Earnings Estimates

Analyst Estimates

Stock Information

Price (Prev Close):	14.68
Price - 52 Week High:	17.94
Price - 52 Week Low:	10.64
Price Date (Latest):	6/28/22
Median Price Target:	16.50
Diff from Prev Close:	1.82
% Difference:	12.40

Analyst Ratings

Mean Recommendation:

2.62

Sell

Strong Buy

Available Measures

Available Measures

Reference Information - Earnings Per Share

Last Actual (FY0):	1.83
FY0 End Date:	12/1/21
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	-7.76
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	Dec 24	2.46	2.65	2.34	2.45	5	1	--	2.41
Annual	Dec 23	2.20	2.50	2.00	2.20	12	4	--	2.66
Annual	Dec 22	2.07	2.20	1.95	2.07	12	4	--	2.04
Quarterly	Mar 23	0.53	0.65	0.43	0.51	5	2	1	9.65
Quarterly	Jun 22	0.61	0.67	0.56	0.59	11	4	--	5.36
Quarterly	Sep 22	0.58	0.69	0.53	0.58	12	2	--	1.15
Quarterly	Dec 22	0.32	0.38	0.27	0.32	12	3	1	2.61
Long Term Growth		15.30	20.83	9.78	15.30	2	--	--	0.00

Actuals - Earnings Per Share

		Reported	Mean Estimate	Surprise % Change
Annual	Dec 21	1.83	1.81	1.34
Annual	Dec 20	1.22	1.16	4.85
Annual	Dec 19	2.24	2.20	1.72
Quarterly	Mar 22	0.56	0.39	41.84
Quarterly	Dec 21	0.36	0.33	10.25
Quarterly	Sep 21	0.58	0.52	12.14
Quarterly	Jun 21	0.54	0.48	13.47

Reference Information - Book Value Per Share

Last Actual (FY0):	4.60
FY0 End Date:	12/1/21
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	Dec 24	11.12	13.53	8.71	11.12	2	1	--	32.39
Annual	Dec 23	8.78	10.98	6.57	8.78	2	2	--	24.71
Annual	Dec 22	6.59	8.60	4.59	6.59	2	2	--	30.15

Actuals - Book Value Per Share

		Reported	Mean Estimate	Surprise % Change
Annual	Dec 21	4.60	3.91	17.85
Annual	Dec 20	2.55	2.02	26.18
Annual	Dec 19	3.62	4.29	-15.61

Reference Information - Cash Flow Per Share

Last Actual (FY0):	4.29
FY0 End Date:	12/1/21
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	Dec 24	274.10	542.59	5.61	274.10	2	1	--	-46.33
Annual	Dec 23	5.04	5.46	4.40	5.25	3	2	--	6.11
Annual	Dec 22	3.67	5.18	1.08	4.75	3	2	--	24.37
Quarterly	Mar 23	-0.47	-0.47	-0.47	-0.47	1	--	1	-47.17
Quarterly	Jun 22	0.98	1.32	0.64	0.98	2	1	--	6.07
Quarterly	Sep 22	1.98	2.36	1.60	1.98	2	1	--	-2.56
Quarterly	Dec 22	0.23	2.21	-1.74	0.23	2	--	1	1,231.43

Actuals - Cash Flow Per Share

		Reported	Mean Estimate	Surprise % Change
Annual	Dec 21	4.29	4.20	2.03
Annual	Dec 20	2.88	3.05	-5.57
Annual	Dec 19	2.63	2.93	-10.34
Quarterly	Mar 22	-0.46	-0.10	-361.00
Quarterly	Dec 21	1.45	1.35	7.69
Quarterly	Sep 21	1.95	1.36	43.49
Quarterly	Jun 21	1.24	0.74	68.59

Reference Information - Dividend Per Share

Last Actual (FY0):	--
FY0 End Date:	12/1/21
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	Dec 24	--	--	--	--	2	--	--	0.00
Annual	Dec 23	--	--	--	--	4	--	--	0.00
Annual	Dec 22	--	--	--	--	4	--	--	0.00
Quarterly	Mar 23	--	--	--	--	1	--	--	0.00
Quarterly	Jun 22	--	--	--	--	1	--	--	0.00
Quarterly	Sep 22	--	--	--	--	1	--	--	0.00
Quarterly	Dec 22	--	--	--	--	1	--	--	0.00

Actuals - Dividend Per Share

		Reported	Mean Estimate	Surprise % Change
Annual	Dec 20	0.05	0.04	8.33
Annual	Dec 19	0.20	0.20	--
Quarterly	Mar 22	--	--	--
Quarterly	Sep 21	--	--	--
Quarterly	Jun 21	--	--	--

