Earnings Estimates

Stock Information

Price (Prev Close): 23.99
Price - 52 Week High: 24.26
Price - 52 Week Low: 13.56
Price Date (Latest): 12/13/19
Median Price Target: 27.92
Diff from Prev Close: 3.93
% Difference: 16.37

Analyst Ratings

Mean Recommendation:

2.00

Sell

Strong Buy

Available Measures

Reference Information - Earnings Per Share

Last Actual (FY0): 1.51
FY0 End Date: 12/1/18
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
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 12/1/21 1.63 2.00 1.25 1.63 2 -- -- --
Annual 12/1/20 1.32 1.50 1.05 1.37 6 1 5 -5.41
Annual 12/1/19 1.03 1.06 1.01 1.02 6 1 3 -1.19
Quarterly 3/1/20 0.21 0.23 0.20 0.20 5 -- 4 -11.05
Quarterly 6/1/20 0.29 0.33 0.23 0.30 5 -- 4 -14.16
Quarterly 9/1/20 0.38 0.45 0.28 0.39 5 3 1 -7.31
Quarterly 12/1/19 0.25 0.29 0.24 0.25 6 -- 5 -4.92
Long Term Growth 15.00 15.00 15.00 15.00 1 -- -- 0.00

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 1.51 1.52 -0.53
Annual 12/1/17 2.18 2.14 1.66
Annual 12/1/16 1.71 1.65 3.95
Quarterly 9/1/19 0.25 0.24 2.39
Quarterly 6/1/19 0.24 0.22 7.95
Quarterly 3/1/19 0.29 0.29 -0.51
Quarterly 12/1/18 0.42 0.42 0.84

Reference Information - Book Value Per Share

Last Actual (FY0): 12.56
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 14.78 16.15 13.41 14.78 2 -- -- --
Annual 12/1/20 13.30 14.15 12.40 13.35 3 2 1 -0.09
Annual 12/1/19 12.28 12.80 11.62 12.42 3 2 1 0.39
Quarterly 3/1/20 12.74 13.03 12.44 12.74 2 2 -- 1.11
Quarterly 6/1/20 12.97 13.28 12.65 12.97 2 2 -- 0.93
Quarterly 9/1/20 13.32 13.67 12.97 13.32 2 2 -- 1.02
Quarterly 12/1/19 12.61 12.80 12.42 12.61 2 2 -- 1.12

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 12.56 10.60 18.43
Annual 12/1/17 10.52 8.27 27.27
Annual 12/1/16 7.34 6.31 16.32
Quarterly 9/1/19 12.60 12.28 2.65
Quarterly 6/1/19 12.33 11.88 3.87
Quarterly 3/1/19 12.07 10.99 9.89
Quarterly 12/1/18 12.56 10.65 17.90

Reference Information - Cash Flow Per Share

Last Actual (FY0): --
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 3.10 3.10 3.10 3.10 1 -- -- --
Annual 12/1/20 3.11 3.25 2.97 3.11 2 1 1 5.16
Annual 12/1/19 2.83 3.04 2.62 2.83 2 1 1 4.97
Quarterly 3/1/20 0.68 0.70 0.66 0.68 2 1 -- 16.98
Quarterly 6/1/20 0.71 0.77 0.64 0.71 2 1 -- 8.69
Quarterly 9/1/20 0.83 0.85 0.81 0.83 2 1 -- 10.53
Quarterly 12/1/19 0.80 1.00 0.60 0.80 2 1 1 21.78

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Quarterly 9/1/19 0.68 0.68 -0.66
Quarterly 6/1/19 1.37 0.70 95.86

Reference Information - Dividend Per Share

Last Actual (FY0): --
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 -- -- -- -- 1 -- -- --
Annual 12/1/20 -- -- -- -- 2 -- -- 0.00
Annual 12/1/19 -- -- -- -- 2 -- -- 0.00
Quarterly 3/1/20 -- -- -- -- 1 -- -- --
Quarterly 6/1/20 -- -- -- -- 1 -- -- --
Quarterly 9/1/20 -- -- -- -- 1 -- -- --
Quarterly 12/1/19 -- -- -- -- 1 -- -- --

