Skip to main content

Earnings Estimates

Analyst Estimates

Stock Information

Price (Prev Close): 9.89
Price - 52 Week High: 20.78
Price - 52 Week Low: 9.58
Price Date (Latest): 9/20/19
Median Price Target: 15.65
Diff from Prev Close: 5.76
% Difference: 58.28

Analyst Ratings

Mean Recommendation:

2.69

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 (%): 2.02

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 2.80 3.10 2.62 2.75 7 -- 4 -3.58
Annual 12/1/20 2.61 2.91 2.15 2.60 14 -- 7 -3.08
Annual 12/1/19 2.40 2.50 2.30 2.42 14 -- 7 -1.91
Quarterly 3/1/20 0.53 0.56 0.49 0.53 6 -- 2 -8.42
Quarterly 6/1/20 0.72 0.73 0.72 0.72 6 -- 2 -2.17
Quarterly 9/1/19 0.59 0.65 0.53 0.60 13 -- 7 -6.58
Quarterly 12/1/19 0.61 0.65 0.56 0.61 13 1 6 -1.89
Long Term Growth 9.42 10.04 8.80 9.42 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 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
Quarterly 9/1/18 0.75 0.75 -0.04

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 12.11 12.95 11.08 12.20 4 2 1 0.49
Annual 12/1/20 9.73 10.09 9.43 9.69 4 1 2 1.20
Annual 12/1/19 7.52 7.81 7.39 7.44 4 1 2 2.17
Quarterly 3/1/20 8.05 8.05 8.05 8.05 1 -- 1 -3.25
Quarterly 6/1/20 8.76 8.76 8.76 8.76 1 -- 1 -2.88
Quarterly 9/1/19 6.86 6.86 6.86 6.86 1 -- 1 -1.29
Quarterly 12/1/19 7.49 7.49 7.49 7.49 1 -- 1 -1.83

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
Quarterly 6/1/19 7.02 6.31 11.28
Quarterly 3/1/19 6.49 5.30 22.43
Quarterly 12/1/18 5.67 6.54 -13.29
Quarterly 9/1/18 6.70 5.60 19.65

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 5.47 6.11 5.04 5.18 5 -- 3 -8.16
Annual 12/1/20 4.88 5.86 4.47 4.57 6 -- 4 -5.92
Annual 12/1/19 3.89 5.58 3.32 3.63 6 -- 4 -11.85
Quarterly 3/1/20 -0.64 1.37 -2.65 -0.64 2 1 1 33.58
Quarterly 6/1/20 0.40 1.53 -0.74 0.40 2 -- 2 -77.23
Quarterly 9/1/19 1.24 1.36 1.18 1.19 3 -- 2 -4.43
Quarterly 12/1/19 4.92 6.70 1.40 6.66 3 1 1 9.73

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 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
Quarterly 9/1/18 1.55 1.41 10.06

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 0.20 0.21 0.20 0.20 5 -- 1 -0.98
Annual 12/1/20 0.20 0.21 0.20 0.20 7 -- -- --
Annual 12/1/19 0.20 0.20 0.20 0.20 7 -- -- --
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 9/1/19 0.05 0.05 0.05 0.05 3 -- -- --
Quarterly 12/1/19 0.05 0.05 0.05 0.05 3 -- -- --

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 6/1/19 0.05 0.05 --
Quarterly 3/1/19 0.05 0.05 --
Quarterly 12/1/18 0.05 -- 50.00
Quarterly 9/1/18 -- -- --

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 12/1/21 853.70 877.08 821.68 856.15 8 -- 4 -1.48
Annual 12/1/20 816.55 854.00 739.00 821.00 13 -- 6 -1.64
Annual 12/1/19 788.87 817.00 722.00 797.20 12 -- 6 -1.24
Quarterly 3/1/20 179.79 184.58 175.00 179.79 2 -- 1 -15.87
Quarterly 6/1/20 216.91 217.00 216.82 216.91 2 -- 1 -5.48
Quarterly 9/1/19 202.35 220.00 175.00 201.80 10 -- 5 -4.39
Quarterly 12/1/19 198.88 213.92 174.00 201.40 10 1 4 -1.64

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 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
Quarterly 9/1/18 192.00 229.83 -16.46

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 1,351.90 1,376.52 1,323.68 1,353.09 7 -- 4 -1.12
Annual 12/1/20 1,319.07 1,364.00 1,246.00 1,324.29 13 -- 6 -1.06
Annual 12/1/19 1,293.61 1,337.00 1,227.00 1,294.70 12 -- 6 -0.81
Quarterly 3/1/20 303.63 312.08 298.80 300.00 3 -- 2 -11.02
Quarterly 6/1/20 346.39 352.86 342.00 344.32 3 -- 2 -2.97
Quarterly 9/1/19 329.48 346.00 301.00 332.60 11 -- 6 -2.55
Quarterly 12/1/19 324.44 335.92 299.00 325.80 11 1 5 -0.80