Reference Information - EBIT

Last Actual (FY0):	--
FY0 End Date:	12/1/21
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	Dec 24	785.94	845.98	751.11	771.40	5	1	--	2.47
Annual	Dec 23	745.16	784.95	698.00	742.22	11	4	--	1.65
Annual	Dec 22	709.65	743.00	686.00	709.00	11	4	--	1.17
Quarterly	Mar 23	175.37	186.00	160.00	180.10	3	1	1	2.47
Quarterly	Jun 22	196.09	206.10	187.00	195.50	8	3	--	3.50
Quarterly	Sep 22	199.65	233.00	180.50	194.00	8	2	--	0.81
Quarterly	Dec 22	132.94	140.00	123.30	133.43	8	2	1	0.49

Actuals - EBIT

		Reported	Mean Estimate	Surprise % Change
Annual	Dec 20	494.00	520.26	-5.05
Annual	Dec 19	704.00	739.42	-4.79
Quarterly	Mar 22	162.00	150.15	7.89
Quarterly	Sep 21	187.00	177.78	5.18
Quarterly	Jun 21	180.00	162.23	10.95

Reference Information - EBITDA

Last Actual (FY0):	--
FY0 End Date:	12/1/21
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	Dec 24	1,274.62	1,313.98	1,242.20	1,271.15	4	1	--	1.54
Annual	Dec 23	1,215.81	1,252.95	1,165.00	1,212.50	12	4	--	0.94
Annual	Dec 22	1,169.52	1,195.80	1,141.64	1,170.00	12	4	--	0.59
Quarterly	Mar 23	297.84	319.08	280.00	296.15	4	2	1	4.36
Quarterly	Jun 22	312.07	324.10	303.00	306.00	9	3	1	2.66
Quarterly	Sep 22	313.05	341.00	294.50	310.00	9	2	1	0.07
Quarterly	Dec 22	249.01	258.00	240.00	247.00	9	3	1	0.53

Actuals - EBITDA

		Reported	Mean Estimate	Surprise % Change
Annual	Dec 20	976.00	993.85	-1.80
Annual	Dec 19	1,213.00	1,243.97	-2.49
Quarterly	Mar 22	278.00	265.55	4.69
Quarterly	Sep 21	304.00	295.93	2.73
Quarterly	Jun 21	297.00	280.12	6.03

Reference Information - GAAP Earnings Per Share

Last Actual (FY0):	0.93
FY0 End Date:	12/1/21
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	Dec 24	2.51	2.65	2.42	2.45	3	1	--	3.85
Annual	Dec 23	2.21	2.50	2.05	2.20	6	2	--	3.21
Annual	Dec 22	2.08	2.18	1.99	2.06	6	2	--	2.45
Quarterly	Mar 23	0.50	0.54	0.44	0.51	3	--	1	-0.67
Quarterly	Jun 22	0.59	0.67	0.56	0.58	5	1	--	3.14
Quarterly	Sep 22	0.61	0.69	0.55	0.58	5	1	--	1.00
Quarterly	Dec 22	0.31	0.34	0.27	0.33	5	1	--	1.96

Actuals - GAAP Earnings Per Share

		Reported	Mean Estimate	Surprise % Change
Annual	Dec 21	0.93	0.95	-2.54
Annual	Dec 20	1.57	2.12	-25.82
Annual	Dec 19	-2.56	-1.16	-119.93
Quarterly	Mar 22	0.55	0.40	36.82
Quarterly	Dec 21	0.27	0.33	-18.18
Quarterly	Sep 21	0.48	0.51	-5.88
Quarterly	Jun 21	0.73	0.47	56.15

Reference Information - Net Asset Value

Last Actual (FY0):	827.00
FY0 End Date:	12/1/21
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	Dec 24	1,726.00	1,726.00	1,726.00	1,726.00	1	--	--	--
Annual	Dec 23	1,406.50	1,537.00	1,276.00	1,406.50	2	--	--	--
Annual	Dec 22	1,133.50	1,278.00	989.00	1,133.50	2	--	--	--

Actuals - Net Asset Value

		Reported	Mean Estimate	Surprise % Change
Annual	Dec 21	827.00	602.33	37.30
Annual	Dec 20	401.00	546.40	-26.61
Annual	Dec 19	564.00	857.50	-34.23

Reference Information - Net Debt

Last Actual (FY0):	4,100.00
FY0 End Date:	12/1/21
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	Dec 24	3,843.62	4,011.00	3,554.87	3,965.00	3	--	1	-7.68
Annual	Dec 23	4,023.52	4,181.00	3,759.48	4,076.80	4	--	2	-3.78
Annual	Dec 22	4,162.79	4,265.00	3,881.06	4,252.55	4	--	2	-2.95
Quarterly	Jun 22	4,485.00	4,967.00	4,003.00	4,485.00	2	--	--	--
Quarterly	Sep 22	4,649.00	4,860.00	4,438.00	4,649.00	2	--	--	--
Quarterly	Dec 22	4,450.00	4,635.00	4,265.00	4,450.00	2	--	--	--

