Earnings Estimates

Analyst Estimates

Stock Information

Price (Prev Close):	10.69
Price - 52 Week High:	15.64
Price - 52 Week Low:	4.31
Price Date (Latest):	8/3/20
Median Price Target:	10.23
Diff from Prev Close:	-0.46
% Difference:	-4.33

Analyst Ratings

Mean Recommendation:

2.82

Sell

Strong Buy

Available Measures

Available Measures

Reference Information - Earnings Per Share

Last Actual (FY0):	2.24
FY0 End Date:	12/1/19
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	--
Yield (%):	--

Analyst Forecasts - Earnings Per Share

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	12/1/22	2.16	2.54	1.70	2.14	6	--	3	-4.10
Annual	12/1/21	1.62	2.29	0.80	1.69	12	1	5	-3.56
Annual	12/1/20	1.15	1.82	0.50	1.15	12	1	6	-7.92
Quarterly	3/1/21	0.35	0.45	0.09	0.44	4	1	1	0.71
Quarterly	6/1/20	0.07	0.50	-0.09	--	11	1	5	-55.99
Quarterly	9/1/20	0.27	0.42	0.03	0.27	11	3	3	-3.16
Quarterly	12/1/20	0.38	0.50	0.16	0.39	11	2	4	-3.04
Long Term Growth		1.71	6.00	-2.94	2.08	3	--	--	0.00

Actuals - Earnings Per Share

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	2.24	2.20	1.72
Annual	12/1/18	2.72	2.74	-0.56
Annual	12/1/17	2.65	2.64	0.42
Quarterly	3/1/20	0.41	0.40	3.04
Quarterly	12/1/19	0.50	0.47	7.47
Quarterly	9/1/19	0.54	0.55	-1.40
Quarterly	6/1/19	0.69	0.77	-10.26

Reference Information - Book Value Per Share

Last Actual (FY0):	3.62
FY0 End Date:	12/1/19
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	--
Yield (%):	--

Analyst Forecasts - Book Value Per Share

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	12/1/22	6.92	8.45	5.39	6.92	2	--	--	--
Annual	12/1/21	4.93	6.33	3.52	4.93	2	--	--	33.59
Annual	12/1/20	2.99	4.42	1.56	2.99	2	--	--	37.58

Actuals - Book Value Per Share

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	3.62	4.29	-15.61
Annual	12/1/18	5.67	6.38	-11.15
Annual	12/1/17	5.69	5.46	4.22

Reference Information - Cash Flow Per Share

Last Actual (FY0):	2.63
FY0 End Date:	12/1/19
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	--
Yield (%):	--

Analyst Forecasts - Cash Flow Per Share

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	12/1/22	4.86	4.96	4.76	4.86	2	--	--	--
Annual	12/1/21	4.52	4.60	4.44	4.52	3	--	1	1.52
Annual	12/1/20	3.67	3.79	3.59	3.63	3	--	1	-1.07
Quarterly	3/1/21	-1.55	-0.65	-2.45	-1.55	2	1	--	0.32
Quarterly	6/1/20	0.40	0.54	0.26	0.40	2	--	1	-15.81
Quarterly	9/1/20	1.58	1.78	1.38	1.58	2	--	--	--
Quarterly	12/1/20	3.91	3.99	3.82	3.91	2	--	--	--

Actuals - Cash Flow Per Share

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	2.63	2.93	-10.34
Annual	12/1/18	4.89	4.91	-0.42
Annual	12/1/17	4.40	4.78	-7.98
Quarterly	3/1/20	-2.00	-1.82	-9.71
Quarterly	12/1/19	4.17	5.32	-21.62
Quarterly	9/1/19	2.67	1.20	123.07
Quarterly	6/1/19	-0.44	1.52	-128.87

Reference Information - Dividend Per Share

Last Actual (FY0):	0.20
FY0 End Date:	12/1/19
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	--
Yield (%):	--

Analyst Forecasts - Dividend Per Share

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	12/1/22	0.05	0.20	--	--	4	--	--	--
Annual	12/1/21	0.04	0.20	--	--	5	--	--	--
Annual	12/1/20	0.07	0.20	--	0.05	6	--	--	--
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	0.20	0.20	--
Annual	12/1/18	0.05	--	50.00
Annual	12/1/17	--	--	--
Quarterly	3/1/20	0.05	0.05	--
Quarterly	12/1/19	0.05	0.08	-25.00
Quarterly	9/1/19	0.05	0.05	--
Quarterly	6/1/19	0.05	0.05	--

Reference Information - EBIT

Last Actual (FY0):	704.00
FY0 End Date:	12/1/19
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	--
Yield (%):	--

