Earnings Estimates

Analyst Ratings

Mean Recommendation:

2.67

Sell

Strong Buy

Reference Information - Earnings Per Share

Last Actual (FY0): 2.81
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: -12.86
Hist (5 Yr) Stability %: 28.67
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 12/1/20 3.01 3.65 2.67 3.10 9 1 5 -7.25
Annual 12/1/19 2.53 3.00 2.13 2.55 15 2 10 -4.90
Annual 12/1/18 2.12 2.18 2.07 2.13 13 3 10 -0.98
Quarterly 12/1/18 0.95 1.01 0.89 0.95 14 -- 14 -9.98
Quarterly 3/1/19 0.31 0.46 0.20 0.32 9 3 4 -17.08
Quarterly 6/1/19 0.46 0.71 0.32 0.46 9 2 5 -2.17
Quarterly 9/1/19 0.70 0.80 0.65 0.70 9 4 2 4.64
Long Term Growth -3.17 -0.60 -6.20 -2.70 3 1 2 --

Actuals - Earnings Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 2.81 2.73 2.99
Annual 12/1/16 2.95 2.82 4.50
Annual 12/1/15 3.20 3.15 1.70
Quarterly 9/1/18 0.62 0.55 13.17
Quarterly 6/1/18 0.37 0.25 49.94
Quarterly 3/1/18 0.18 0.13 39.47
Quarterly 12/1/17 1.02 0.93 9.82

Reference Information - Book Value Per Share

Last Actual (FY0): 40.06
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
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 12/1/20 44.68 44.90 44.44 44.71 3 -- 1 -1.21
Annual 12/1/19 42.64 44.64 41.90 42.01 4 -- 2 -0.68
Annual 12/1/18 40.38 42.28 39.18 40.04 4 2 1 -0.14
Quarterly 12/1/18 40.41 40.41 40.41 40.41 1 1 -- 0.67
Quarterly 3/1/19 40.55 40.55 40.55 40.55 1 1 -- 0.59
Quarterly 6/1/19 40.75 40.75 40.75 40.75 1 1 -- 0.17
Quarterly 9/1/19 41.33 41.33 41.33 41.33 1 1 -- 0.27

Actuals - Book Value Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 40.06 -- --
Annual 12/1/16 44.10 -- --
Annual 12/1/15 43.01 -- --
Quarterly 9/1/18 39.03 -- --
Quarterly 6/1/18 39.02 -- --
Quarterly 3/1/18 39.36 -- --
Quarterly 12/1/17 40.06 -- --

Reference Information - Cash Flow Per Share

Last Actual (FY0): 8.86
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
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 12/1/20 7.24 7.62 6.85 7.24 2 -- 1 -1.94
Annual 12/1/19 7.05 7.67 6.43 7.06 4 -- 3 -2.42
Annual 12/1/18 7.43 8.48 6.31 7.51 3 -- 2 -0.85
Quarterly 12/1/18 1.28 1.97 0.59 1.28 2 -- 2 -84.56
Quarterly 3/1/19 1.34 1.34 1.34 1.34 1 -- 1 --
Quarterly 6/1/19 1.58 1.81 1.34 1.58 2 1 1 --
Quarterly 9/1/19 1.74 1.74 1.74 1.74 1 1 -- 3.45

Actuals - Cash Flow Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 8.86 7.72 14.74
Annual 12/1/16 8.59 9.77 -12.08
Annual 12/1/15 6.53 7.06 -7.55
Quarterly 9/1/18 0.69 1.73 -60.13
Quarterly 6/1/18 3.08 1.84 67.24
Quarterly 3/1/18 1.02 1.62 -37.04
Quarterly 12/1/17 4.24 2.65 59.92

