last Actual (FY0): 1.40
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 -- -- -- -- 5 -- -- 0.00
Annual 12/1/21 -- -- -- -- 7 -- -- 0.00
Annual 12/1/20 0.32 0.38 -- 0.36 7 -- -- --
Quarterly 3/1/21 -- -- -- -- 1 -- -- 0.00
Quarterly 6/1/21 -- -- -- -- 2 -- 1 0.00
Quarterly 9/1/21 -- -- -- -- 2 -- 1 0.00
Quarterly 12/1/20 -- -- -- -- 3 -- -- 0.00

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 1.40 1.39 0.51
Annual 12/1/18 1.28 1.27 0.96
Annual 12/1/17 1.20 1.20 0.19
Quarterly 9/1/20 -- -- --
Quarterly 6/1/20 -- 0.08 -80.00
Quarterly 3/1/20 0.38 0.37 2.27
Quarterly 12/1/19 0.35 0.35 --

Reference Information - EBIT

Last Actual (FY0): 1,099.00
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 12/1/22 763.17 986.00 327.83 759.00 11 6 3 -2.36
Annual 12/1/21 119.33 390.99 -469.60 235.00 12 5 5 -51.36
Annual 12/1/20 -1,548.09 -921.84 -1,831.00 -1,623.46 8 2 6 -8.31
Quarterly 3/1/21 -276.47 -219.00 -366.10 -265.60 5 2 3 -43.73
Quarterly 6/1/21 79.07 143.00 12.00 80.64 4 2 2 -43.82
Quarterly 9/1/21 226.07 250.80 204.00 224.73 4 1 2 -11.44
Quarterly 12/1/20 -383.20 -225.00 -568.00 -350.62 8 3 5 -53.68

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual 12/1/19 1,099.00 1,087.19 1.09
Annual 12/1/18 797.00 776.56 2.63
Annual 12/1/17 1,378.00 1,366.92 0.81
Quarterly 9/1/20 -528.00 -451.81 -16.86
Quarterly 6/1/20 -586.00 -591.97 1.01
Quarterly 3/1/20 -149.00 -134.32 -10.93
Quarterly 12/1/19 252.00 236.92 6.36

Reference Information - EBITDA

Last Actual (FY0): 1,524.00
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 1,230.52 1,497.00 788.90 1,244.00 7 2 3 -1.04
Annual 12/1/21 672.47 1,386.00 182.00 666.63 7 1 4 -12.94
Annual 12/1/20 -1,152.10 -980.80 -1,250.46 -1,166.00 6 1 4 -11.21
Quarterly 3/1/21 -156.36 -147.72 -165.00 -156.36 2 -- 1 -233.67
Quarterly 6/1/21 192.51 193.00 192.02 192.51 2 1 1 -31.61
Quarterly 9/1/21 339.50 352.00 327.00 339.50 2 -- 1 -17.20
Quarterly 12/1/20 -164.36 -5.00 -256.00 -232.08 3 -- 1 -38.65

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual 12/1/19 1,524.00 1,516.50 0.49
Annual 12/1/18 1,195.00 1,179.66 1.30
Annual 12/1/17 1,750.00 1,804.48 -3.02
Quarterly 9/1/20 -423.00 -287.13 -47.32
Quarterly 6/1/20 -479.00 -483.80 0.99
Quarterly 3/1/20 -41.00 -50.66 19.07
Quarterly 12/1/19 358.00 351.37 1.89

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 6.19
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 4.14 5.80 1.29 4.40 6 1 2 -2.49
Annual 12/1/21 0.77 3.50 -3.45 1.00 7 2 3 -23.54
Annual 12/1/20 -8.81 -6.66 -10.84 -8.87 4 -- 4 -35.40
Quarterly 3/1/21 -1.80 -1.65 -1.93 -1.82 3 1 2 -138.94
Quarterly 6/1/21 0.50 0.88 0.27 0.35 3 2 1 183.02
Quarterly 9/1/21 1.26 1.42 1.13 1.24 3 1 1 -23.43
Quarterly 12/1/20 -2.00 -0.23 -3.73 -2.17 5 2 3 -54.80