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/16 -- -- --

Reference Information - EBIT

Last Actual (FY0): 174.16
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 12/1/21 176.10 213.60 138.59 176.10 2 -- -- --
Annual 12/1/20 146.61 163.40 114.19 154.70 5 2 3 -4.83
Annual 12/1/19 109.09 111.10 108.28 108.60 5 3 2 -0.67
Quarterly 3/1/20 22.56 23.85 21.20 22.60 4 3 1 -8.24
Quarterly 6/1/20 32.58 36.30 26.40 33.81 4 1 3 -8.75
Quarterly 9/1/20 44.55 49.40 41.10 43.86 4 3 1 -0.20
Quarterly 12/1/19 27.24 29.20 26.56 26.60 4 3 1 -6.14

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual 12/1/18 174.16 178.38 -2.37
Annual 12/1/17 239.80 240.46 -0.27
Annual 12/1/16 196.72 194.85 0.96
Quarterly 9/1/19 26.99 26.05 3.59
Quarterly 6/1/19 22.14 22.51 -1.68
Quarterly 3/1/19 32.81 33.67 -2.56
Quarterly 12/1/18 45.76 50.63 -9.62

Reference Information - EBITDA

Last Actual (FY0): 361.62
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 12/1/21 374.65 406.00 343.30 374.65 2 -- -- --
Annual 12/1/20 341.10 381.10 312.62 328.00 5 1 3 -0.34
Annual 12/1/19 301.51 314.50 294.50 299.57 5 3 2 1.23
Quarterly 3/1/20 71.16 75.60 68.00 70.53 4 1 1 2.00
Quarterly 6/1/20 81.73 90.70 74.91 80.65 4 1 1 -2.39
Quarterly 9/1/20 92.23 103.80 80.90 92.10 4 1 1 -2.37
Quarterly 12/1/19 76.98 79.80 74.90 76.00 5 2 2 3.18

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual 12/1/18 361.62 365.73 -1.13
Annual 12/1/17 425.26 426.96 -0.40
Annual 12/1/16 366.68 364.10 0.71
Quarterly 9/1/19 75.34 76.19 -1.11
Quarterly 6/1/19 70.10 68.40 2.48
Quarterly 3/1/19 78.85 81.02 -2.68
Quarterly 12/1/18 92.71 94.86 -2.27

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 1.32
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 1.09 1.09 1.09 1.09 1 -- -- --
Annual 12/1/20 1.16 1.33 0.88 1.22 5 1 3 -7.92
Annual 12/1/19 0.85 0.85 0.85 0.85 4 1 3 -2.24
Quarterly 3/1/20 0.16 0.17 0.15 0.16 3 -- 4 -20.00
Quarterly 6/1/20 0.27 0.29 0.26 0.26 3 -- 3 -12.90
Quarterly 9/1/20 0.37 0.41 0.35 0.35 3 2 1 -2.63
Quarterly 12/1/19 0.21 0.23 0.20 0.21 4 -- 4 -8.70

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 1.32 1.32 -0.09
Annual 12/1/17 2.90 1.95 48.62
Annual 12/1/16 2.09 2.01 3.98
Quarterly 9/1/19 0.21 0.21 1.20
Quarterly 6/1/19 0.20 0.19 5.26
Quarterly 3/1/19 0.25 0.26 -3.85
Quarterly 12/1/18 0.36 0.38 -5.26

Reference Information - Net Debt

Last Actual (FY0): -253.46
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 12/1/20 -506.53 -506.53 -506.53 -506.53 1 -- -- --
Annual 12/1/19 -434.76 -434.76 -434.76 -434.76 1 -- -- --