Analyst Forecasts - EBIT

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	12/1/22	693.35	749.32	640.00	694.77	6	--	3	-1.35
Annual	12/1/21	592.36	736.00	422.00	603.18	11	4	5	-2.14
Annual	12/1/20	500.21	666.20	332.00	492.00	11	1	8	-3.36
Quarterly	3/1/21	122.31	154.62	90.00	122.31	2	1	--	0.91
Quarterly	6/1/20	73.57	140.00	42.00	62.00	7	1	3	-17.66
Quarterly	9/1/20	124.05	152.42	67.00	128.00	7	5	--	1.39
Quarterly	12/1/20	136.52	163.65	89.00	152.00	7	2	3	-2.14

Actuals - EBIT

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	704.00	739.42	-4.79
Annual	12/1/18	1,031.00	844.15	22.13
Annual	12/1/17	942.00	832.12	13.21
Quarterly	3/1/20	150.00	148.24	1.19
Quarterly	12/1/19	159.00	171.99	-7.55
Quarterly	9/1/19	176.00	197.69	-10.97
Quarterly	6/1/19	206.00	228.52	-9.86

Reference Information - EBITDA

Last Actual (FY0):	1,213.00
FY0 End Date:	12/1/19
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	--
Yield (%):	--

Analyst Forecasts - EBITDA

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	12/1/22	1,202.31	1,265.32	1,130.00	1,215.21	5	--	2	-0.88
Annual	12/1/21	1,089.44	1,246.00	866.00	1,103.13	11	3	7	-1.72
Annual	12/1/20	1,003.94	1,182.20	850.00	989.50	11	--	9	-1.90
Quarterly	3/1/21	263.89	292.06	215.00	284.62	3	1	--	0.28
Quarterly	6/1/20	212.93	308.49	172.00	192.00	8	1	3	-5.56
Quarterly	9/1/20	254.05	290.05	197.00	257.50	8	5	--	0.51
Quarterly	12/1/20	265.89	298.96	213.00	278.00	8	2	3	-1.54

Actuals - EBITDA

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	1,213.00	1,243.97	-2.49
Annual	12/1/18	1,538.00	1,363.65	12.79
Annual	12/1/17	1,443.00	1,335.59	8.04
Quarterly	3/1/20	276.00	276.34	-0.12
Quarterly	12/1/19	288.00	295.54	-2.55
Quarterly	9/1/19	303.00	325.14	-6.81
Quarterly	6/1/19	333.00	350.66	-5.04

Reference Information - GAAP Earnings Per Share

Last Actual (FY0):	-2.56
FY0 End Date:	12/1/19
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	--
Yield (%):	--

Analyst Forecasts - GAAP Earnings Per Share

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	12/1/22	1.85	2.05	1.65	1.85	2	--	--	--
Annual	12/1/21	1.64	1.95	1.30	1.75	5	--	1	-0.85
Annual	12/1/20	1.07	1.11	1.02	1.09	3	--	2	-6.94
Quarterly	3/1/21	0.42	0.42	0.42	0.42	1	1	--	5.00
Quarterly	6/1/20	0.11	0.34	-0.07	0.05	3	--	1	-31.91
Quarterly	9/1/20	0.33	0.34	0.33	0.33	3	--	1	2.04
Quarterly	12/1/20	0.41	0.44	0.37	0.41	3	--	1	2.52

Actuals - GAAP Earnings Per Share

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	-2.56	-1.16	-119.93
Annual	12/1/18	1.59	2.26	-29.65
Annual	12/1/17	1.10	1.12	-1.79
Quarterly	3/1/20	0.32	0.41	-21.31
Quarterly	12/1/19	0.20	0.47	-57.22
Quarterly	9/1/19	-3.69	0.61	-706.91
Quarterly	6/1/19	0.42	0.74	-43.24

Reference Information - Net Asset Value

Last Actual (FY0):	564.00
FY0 End Date:	12/1/19
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	--
Yield (%):	--

Analyst Forecasts - Net Asset Value

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	12/1/22	568.00	568.00	568.00	568.00	1	--	1	-13.55
Annual	12/1/21	631.00	830.00	343.00	720.00	3	--	2	-8.12
Annual	12/1/20	475.00	693.00	91.00	641.00	3	--	2	-11.55

Actuals - Net Asset Value

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	564.00	857.50	-34.23
Annual	12/1/18	900.00	1,163.00	-22.61
Annual	12/1/17	927.00	888.50	4.33

Reference Information - Net Debt

Last Actual (FY0):	5,008.00
FY0 End Date:	12/1/19
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	--
Yield (%):	--