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 6.19 6.16 0.46
Annual 12/1/18 3.52 4.01 -12.18
Annual 12/1/17 8.30 6.30 31.75
Quarterly 9/1/20 -3.49 -2.25 -55.00
Quarterly 6/1/20 -1.73 -1.71 -1.17
Quarterly 3/1/20 -1.89 -0.57 -230.75
Quarterly 12/1/19 1.46 1.41 3.65

Reference Information - Net Debt

Last Actual (FY0): -22.00
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 1,972.98 3,244.00 1,404.73 1,686.37 6 4 1 12.77
Annual 12/1/21 2,387.87 3,277.00 1,565.66 2,496.43 6 4 2 11.34
Annual 12/1/20 2,512.94 2,845.02 2,319.00 2,484.30 6 5 1 12.02

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual 12/1/19 -22.00 1,905.61 -101.15
Annual 12/1/18 867.00 2,678.12 -67.63
Annual 12/1/17 948.00 2,326.59 -59.25

Reference Information - Net Income

Last Actual (FY0): 798.00
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 12/1/22 513.67 711.00 162.51 531.00 11 4 5 -3.85
Annual 12/1/21 -26.94 207.50 -433.70 107.65 12 3 5 -123.67
Annual 12/1/20 -1,248.36 -1,115.00 -1,381.00 -1,225.90 12 2 10 -10.65
Quarterly 3/1/21 -227.57 -179.00 -299.50 -216.40 5 1 3 -45.71
Quarterly 6/1/21 41.33 93.60 -6.00 38.87 4 2 2 -56.21
Quarterly 9/1/21 152.04 174.20 139.00 147.48 4 -- 3 -16.77
Quarterly 12/1/20 -309.11 -175.00 -441.00 -285.90 8 2 6 -52.67

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual 12/1/19 798.00 789.36 1.09
Annual 12/1/18 554.00 543.99 1.84
Annual 12/1/17 823.00 827.66 -0.56
Quarterly 9/1/20 -399.00 -344.40 -15.85
Quarterly 6/1/20 -439.00 -464.79 5.55
Quarterly 3/1/20 -102.00 -79.49 -28.31
Quarterly 12/1/19 181.00 170.49 6.17

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

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): 19.75
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 15.02 21.51 12.00 13.80 5 -- -- 9.24
Annual 12/1/21 -2.82 4.70 -14.52 2.90 5 -- -- -678.69
Annual 12/1/20 -30.67 -25.80 -35.23 -31.43 7 -- -- -10.17

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual 12/1/19 19.75 19.20 0.55
Annual 12/1/18 14.84 14.28 0.56
Annual 12/1/17 24.00 25.46 -1.46

Reference Information - Sales

Last Actual (FY0): 8,781.00
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 7,735.70 8,979.00 6,786.59 7,783.83 13 4 5 -2.20
Annual 12/1/21 5,848.72 6,576.60 5,107.00 5,966.08 15 3 8 -4.18
Annual 12/1/20 3,650.09 3,786.00 3,538.00 3,648.79 14 6 8 -1.88
Quarterly 3/1/21 1,053.71 1,244.10 831.00 1,101.78 8 2 4 -5.40
Quarterly 6/1/21 1,506.24 1,629.00 1,244.00 1,539.46 8 1 4 -6.19
Quarterly 9/1/21 1,778.29 1,971.37 1,495.00 1,781.35 8 2 4 -3.92
Quarterly 12/1/20 887.18 1,028.00 780.00 887.00 12 2 7 -7.31

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual 12/1/19 8,781.00 8,771.20 0.11
Annual 12/1/18 8,264.00 8,255.71 0.10
Annual 12/1/17 7,933.00 7,932.11 0.01
Quarterly 9/1/20 701.00 684.81 2.36
Quarterly 6/1/20 421.00 349.21 20.56
Quarterly 3/1/20 1,636.00 1,702.76 -3.92
Quarterly 12/1/19 2,228.00 2,218.67 0.42

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

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

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

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 -- -- --