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual 12/1/18 -253.46 -287.68 11.90
Annual 12/1/17 -211.64 -191.05 -10.77
Annual 12/1/16 -45.15 -14.10 -220.21

Reference Information - Net Income

Last Actual (FY0): 163.19
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 12/1/21 176.85 216.50 137.20 176.85 2 -- -- --
Annual 12/1/20 141.79 161.60 114.63 143.00 6 2 4 -5.22
Annual 12/1/19 110.39 114.40 108.50 109.97 6 1 4 -0.76
Quarterly 3/1/20 21.91 24.40 19.60 21.83 4 -- 4 -10.72
Quarterly 6/1/20 31.55 36.00 27.70 31.26 4 -- 4 -10.24
Quarterly 9/1/20 43.08 48.80 40.00 41.76 4 2 1 -1.29
Quarterly 12/1/19 26.94 31.00 25.10 26.50 5 -- 4 -5.99

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual 12/1/18 163.19 160.66 1.58
Annual 12/1/17 234.53 225.12 4.18
Annual 12/1/16 183.43 170.50 7.59
Quarterly 9/1/19 26.46 25.92 2.07
Quarterly 6/1/19 25.31 24.12 4.97
Quarterly 3/1/19 31.68 30.91 2.50
Quarterly 12/1/18 44.66 45.20 -1.18

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 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Annual 12/1/19 -- -- -- -- -- -- -- --
Quarterly 9/1/20 -- -- -- -- -- -- -- --
Quarterly 6/1/20 -- -- -- -- -- -- -- --
Quarterly 3/1/20 -- -- -- -- -- -- -- --
Quarterly 12/1/19 -- -- -- -- -- -- -- --

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): 14.36
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 9.71 9.71 9.71 9.71 1 -- -- --
Annual 12/1/20 10.17 11.60 8.74 10.17 2 -- -- -7.24
Annual 12/1/19 8.73 8.86 8.60 8.73 2 -- -- -0.93
Quarterly 3/1/20 6.30 6.30 6.30 6.30 1 -- -- -7.35
Quarterly 6/1/20 10.60 10.60 10.60 10.60 1 -- -- -1.85
Quarterly 9/1/20 14.10 14.10 14.10 14.10 1 -- -- 6.02
Quarterly 12/1/19 8.00 8.00 8.00 8.00 1 -- -- -4.76

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual 12/1/18 14.36 14.50 -0.14
Annual 12/1/16 34.34 32.20 2.14
Quarterly 9/1/19 8.08 8.50 -0.42
Quarterly 6/1/19 7.90 7.10 0.80
Quarterly 12/1/18 15.72 15.40 0.32

Reference Information - Sales

Last Actual (FY0): 1,304.03
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 1,389.96 1,444.10 1,335.81 1,389.96 2 -- -- --
Annual 12/1/20 1,311.47 1,339.99 1,265.27 1,317.05 6 1 4 -1.34
Annual 12/1/19 1,240.36 1,240.46 1,240.30 1,240.36 6 2 4 -0.34
Quarterly 3/1/20 300.90 306.40 297.86 300.10 5 -- 4 -1.91
Quarterly 6/1/20 316.35 322.83 307.20 320.00 5 -- 4 -3.24
Quarterly 9/1/20 338.13 352.32 323.05 337.80 5 2 2 -1.98
Quarterly 12/1/19 312.07 312.17 312.00 312.06 6 1 4 -1.36

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual 12/1/18 1,304.03 1,306.88 -0.22
Annual 12/1/17 1,387.31 1,387.83 -0.04
Annual 12/1/16 1,249.63 1,249.17 0.04
Quarterly 9/1/19 312.12 312.05 0.02
Quarterly 6/1/19 306.06 303.15 0.96
Quarterly 3/1/19 310.11 309.12 0.32
Quarterly 12/1/18 333.59 336.42 -0.84

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 15.89 23.40 18.14

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate -32.46 29.02 22.92

Copyright Thomson Reuters Corporation