Skip to main content

Earnings Estimates

Analyst Estimates

Stock Information

Price (Prev Close): 13.28
Price - 52 Week High: 20.78
Price - 52 Week Low: 8.26
Price Date (Latest): 1/17/20
Median Price Target: 14.08
Diff from Prev Close: 0.80
% Difference: 6.00

Analyst Ratings

Mean Recommendation:

2.58

Sell

Strong Buy

Available Measures

Reference Information - Earnings Per Share

Last Actual (FY0): 2.72
FY0 End Date: 12/1/18
Ind. Annual Div: 0.20
Hist (5 Yr) Growth %: -15.15
Yield (%): 1.51

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 2.29 2.50 2.10 2.29 9 -- 2 -0.79
Annual 12/1/20 2.16 2.37 2.00 2.20 13 -- 4 -2.81
Annual 12/1/19 2.20 2.23 2.15 2.20 13 1 3 -0.16
Quarterly 3/1/20 0.46 0.54 0.41 0.47 9 -- 3 -4.94
Quarterly 6/1/20 0.63 0.71 0.55 0.63 8 1 2 -3.92
Quarterly 9/1/20 0.55 0.60 0.49 0.55 9 1 2 -2.45
Quarterly 12/1/19 0.47 0.49 0.42 0.47 12 -- 2 -1.26
Long Term Growth 2.02 10.04 -6.00 2.02 2 -- -- 0.00

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 2.72 2.74 -0.56
Annual 12/1/17 2.65 2.64 0.42
Annual 12/1/16 2.31 2.29 0.82
Quarterly 9/1/19 0.54 0.55 -1.40
Quarterly 6/1/19 0.69 0.77 -10.26
Quarterly 3/1/19 0.51 0.53 -4.33
Quarterly 12/1/18 0.61 0.63 -2.43

Reference Information - Book Value Per Share

Last Actual (FY0): 5.67
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 7.85 12.06 4.85 6.63 3 -- 1 -1.22
Annual 12/1/20 5.97 9.61 3.76 4.53 3 -- 1 -0.78
Annual 12/1/19 4.29 7.39 2.54 2.95 3 -- -- --

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 5.67 6.38 -11.15
Annual 12/1/17 5.69 5.46 4.22
Annual 12/1/16 2.24 3.81 -41.22

Reference Information - Cash Flow Per Share

Last Actual (FY0): 4.89
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 5.02 5.94 4.55 4.80 4 -- 1 -0.99
Annual 12/1/20 4.19 5.35 3.59 3.79 5 -- 1 -0.85
Annual 12/1/19 2.90 3.66 2.35 2.59 5 -- 1 -0.07
Quarterly 3/1/20 -2.65 -2.65 -2.65 -2.65 1 -- -- --
Quarterly 6/1/20 -0.74 -0.74 -0.74 -0.74 1 -- -- --
Quarterly 9/1/20 1.49 1.49 1.49 1.49 1 -- -- --
Quarterly 12/1/19 5.32 6.70 3.94 5.32 2 -- 1 -0.09

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 4.89 4.91 -0.42
Annual 12/1/17 4.40 4.78 -7.98
Annual 12/1/16 4.66 4.81 -3.20
Quarterly 9/1/19 2.67 1.20 123.07
Quarterly 6/1/19 -0.44 1.52 -128.87
Quarterly 3/1/19 -3.79 -0.24 -1,508.20
Quarterly 12/1/18 4.40 3.44 28.01

Reference Information - Dividend Per Share

Last Actual (FY0): 0.05
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 0.16 0.20 -- 0.20 5 -- -- -20.00
Annual 12/1/20 0.20 0.20 0.20 0.20 6 -- -- --
Annual 12/1/19 0.20 0.20 0.20 0.20 6 -- -- --
Quarterly 3/1/20 0.05 0.05 0.05 0.05 1 -- -- --
Quarterly 6/1/20 0.05 0.05 0.05 0.05 1 -- -- --
Quarterly 9/1/20 0.05 0.05 0.05 0.05 1 -- -- --
Quarterly 12/1/19 0.08 0.10 0.05 0.08 2 -- -- --

