Investor Relations Home

Earnings Estimates

Stock Information

Price (Prev Close): 33.94
Price - 52 Week High: 91.56
Price - 52 Week Low: 13.26
Price Date (Latest): 4/2/20
Median Price Target: 74.67
Diff from Prev Close: 40.73
% Difference: 120.00

Analyst Ratings

Mean Recommendation:

2.14

Sell

Strong Buy

Reference Information - Earnings Per Share

Last Actual (FY0): 2.81
FY0 End Date: 12/1/19
Ind. Annual Div: 3.80
Hist (5 Yr) Growth %: 5.30
Yield (%): 11.20

Analyst Forecasts - Earnings Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/22 2.26 2.26 2.26 2.26 1 -- -- --
Annual 12/1/21 2.87 3.38 2.07 3.17 3 -- 1 -16.51
Annual 12/1/20 2.48 3.13 1.40 2.90 3 -- 1 -20.57
Quarterly 3/1/20 0.65 0.69 0.60 0.65 2 -- -- --
Quarterly 6/1/20 1.05 1.10 0.99 1.05 2 -- -- --
Quarterly 9/1/20 0.53 0.57 0.48 0.53 2 -- -- --
Quarterly 12/1/20 0.80 0.83 0.76 0.80 2 -- -- --

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 2.81 2.70 4.20
Annual 12/1/18 3.04 2.99 1.68
Annual 12/1/17 3.04 3.04 0.02
Quarterly 12/1/19 0.85 0.89 -3.95
Quarterly 9/1/19 0.43 0.41 4.03
Quarterly 6/1/19 0.95 1.11 -14.16
Quarterly 3/1/19 0.57 0.47 20.42

Reference Information - Book Value Per Share

Last Actual (FY0): 11.74
FY0 End Date: 12/1/19
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 8.92 11.05 6.79 8.92 2 -- -- --
Annual 12/1/20 8.95 11.10 6.79 8.95 2 -- -- --
Quarterly 3/1/20 8.90 11.40 6.40 8.90 2 -- -- --
Quarterly 6/1/20 9.02 11.58 6.45 9.02 2 -- -- --
Quarterly 9/1/20 8.62 11.25 5.98 8.62 2 -- -- --
Quarterly 12/1/20 8.48 11.10 5.86 8.48 2 -- -- --

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 11.74 6.62 77.41
Annual 12/1/18 9.15 7.07 29.51
Annual 12/1/17 7.39 6.98 5.82
Quarterly 12/1/19 11.74 6.89 70.45
Quarterly 9/1/19 6.05 8.03 -24.56
Quarterly 6/1/19 8.46 7.87 7.45
Quarterly 3/1/19 8.56 7.76 10.31

Reference Information - Cash Flow Per Share

Last Actual (FY0): 6.82
FY0 End Date: 12/1/19
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 11.81 16.41 7.21 11.81 2 -- -- --
Annual 12/1/20 11.06 14.95 7.17 11.06 2 -- -- 10.27
Quarterly 3/1/20 -- -- -- -- -- -- -- --
Quarterly 6/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/20 -- -- -- -- -- -- -- --

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 6.82 6.81 0.15
Annual 12/1/18 6.25 6.24 0.11
Annual 12/1/17 5.76 5.25 9.78
Quarterly 12/1/19 2.35 2.01 16.92
Quarterly 9/1/19 1.78 1.52 17.11
Quarterly 6/1/19 1.62 1.98 -18.18
Quarterly 3/1/19 1.05 1.46 -28.08

Reference Information - Dividend Per Share

Last Actual (FY0): 3.60
FY0 End Date: 12/1/19
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 12/1/22 3.00 3.00 3.00 3.00 1 -- -- --
Annual 12/1/21 3.41 4.03 1.80 3.90 4 -- 1 -13.90
Annual 12/1/20 3.79 3.97 3.60 3.80 4 -- -- 0.82
Quarterly 3/1/20 0.96 0.99 0.95 0.95 3 -- -- --
Quarterly 6/1/20 0.96 0.99 0.95 0.95 3 -- -- --
Quarterly 9/1/20 0.96 0.99 0.95 0.95 3 -- -- --
Quarterly 12/1/20 0.96 0.99 0.95 0.95 3 -- -- --