Actuals - Net Debt

		Reported	Mean Estimate	Surprise % Change
Annual	Dec 21	4,100.00	4,186.99	-2.08
Annual	Dec 20	4,579.00	4,540.94	0.84
Annual	Dec 19	5,008.00	4,986.37	0.43
Quarterly	Mar 22	4,688.00	4,257.00	10.12
Quarterly	Dec 21	4,100.00	4,187.00	-2.08
Quarterly	Sep 21	4,304.00	4,439.00	-3.04
Quarterly	Jun 21	4,531.00	4,689.50	-3.38

Reference Information - Net Income

Last Actual (FY0):	294.00
FY0 End Date:	12/1/21
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	Dec 24	384.84	421.47	359.00	381.91	5	1	--	3.19
Annual	Dec 23	345.04	396.30	318.00	347.00	11	3	--	2.48
Annual	Dec 22	326.92	346.67	309.00	326.00	11	3	--	1.72
Quarterly	Mar 23	71.20	82.00	63.50	69.65	4	1	--	3.87
Quarterly	Jun 22	94.66	105.00	89.00	92.01	8	2	--	3.87
Quarterly	Sep 22	93.36	110.00	84.00	91.15	8	1	--	0.67
Quarterly	Dec 22	48.47	54.00	44.00	47.50	8	1	1	0.83

Actuals - Net Income

		Reported	Mean Estimate	Surprise % Change
Annual	Dec 21	294.00	288.44	1.93
Annual	Dec 20	194.00	184.26	5.29
Annual	Dec 19	351.00	342.75	2.41
Quarterly	Mar 22	90.00	63.88	40.89
Quarterly	Dec 21	57.00	51.09	11.58
Quarterly	Sep 21	94.00	82.31	14.20
Quarterly	Jun 21	87.00	75.02	15.98

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	Dec 24	771,372.90	771,372.90	771,372.90	771,372.90	1	--	--	--
Annual	Dec 23	739,716.00	739,716.00	739,716.00	739,716.00	1	--	--	--

Actuals - Operating Profit

		Reported	Mean Estimate	Surprise % Change
	Dec 00	--	--	--
	Dec 00	--	--	--
	Dec 00	--	--	--
	Dec 00	--	--	--
	Dec 00	--	--	--
	Dec 00	--	--	--
	Dec 00	--	--	--

Reference Information - Return On Equity

Last Actual (FY0):	52.45
FY0 End Date:	12/1/21
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	Dec 24	23.85	31.40	20.80	21.60	4	--	--	-2.70
Annual	Dec 23	28.00	40.10	21.40	25.26	4	--	--	-5.65
Annual	Dec 22	33.76	44.50	24.30	32.00	5	--	--	-3.32

Actuals - Return On Equity

		Reported	Mean Estimate	Surprise % Change
Annual	Dec 21	52.45	54.61	-2.16
Annual	Dec 20	40.21	51.65	-11.44
Annual	Dec 19	47.95	38.37	9.58

Reference Information - Sales

Last Actual (FY0):	6,357.00
FY0 End Date:	12/1/21
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	Dec 24	7,090.90	7,235.31	6,932.00	7,142.60	5	1	--	0.76
Annual	Dec 23	6,802.33	7,063.00	6,448.00	6,883.42	12	4	--	0.54
Annual	Dec 22	6,697.24	6,885.00	6,477.91	6,702.10	12	4	--	0.15
Quarterly	Mar 23	1,701.41	1,746.36	1,641.70	1,722.40	5	3	--	2.66
Quarterly	Jun 22	1,725.70	1,810.00	1,617.00	1,742.00	10	4	--	0.50
Quarterly	Sep 22	1,655.47	1,734.10	1,576.00	1,649.50	10	2	1	0.02
Quarterly	Dec 22	1,610.66	1,665.70	1,547.00	1,609.50	10	3	--	0.28

Actuals - Sales

		Reported	Mean Estimate	Surprise % Change
Annual	Dec 21	6,357.00	6,291.46	1.04
Annual	Dec 20	6,091.00	6,071.78	0.32
Annual	Dec 19	6,691.00	6,674.56	0.25
Quarterly	Mar 22	1,692.00	1,544.79	9.53
Quarterly	Dec 21	1,588.00	1,519.48	4.51
Quarterly	Sep 21	1,609.00	1,623.87	-0.92
Quarterly	Jun 21	1,660.00	1,560.56	6.37

P/E Ratios

Fiscal Year	FY0	FY1	FY2
Ratios	8.02	7.09	6.68

EPS Growth Rates

Fiscal YOY	FY1/FY0	FY2/FY1	FY3/FY2
Growth Rate	14.61	6.15	12.07

Copyright Refinitiv