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 0.05 -- 50.00
Annual 12/1/17 -- -- --
Annual 12/1/16 -- -- --
Quarterly 9/1/19 0.05 0.05 --
Quarterly 6/1/19 0.05 0.05 --
Quarterly 3/1/19 0.05 0.05 --
Quarterly 12/1/18 0.05 -- 50.00

Reference Information - EBIT

Last Actual (FY0): 1,031.00
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 12/1/21 734.41 770.00 689.00 735.55 10 -- 3 -0.73
Annual 12/1/20 726.05 785.00 685.00 740.00 11 -- 4 -1.07
Annual 12/1/19 742.26 770.00 725.71 741.00 10 -- 3 -0.11
Quarterly 3/1/20 161.25 170.00 155.00 160.00 4 -- -- --
Quarterly 6/1/20 201.48 213.00 195.90 198.50 4 -- -- --
Quarterly 9/1/20 178.25 193.00 165.00 177.50 4 -- -- --
Quarterly 12/1/19 171.99 182.00 162.00 174.00 9 -- 2 -1.23

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual 12/1/18 1,031.00 844.15 22.13
Annual 12/1/17 942.00 832.12 13.21
Annual 12/1/16 742.00 781.82 -5.09
Quarterly 9/1/19 176.00 197.69 -10.97
Quarterly 6/1/19 206.00 228.52 -9.86
Quarterly 3/1/19 167.00 178.58 -6.48
Quarterly 12/1/18 386.00 201.90 91.19

Reference Information - EBITDA

Last Actual (FY0): 1,538.00
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 1,230.31 1,260.00 1,182.00 1,238.10 9 -- 2 -0.36
Annual 12/1/20 1,220.79 1,295.00 1,162.00 1,217.00 12 -- 4 -0.80
Annual 12/1/19 1,243.97 1,290.00 1,215.00 1,244.69 12 -- 4 -0.13
Quarterly 3/1/20 286.75 295.00 280.00 286.00 4 -- -- --
Quarterly 6/1/20 325.73 333.00 320.90 324.50 4 -- -- --
Quarterly 9/1/20 302.50 313.00 291.00 303.00 4 -- -- --
Quarterly 12/1/19 295.54 309.00 286.00 295.37 9 -- 2 -0.49

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual 12/1/18 1,538.00 1,363.65 12.79
Annual 12/1/17 1,443.00 1,335.59 8.04
Annual 12/1/16 1,233.00 1,275.16 -3.31
Quarterly 9/1/19 303.00 325.14 -6.81
Quarterly 6/1/19 333.00 350.66 -5.04
Quarterly 3/1/19 293.00 305.55 -4.11
Quarterly 12/1/18 509.00 328.30 55.04

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 1.59
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 2.45 2.74 2.25 2.40 4 -- 1 -1.51
Annual 12/1/20 2.28 2.58 2.15 2.21 5 -- 1 -7.02
Annual 12/1/19 -1.14 2.34 -2.28 -2.27 5 1 1 -139.16
Quarterly 3/1/20 0.48 0.48 0.48 0.48 2 -- -- --
Quarterly 6/1/20 0.67 0.70 0.63 0.67 2 -- -- --
Quarterly 9/1/20 0.57 0.59 0.55 0.57 2 -- -- --
Quarterly 12/1/19 0.50 0.62 0.44 0.48 4 -- 1 -9.62

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 1.59 2.26 -29.65
Annual 12/1/17 1.10 1.12 -1.79
Annual 12/1/16 1.28 1.99 -35.81
Quarterly 9/1/19 -3.69 0.61 -706.91
Quarterly 6/1/19 0.42 0.74 -43.24
Quarterly 3/1/19 0.51 0.50 3.03
Quarterly 12/1/18 -0.06 0.62 -109.68

Reference Information - Net Debt

Last Actual (FY0): 4,829.00
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 4,432.08 4,760.00 4,233.00 4,391.00 5 -- 1 -2.13
Annual 12/1/20 4,750.17 5,025.00 4,642.00 4,700.00 7 -- 2 -2.67
Annual 12/1/19 4,998.44 5,160.00 4,910.00 4,989.61 6 -- 2 -1.71
Quarterly 12/1/19 4,969.00 5,017.00 4,921.00 4,969.00 2 -- 1 -1.92

