Estimates

Analyst Ratings

Mean Recommendation:

2.00

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 4.24 7.75 0.03 4.30 6 1 2 -11.25
Annual 12/1/21 2.45 5.55 -4.87 3.30 13 2 4 -10.19
Annual 12/1/20 -7.04 -3.34 -11.24 -7.00 13 3 5 -12.38
Quarterly 3/1/21 -0.82 0.02 -2.07 -0.55 6 1 3 7.39
Quarterly 6/1/20 -3.81 -1.81 -5.79 -3.75 13 3 3 -1.79
Quarterly 9/1/20 -1.83 0.30 -3.95 -2.21 13 3 4 -31.72
Quarterly 12/1/20 -0.47 0.51 -1.61 -0.44 13 2 6 -130.58
Long Term Growth 8.76 22.40 -14.80 13.73 4 -- -- 0.00

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 3/1/20 -0.82 -1.13 27.65
Quarterly 12/1/19 1.46 1.41 3.35
Quarterly 9/1/19 2.63 2.52 4.30
Quarterly 6/1/19 2.17 2.13 1.99

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 24.36 24.36 24.36 24.36 1 -- -- --
Annual 12/1/21 31.39 35.26 24.29 34.61 3 -- 1 -2.02
Annual 12/1/20 32.04 35.26 29.19 31.66 3 -- 1 -2.50
Quarterly 6/1/20 32.00 32.00 32.00 32.00 1 -- -- --

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
Quarterly 3/1/20 32.75 -- --
Quarterly 12/1/19 35.21 -- --
Quarterly 9/1/19 34.49 36.05 -4.32
Quarterly 6/1/19 32.21 32.22 -0.02

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 3.87 3.87 3.87 3.87 1 -- -- --
Annual 12/1/21 6.33 9.18 -1.29 8.72 4 1 1 -5.17
Annual 12/1/20 -5.87 2.13 -11.90 -6.03 6 1 1 -1.35
Quarterly 3/1/21 0.81 0.81 0.81 0.81 1 -- 1 -66.39
Quarterly 6/1/20 -4.36 2.90 -11.62 -4.36 2 1 -- 10.93
Quarterly 9/1/20 -4.18 -1.16 -7.20 -4.18 2 1 -- 3.02
Quarterly 12/1/20 3.83 7.53 0.12 3.83 2 1 -- 6.69

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 3/1/20 0.27 -1.99 113.57
Quarterly 9/1/19 2.80 2.66 5.20
Quarterly 6/1/19 4.55 3.46 31.64

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 -- -- -- -- 3 -- 1 0.00
Annual 12/1/21 -- -- -- -- 7 -- 1 0.00
Annual 12/1/20 0.31 0.38 -- 0.38 6 -- 2 -17.58
Quarterly 3/1/21 0.21 0.42 -- 0.21 2 -- -- --
Quarterly 6/1/20 0.18 0.39 -- 0.16 4 -- -- --
Quarterly 9/1/20 0.13 0.39 -- -- 3 -- -- --
Quarterly 12/1/20 0.13 0.39 -- -- 3 -- -- --

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 3/1/20 0.38 0.37 2.27
Quarterly 12/1/19 0.35 0.35 --
Quarterly 9/1/19 0.35 0.35 --
Quarterly 6/1/19 0.35 0.33 6.06

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 12/1/22 806.81 1,331.00 208.38 789.33 5 2 1 -9.27
Annual 12/1/21 485.56 972.40 -565.79 631.00 9 3 3 -3.08
Annual 12/1/20 -1,035.15 -468.00 -1,367.90 -1,086.46 8 1 4 -12.11
Quarterly 3/1/21 -6.81 37.00 -78.34 7.05 4 3 -- 83.40
Quarterly 6/1/20 -610.55 -273.00 -765.70 -653.40 8 2 3 -6.06
Quarterly 9/1/20 -212.60 54.00 -434.00 -232.50 8 2 3 -46.45
Quarterly 12/1/20 -31.65 97.43 -128.24 -36.25 8 2 3 -314.01

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 3/1/20 -149.00 -134.32 -10.93
Quarterly 12/1/19 252.00 236.92 6.36
Quarterly 9/1/19 427.00 410.13 4.11
Quarterly 6/1/19 375.00 357.76 4.82