Reference Information - Dividend Per Share

Last Actual (FY0): --
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
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 12/1/20 -- -- -- -- 4 -- -- --
Annual 12/1/19 -- -- -- -- 6 -- -- --
Annual 12/1/18 -- -- -- -- 6 -- -- --
Quarterly 12/1/18 -- -- -- -- 1 -- -- --
Quarterly 3/1/19 -- -- -- -- 1 -- -- --
Quarterly 6/1/19 -- -- -- -- 1 -- -- --
Quarterly 9/1/19 -- -- -- -- 1 -- -- --

Actuals - Dividend Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 -- -- --
Annual 12/1/16 -- -- --
Annual 12/1/15 -- -- --
Quarterly 9/1/18 -- -- --
Quarterly 6/1/18 -- -- --
Quarterly 3/1/18 -- -- --
Quarterly 12/1/17 -- -- --

Reference Information - EBIT

Last Actual (FY0): 321.30
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - EBIT

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/20 321.52 339.00 302.00 322.00 8 -- 4 -2.82
Annual 12/1/19 294.10 315.00 258.92 294.75 12 -- 10 -4.22
Annual 12/1/18 267.55 289.00 256.01 264.40 12 1 9 -3.26
Quarterly 12/1/18 96.56 100.00 93.80 95.80 9 -- 8 -11.06
Quarterly 3/1/19 48.87 51.97 42.50 50.32 6 -- 5 -21.45
Quarterly 6/1/19 58.96 67.00 50.70 59.65 6 -- 5 -8.80
Quarterly 9/1/19 79.21 84.70 76.00 78.70 6 3 1 1.59

Actuals - EBIT

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 321.30 -- --
Annual 12/1/16 335.06 -- --
Annual 12/1/15 255.90 -- --
Quarterly 9/1/18 69.60 -- --
Quarterly 6/1/18 54.60 -- --
Quarterly 3/1/18 41.60 -- --
Quarterly 12/1/17 90.00 -- --

Reference Information - EBITDA

Last Actual (FY0): 585.30
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - EBITDA

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/20 573.21 633.00 529.00 568.00 8 -- 5 -1.93
Annual 12/1/19 547.27 600.00 513.92 546.00 13 -- 12 -3.51
Annual 12/1/18 518.32 554.00 495.00 518.00 13 -- 12 -2.48
Quarterly 12/1/18 159.55 169.00 148.10 161.75 12 -- 10 -7.89
Quarterly 3/1/19 115.49 133.19 107.50 112.40 7 1 5 -8.10
Quarterly 6/1/19 125.68 150.74 109.41 126.00 7 2 4 -3.70
Quarterly 9/1/19 141.78 151.35 130.42 141.70 7 4 1 -2.42

Actuals - EBITDA

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 585.30 -- --
Annual 12/1/16 614.28 -- --
Annual 12/1/15 377.80 -- --
Quarterly 9/1/18 127.60 -- --
Quarterly 6/1/18 112.30 -- --
Quarterly 3/1/18 100.20 -- --
Quarterly 12/1/17 154.40 -- --

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): -5.01
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
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 12/1/20 2.93 3.18 2.67 2.94 4 -- 2 -4.35
Annual 12/1/19 2.49 2.77 2.13 2.56 8 1 6 -4.19
Annual 12/1/18 0.08 0.11 0.04 0.08 4 -- 3 -643.33
Quarterly 12/1/18 0.96 1.11 0.90 0.93 7 -- 5 -8.10
Quarterly 3/1/19 0.31 0.36 0.27 0.32 5 1 3 -39.49
Quarterly 6/1/19 0.45 0.54 0.33 0.46 5 -- 4 -3.10
Quarterly 9/1/19 0.68 0.71 0.65 0.70 5 2 1 5.34

Actuals - GAAP Earnings Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 -5.01 -- --
Annual 12/1/16 -4.10 -- --
Annual 12/1/15 2.63 -- --
Quarterly 9/1/18 0.10 -- --
Quarterly 6/1/18 -0.36 -- --
Quarterly 3/1/18 -0.60 -- --
Quarterly 12/1/17 -5.40 -- --