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 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
Quarterly 9/1/18 322.00 353.86 -9.00

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 2.81 3.33 1.99 2.85 6 -- 4 -8.87
Annual 12/1/20 2.66 3.17 1.76 2.63 8 -- 4 -7.17
Annual 12/1/19 2.42 2.96 2.08 2.25 6 -- 2 -1.49
Quarterly 3/1/20 0.56 0.56 0.56 0.56 1 -- 1 --
Quarterly 6/1/20 0.72 0.72 0.72 0.72 1 -- 1 --
Quarterly 9/1/19 0.61 0.83 0.53 0.57 6 -- 3 -7.12
Quarterly 12/1/19 0.63 0.76 0.59 0.61 6 -- 3 -2.32

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 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
Quarterly 9/1/18 0.75 0.76 -1.06

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 4,517.63 4,687.00 4,264.50 4,543.98 5 2 1 0.36
Annual 12/1/20 4,820.52 4,996.00 4,535.00 4,837.93 6 4 -- 1.11
Annual 12/1/19 5,004.18 5,060.00 4,914.00 5,025.00 7 4 -- 1.20
Quarterly 3/1/20 5,659.30 5,659.30 5,659.30 5,659.30 1 1 -- 2.71
Quarterly 6/1/20 5,870.64 5,870.64 5,870.64 5,870.64 1 1 -- 1.61
Quarterly 9/1/19 5,632.67 5,684.01 5,573.00 5,641.00 3 3 -- 0.62
Quarterly 12/1/19 5,000.60 5,060.00 4,914.00 5,027.81 3 3 -- 1.56

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 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
Quarterly 9/1/18 5,199.00 5,243.41 -0.85

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 12/1/21 443.08 494.00 419.13 438.00 6 -- 3 -2.61
Annual 12/1/20 402.51 445.00 337.00 407.00 11 -- 5 -2.91
Annual 12/1/19 374.60 388.94 360.00 374.95 11 -- 5 -2.13
Quarterly 3/1/20 83.89 86.88 80.90 83.89 2 -- 1 -23.05
Quarterly 6/1/20 112.47 112.80 112.14 112.47 2 -- 1 -7.64
Quarterly 9/1/19 90.12 99.00 84.00 86.00 9 -- 5 -7.32
Quarterly 12/1/19 95.01 99.00 88.00 96.00 9 1 4 -2.80

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 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
Quarterly 9/1/18 120.00 120.59 -0.49

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 23.73 26.60 18.54 24.88 4 -- -- -12.35
Annual 12/1/20 28.99 33.20 20.92 30.30 5 -- -- -9.90
Annual 12/1/19 36.00 40.85 23.43 37.60 6 -- -- -7.61
Quarterly 3/1/20 32.17 32.17 32.17 32.17 1 -- -- -19.17
Quarterly 6/1/20 38.14 38.14 38.14 38.14 1 -- -- -6.79
Quarterly 9/1/19 33.39 33.39 33.39 33.39 1 -- -- -13.68
Quarterly 12/1/19 37.81 37.81 37.81 37.81 1 -- -- -6.60

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
Quarterly 6/1/19 41.14 54.53 -13.39
Quarterly 3/1/19 33.09 35.93 -2.84
Quarterly 12/1/18 9.86 44.33 -34.47
Quarterly 9/1/18 44.99 55.95 -10.96

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 7,089.74 7,309.18 6,933.88 7,070.00 7 3 1 0.48
Annual 12/1/20 6,958.13 7,157.24 6,608.00 6,980.00 13 2 5 -0.44
Annual 12/1/19 6,825.30 6,910.00 6,701.00 6,828.00 13 1 6 -0.50
Quarterly 3/1/20 1,680.94 1,717.80 1,655.00 1,670.00 5 2 -- 0.69
Quarterly 6/1/20 1,801.94 1,850.24 1,780.00 1,793.00 5 2 -- 0.66
Quarterly 9/1/19 1,752.72 1,809.00 1,684.00 1,759.00 12 1 6 -1.47
Quarterly 12/1/19 1,683.37 1,722.15 1,623.00 1,682.75 12 2 5 -0.68

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 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
Quarterly 9/1/18 1,734.00 1,779.66 -2.57

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 3.64 4.11 3.80

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate -12.10 8.38 7.61

Copyright Thomson Reuters Corporation