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 1,178.30 1,451.00 689.41 1,204.21 5 -- 1 2.99
Annual 12/1/21 1,096.51 1,386.00 748.13 1,110.87 7 2 2 3.37
Annual 12/1/20 -749.67 -354.75 -1,290.19 -721.55 6 1 1 0.45
Quarterly 3/1/21 85.98 136.00 35.95 85.98 2 1 1 231.31
Quarterly 6/1/20 -483.80 -429.41 -538.00 -484.00 3 1 1 4.94
Quarterly 9/1/20 -153.76 -91.27 -250.00 -120.00 3 1 1 -25.33
Quarterly 12/1/20 143.64 206.93 96.00 128.00 3 -- 1 -15.33

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 3/1/20 -41.00 -50.66 19.07
Quarterly 12/1/19 358.00 351.37 1.89
Quarterly 9/1/19 533.00 509.60 4.59
Quarterly 6/1/19 480.00 473.37 1.40

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 4.38 7.75 0.03 5.36 3 -- -- 3.63
Annual 12/1/21 3.00 5.59 -4.87 3.87 8 -- 2 4.58
Annual 12/1/20 -2.28 7.15 -8.05 -5.90 7 1 -- 17.47
Quarterly 3/1/21 -0.36 0.02 -0.55 -0.54 3 -- 2 40.56
Quarterly 6/1/20 -2.31 2.52 -4.50 -2.85 7 1 1 10.65
Quarterly 9/1/20 -0.26 2.68 -1.50 -0.13 7 1 1 14.35
Quarterly 12/1/20 0.09 1.53 -1.12 -0.15 7 -- 2 -44.55

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 3/1/20 -1.89 -0.57 -230.75
Quarterly 12/1/19 1.46 1.41 3.65
Quarterly 9/1/19 2.60 2.60 -0.08
Quarterly 6/1/19 2.11 2.08 1.36

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 1,446.64 3,004.36 -266.66 1,602.23 3 1 -- 14.97
Annual 12/1/21 2,651.17 3,107.39 2,330.12 2,516.00 3 1 -- 2.39
Annual 12/1/20 2,305.75 2,842.00 1,320.82 2,530.10 4 1 -- 2.40

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 12/1/22 543.90 963.00 3.75 553.00 5 -- 1 -11.13
Annual 12/1/21 313.62 688.80 -611.59 436.00 10 1 5 -4.56
Annual 12/1/20 -816.07 -416.00 -1,306.00 -811.00 10 3 4 -8.69
Quarterly 3/1/21 -21.52 3.00 -66.86 -0.70 3 -- 3 58.88
Quarterly 6/1/20 -439.18 -225.00 -559.00 -434.00 8 2 3 -6.46
Quarterly 9/1/20 -148.87 37.00 -341.00 -168.43 8 2 3 -55.07
Quarterly 12/1/20 -39.31 63.49 -140.60 -38.50 8 1 4 -105.52

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 3/1/20 -102.00 -79.49 -28.31
Quarterly 12/1/19 181.00 170.49 6.17
Quarterly 9/1/19 326.00 303.40 7.45
Quarterly 6/1/19 270.00 257.01 5.05

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): 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 6.91 13.70 0.12 6.91 2 -- -- 0.73
Annual 12/1/21 4.68 16.00 -18.39 10.55 4 -- -- 14.02
Annual 12/1/20 -21.92 -15.37 -33.20 -20.10 5 -- -- -6.60

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 8,072.30 10,186.00 6,583.90 7,802.60 5 1 1 -2.21
Annual 12/1/21 6,707.45 7,891.40 5,324.12 6,711.29 12 2 3 -0.21
Annual 12/1/20 4,194.74 4,417.00 3,989.60 4,203.74 12 1 5 -3.55
Quarterly 3/1/21 1,399.49 1,609.90 1,152.77 1,417.65 4 -- 1 -0.36
Quarterly 6/1/20 301.26 414.00 126.27 340.00 11 4 2 20.11
Quarterly 9/1/20 888.74 1,019.59 721.80 897.76 11 1 5 -9.86
Quarterly 12/1/20 1,374.43 1,453.00 1,249.30 1,381.70 11 -- 5 -8.12

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 3/1/20 1,636.00 1,702.76 -3.92
Quarterly 12/1/19 2,228.00 2,218.67 0.42
Quarterly 9/1/19 2,389.00 2,382.23 0.28
Quarterly 6/1/19 2,288.00 2,282.85 0.23

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

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

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

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 -- -- --