Reference Information - Net Debt

Last Actual (FY0): 2,398.90
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - Net Debt

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/20 1,803.19 1,895.73 1,686.20 1,802.00 5 2 1 0.29
Annual 12/1/19 2,010.19 2,072.00 1,917.26 2,019.49 6 3 1 0.21
Annual 12/1/18 2,218.71 2,304.00 2,118.74 2,210.25 6 3 1 -0.03
Quarterly 12/1/18 2,224.17 2,252.00 2,203.60 2,216.90 3 -- 2 -0.97
Quarterly 3/1/19 2,234.46 2,234.46 2,234.46 2,234.46 1 -- 1 -1.90
Quarterly 6/1/19 2,084.08 2,084.08 2,084.08 2,084.08 1 -- 1 -1.57
Quarterly 9/1/19 2,075.60 2,075.60 2,075.60 2,075.60 1 -- 1 -4.72

Actuals - Net Debt

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 2,398.90 2,454.35 -2.26
Annual 12/1/16 2,718.65 2,624.73 3.58
Annual 12/1/15 1,193.33 1,239.73 -3.74
Quarterly 9/1/18 2,275.30 2,421.29 -6.03
Quarterly 6/1/18 2,303.00 2,359.06 -2.38
Quarterly 3/1/18 2,414.80 2,481.90 -2.70
Quarterly 12/1/17 2,398.90 2,435.71 -1.51

Reference Information - Net Income

Last Actual (FY0): 161.90
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - Net Income

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/20 164.34 181.80 150.00 163.50 8 1 4 -2.07
Annual 12/1/19 139.72 147.00 120.58 142.45 12 2 9 -3.44
Annual 12/1/18 119.63 122.70 117.20 119.00 11 2 8 -0.36
Quarterly 12/1/18 53.32 56.50 51.00 52.80 10 -- 7 -9.23
Quarterly 3/1/19 16.61 19.10 11.60 17.74 6 1 4 -38.05
Quarterly 6/1/19 23.89 31.00 18.30 24.61 6 -- 5 -9.72
Quarterly 9/1/19 39.45 44.40 36.63 39.30 6 3 1 6.61

Actuals - Net Income

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 161.90 -- --
Annual 12/1/16 166.26 -- --
Annual 12/1/15 139.39 -- --
Quarterly 9/1/18 35.10 -- --
Quarterly 6/1/18 21.00 -- --
Quarterly 3/1/18 10.10 -- --
Quarterly 12/1/17 58.50 -- --

Reference Information - Operating Profit

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
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 -- -- -- -- -- -- -- --
Annual 12/1/19 -- -- -- -- -- -- -- --
Annual 12/1/18 -- -- -- -- -- -- -- --
Quarterly 12/1/18 -- -- -- -- -- -- -- --
Quarterly 3/1/19 -- -- -- -- -- -- -- --
Quarterly 6/1/19 -- -- -- -- -- -- -- --
Quarterly 9/1/19 -- -- -- -- -- -- -- --

Actuals - Operating Profit

Reported EPS 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): 6.79
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
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 12/1/20 5.73 6.30 4.70 6.20 3 1 1 -0.58
Annual 12/1/19 5.48 6.30 4.90 5.36 4 1 2 -2.85
Annual 12/1/18 5.25 5.60 5.00 5.27 5 -- 4 -1.68
Quarterly 12/1/18 7.69 9.08 6.30 7.69 2 -- 1 -10.14
Quarterly 3/1/19 3.28 3.28 3.28 3.28 1 1 -- --
Quarterly 6/1/19 3.37 3.37 3.37 3.37 1 -- 1 --
Quarterly 9/1/19 7.09 7.09 7.09 7.09 1 1 -- 14.25

Actuals - Return On Equity

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 6.79 -- --
Annual 12/1/16 7.63 -- --
Annual 12/1/15 7.71 -- --
Quarterly 9/1/18 6.42 -- --
Quarterly 6/1/18 3.81 -- --
Quarterly 3/1/18 1.80 -- --
Quarterly 12/1/17 9.63 -- --