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual 12/1/18 4,829.00 4,763.80 1.37
Annual 12/1/17 4,791.00 4,786.32 0.10
Annual 12/1/16 4,836.00 4,943.48 -2.17
Quarterly 9/1/19 5,615.00 5,607.00 0.14
Quarterly 6/1/19 5,960.00 5,412.50 10.12
Quarterly 3/1/19 5,585.00 5,447.38 2.53
Quarterly 12/1/18 4,829.00 4,735.24 1.98

Reference Information - Net Income

Last Actual (FY0): 441.00
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 12/1/21 359.30 396.00 327.00 358.50 8 -- 2 -1.12
Annual 12/1/20 334.22 351.60 311.00 339.10 11 1 4 -2.83
Annual 12/1/19 342.75 347.00 333.00 344.00 11 1 4 -0.56
Quarterly 3/1/20 74.97 76.90 73.00 75.00 3 -- -- --
Quarterly 6/1/20 104.83 110.00 98.00 106.50 3 -- -- --
Quarterly 9/1/20 84.97 92.90 76.00 86.00 3 1 -- 0.79
Quarterly 12/1/19 73.41 76.00 69.96 74.00 8 -- 2 -2.32

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual 12/1/18 441.00 442.62 -0.37
Annual 12/1/17 437.00 433.79 0.74
Annual 12/1/16 376.00 372.73 0.88
Quarterly 9/1/19 84.00 86.47 -2.85
Quarterly 6/1/19 108.00 117.10 -7.77
Quarterly 3/1/19 79.00 82.74 -4.52
Quarterly 12/1/18 97.00 100.23 -3.22

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 12/1/20 753.00 753.00 753.00 753.00 1 -- -- --
Annual 12/1/19 752.00 752.00 752.00 752.00 1 -- -- --

Actuals - Operating Profit

Reported Mean Estimate Surprise % Change

Reference Information - Return On Equity

Last Actual (FY0): 48.28
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 37.56 52.20 18.54 39.75 4 -- -- 0.03
Annual 12/1/20 52.36 66.40 20.92 62.30 5 -- -- -5.02
Annual 12/1/19 38.37 70.10 -32.00 54.50 6 -- -- -20.24

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual 12/1/18 48.28 42.87 5.41
Annual 12/1/17 67.75 72.68 -4.93
Annual 12/1/16 117.13 69.60 47.53

Reference Information - Sales

Last Actual (FY0): 6,877.00
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 6,677.45 6,913.00 6,352.00 6,684.00 9 1 1 -0.66
Annual 12/1/20 6,698.65 6,881.00 6,479.00 6,716.53 12 2 1 0.27
Annual 12/1/19 6,674.06 6,713.26 6,613.00 6,673.96 12 -- 2 -0.06
Quarterly 3/1/20 1,631.60 1,663.48 1,607.00 1,628.55 6 -- 1 -0.02
Quarterly 6/1/20 1,754.64 1,789.94 1,713.00 1,753.45 6 1 -- 0.03
Quarterly 9/1/20 1,655.73 1,693.00 1,603.00 1,659.00 6 1 -- 0.02
Quarterly 12/1/19 1,618.69 1,649.26 1,549.00 1,626.00 10 -- 1 -0.07

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual 12/1/18 6,877.00 6,922.43 -0.66
Annual 12/1/17 6,869.00 6,875.13 -0.09
Annual 12/1/16 6,702.00 6,693.77 0.12
Quarterly 9/1/19 1,670.00 1,731.61 -3.56
Quarterly 6/1/19 1,756.00 1,760.62 -0.26
Quarterly 3/1/19 1,638.00 1,649.06 -0.67
Quarterly 12/1/18 1,635.00 1,678.33 -2.58

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 4.88 6.03 6.15

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate -19.49 -1.97 6.10

Copyright Thomson Reuters Corporation