Analyst Forecasts - Net Debt

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	12/1/22	4,122.44	4,428.62	3,614.00	4,223.57	4	1	1	-3.66
Annual	12/1/21	4,366.84	4,755.19	3,754.00	4,493.00	5	1	2	-5.20
Annual	12/1/20	4,623.30	4,991.82	4,185.00	4,808.20	5	1	2	-4.50
Quarterly	6/1/20	5,576.00	5,683.00	5,469.00	5,576.00	2	--	1	-1.96
Quarterly	9/1/20	5,045.00	5,336.00	4,754.00	5,045.00	2	--	1	-6.85
Quarterly	12/1/20	4,565.50	4,827.00	4,304.00	4,565.50	2	--	1	-6.55

Actuals - Net Debt

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	5,008.00	4,986.37	0.43
Annual	12/1/18	4,829.00	4,763.80	1.37
Annual	12/1/17	4,791.00	4,786.32	0.10
Quarterly	3/1/20	5,507.00	5,475.50	0.58
Quarterly	12/1/19	5,008.00	4,969.00	0.78
Quarterly	9/1/19	5,615.00	5,607.00	0.14
Quarterly	6/1/19	5,960.00	5,412.50	10.12

Reference Information - Net Income

Last Actual (FY0):	351.00
FY0 End Date:	12/1/19
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	--
Yield (%):	--

Analyst Forecasts - Net Income

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	12/1/22	318.11	385.00	259.40	323.00	5	--	2	-1.39
Annual	12/1/21	242.37	337.00	126.00	262.14	9	4	5	-2.90
Annual	12/1/20	169.43	236.00	79.30	174.00	9	1	6	-7.86
Quarterly	3/1/21	40.08	66.35	13.80	40.08	2	1	--	3.39
Quarterly	6/1/20	7.09	54.00	-13.60	2.50	6	1	2	-60.01
Quarterly	9/1/20	39.79	54.00	4.30	47.00	6	2	1	1.01
Quarterly	12/1/20	52.46	69.00	24.60	60.50	6	--	3	-4.06

Actuals - Net Income

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	351.00	342.75	2.41
Annual	12/1/18	441.00	442.62	-0.37
Annual	12/1/17	437.00	433.79	0.74
Quarterly	3/1/20	64.00	62.77	1.96
Quarterly	12/1/19	79.00	73.41	7.62
Quarterly	9/1/19	84.00	86.47	-2.85
Quarterly	6/1/19	108.00	117.10	-7.77

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
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
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):	47.95
FY0 End Date:	12/1/19
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	--
Yield (%):	--

Analyst Forecasts - Return On Equity

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	12/1/22	45.61	67.80	22.53	46.50	3	--	--	4.83
Annual	12/1/21	60.80	96.70	26.78	59.85	4	--	--	-31.47
Annual	12/1/20	37.77	57.20	29.97	31.96	4	--	--	-16.89

Actuals - Return On Equity

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	47.95	38.37	9.58
Annual	12/1/18	48.28	42.87	5.41
Annual	12/1/17	67.75	72.68	-4.93

Reference Information - Sales

Last Actual (FY0):	6,691.00
FY0 End Date:	12/1/19
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	--
Yield (%):	--

Analyst Forecasts - Sales

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	12/1/22	6,357.22	6,929.13	5,797.00	6,451.00	5	--	2	-2.39
Annual	12/1/21	6,177.47	6,812.82	5,501.00	6,312.44	11	4	5	-2.20
Annual	12/1/20	6,040.38	6,603.33	5,754.00	6,033.00	11	4	5	-1.11
Quarterly	3/1/21	1,604.47	1,693.11	1,533.00	1,587.29	3	1	--	0.35
Quarterly	6/1/20	1,461.20	1,715.84	1,339.00	1,408.90	9	4	3	-0.85
Quarterly	9/1/20	1,535.89	1,618.64	1,471.72	1,533.00	9	4	2	0.72
Quarterly	12/1/20	1,529.91	1,611.17	1,359.00	1,545.90	9	4	2	-0.19

Actuals - Sales

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	6,691.00	6,674.56	0.25
Annual	12/1/18	6,877.00	6,922.43	-0.66
Annual	12/1/17	6,869.00	6,875.13	-0.09
Quarterly	3/1/20	1,561.00	1,629.94	-4.23
Quarterly	12/1/19	1,628.00	1,619.29	0.54
Quarterly	9/1/19	1,670.00	1,731.61	-3.56
Quarterly	6/1/19	1,756.00	1,760.62	-0.26

P/E Ratios

Fiscal Year	FY0	FY1	FY2
Ratios	4.77	9.28	6.59

EPS Growth Rates

Fiscal YOY	FY1/FY0	FY2/FY1	FY3/FY2
Growth Rate	-47.71	40.84	33.23

Copyright Refinitiv