Reference Information - Sales

Last Actual (FY0): 6,307.10
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - Sales

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/20 5,819.11 6,000.00 5,699.00 5,797.45 8 -- 5 -3.98
Annual 12/1/19 5,746.08 5,889.00 5,569.80 5,745.00 13 -- 12 -3.50
Annual 12/1/18 5,834.81 5,864.94 5,800.00 5,833.00 13 -- 12 -2.39
Quarterly 12/1/18 1,503.96 1,533.94 1,469.00 1,501.91 12 -- 10 -6.17
Quarterly 3/1/19 1,407.40 1,491.59 1,317.80 1,379.33 8 1 6 -3.57
Quarterly 6/1/19 1,416.49 1,465.31 1,341.00 1,421.15 8 1 6 -2.47
Quarterly 9/1/19 1,407.70 1,431.00 1,391.20 1,407.46 8 -- 6 -3.19

Actuals - Sales

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 6,307.10 6,296.46 0.17
Annual 12/1/16 6,175.09 6,139.83 0.57
Annual 12/1/15 3,206.41 3,207.23 -0.03
Quarterly 9/1/18 1,394.00 1,439.02 -3.13
Quarterly 6/1/18 1,455.80 1,415.08 2.88
Quarterly 3/1/18 1,481.20 1,441.24 2.77
Quarterly 12/1/17 1,699.90 1,689.85 0.59

Reference Information - Earnings Per Share (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
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 12/1/20 -- -- -- -- -- -- -- --
Annual 12/1/19 -- -- -- -- -- -- -- --
Annual 12/1/18 -- -- -- -- -- -- -- --
Quarterly 12/1/18 -- -- -- -- -- -- -- --
Quarterly 3/1/19 -- -- -- -- -- -- -- --
Quarterly 6/1/19 -- -- -- -- -- -- -- --
Quarterly 9/1/19 -- -- -- -- -- -- -- --

Actuals - Earnings Per Share (Parent)

Reported EPS 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 %: --
Hist (5 Yr) Stability %: --
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 12/1/20 -- -- -- -- -- -- -- --
Annual 12/1/19 -- -- -- -- -- -- -- --
Annual 12/1/18 -- -- -- -- -- -- -- --
Quarterly 12/1/18 -- -- -- -- -- -- -- --
Quarterly 3/1/19 -- -- -- -- -- -- -- --
Quarterly 6/1/19 -- -- -- -- -- -- -- --
Quarterly 9/1/19 -- -- -- -- -- -- -- --

Actuals - Net Income (Parent)

Reported EPS 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 %: --
Hist (5 Yr) Stability %: --
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 12/1/20 -- -- -- -- -- -- -- --
Annual 12/1/19 -- -- -- -- -- -- -- --
Annual 12/1/18 -- -- -- -- -- -- -- --
Quarterly 12/1/18 -- -- -- -- -- -- -- --
Quarterly 3/1/19 -- -- -- -- -- -- -- --
Quarterly 6/1/19 -- -- -- -- -- -- -- --
Quarterly 9/1/19 -- -- -- -- -- -- -- --

Actuals - Operating Profit (Parent)

Reported EPS 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 %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - Sales (Parent)

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/20 -- -- -- -- -- -- -- --
Annual 12/1/19 -- -- -- -- -- -- -- --
Annual 12/1/18 -- -- -- -- -- -- -- --
Quarterly 12/1/18 -- -- -- -- -- -- -- --
Quarterly 3/1/19 -- -- -- -- -- -- -- --
Quarterly 6/1/19 -- -- -- -- -- -- -- --
Quarterly 9/1/19 -- -- -- -- -- -- -- --

Actuals - Sales (Parent)

Reported EPS 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 -- -- --
Data Provided by Thomson Reuters