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 3.60 3.59 0.23
Annual 12/1/18 3.40 3.37 0.99
Annual 12/1/17 3.20 3.20 --
Quarterly 12/1/19 0.90 0.90 --
Quarterly 9/1/19 0.90 0.90 --
Quarterly 6/1/19 0.90 0.90 --
Quarterly 3/1/19 0.90 0.90 --

Reference Information - EBIT

Last Actual (FY0): 267.53
FY0 End Date: 12/1/19
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 12/1/21 315.35 339.98 262.12 329.65 4 -- 1 -4.95
Annual 12/1/20 289.63 311.83 240.79 302.95 4 -- 1 -6.86
Quarterly 3/1/20 57.11 70.00 39.23 59.61 4 -- 1 -10.77
Quarterly 6/1/20 87.99 103.12 67.85 90.50 4 -- 1 -7.31
Quarterly 9/1/20 59.43 64.00 54.60 59.56 4 -- 1 -6.38
Quarterly 12/1/20 79.00 90.68 74.10 75.61 4 -- 1 -5.58

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual 12/1/19 267.53 268.45 -0.34
Annual 12/1/18 214.27 241.48 -11.27
Annual 12/1/17 220.07 223.68 -1.61
Quarterly 12/1/19 71.75 72.13 -0.53
Quarterly 9/1/19 56.50 52.48 7.66
Quarterly 6/1/19 85.32 78.09 9.25
Quarterly 3/1/19 53.96 54.46 -0.90

Reference Information - EBITDA

Last Actual (FY0): 510.53
FY0 End Date: 12/1/19
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 12/1/21 543.10 549.55 538.40 542.22 4 -- 1 -1.94
Annual 12/1/20 520.75 527.00 511.10 520.64 5 -- 1 -1.33
Quarterly 3/1/20 120.50 133.00 111.14 120.00 5 -- -- -0.36
Quarterly 6/1/20 149.56 159.00 143.20 148.69 5 -- -- 0.44
Quarterly 9/1/20 118.48 127.00 111.71 119.97 5 -- -- 0.36
Quarterly 12/1/20 140.01 144.89 133.20 139.96 5 -- -- --

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual 12/1/19 510.53 500.77 1.95
Annual 12/1/18 388.78 390.20 -0.37
Annual 12/1/17 360.84 355.16 1.60
Quarterly 12/1/19 132.07 128.63 2.67
Quarterly 9/1/19 119.07 105.07 13.32
Quarterly 6/1/19 144.53 129.47 11.64
Quarterly 3/1/19 114.86 103.15 11.35

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 2.81
FY0 End Date: 12/1/19
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 3.28 3.38 3.17 3.28 2 -- -- --
Annual 12/1/20 3.02 3.13 2.90 3.02 2 -- -- --
Quarterly 3/1/20 0.65 0.69 0.60 0.65 2 -- -- --
Quarterly 6/1/20 1.05 1.10 0.99 1.05 2 -- -- --
Quarterly 9/1/20 0.53 0.57 0.48 0.53 2 -- -- --
Quarterly 12/1/20 0.80 0.83 0.76 0.80 2 -- -- --

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 2.81 2.84 -1.06
Annual 12/1/18 5.14 2.98 72.48
Annual 12/1/17 3.43 3.04 12.83
Quarterly 12/1/19 0.85 0.89 -3.95
Quarterly 9/1/19 0.43 0.41 4.03
Quarterly 6/1/19 0.95 1.11 -14.16
Quarterly 3/1/19 0.57 0.49 17.12

Reference Information - Net Debt

Last Actual (FY0): 2,197.54
FY0 End Date: 12/1/19
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 2,068.80 2,068.80 2,068.80 2,068.80 1 -- -- --
Annual 12/1/20 2,169.20 2,169.20 2,169.20 2,169.20 1 -- -- --
Quarterly 3/1/20 2,152.70 2,152.70 2,152.70 2,152.70 1 -- -- --
Quarterly 6/1/20 2,126.40 2,126.40 2,126.40 2,126.40 1 -- -- --
Quarterly 9/1/20 2,127.00 2,127.00 2,127.00 2,127.00 1 -- -- --
Quarterly 12/1/20 2,111.20 2,111.20 2,111.20 2,111.20 1 -- -- --

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual 12/1/19 2,197.54 2,187.60 0.45
Annual 12/1/18 2,338.46 1,951.60 19.82
Annual 12/1/17 1,533.84 1,504.30 1.96
Quarterly 12/1/19 2,197.54 -- --
Quarterly 9/1/19 2,479.53 2,343.65 5.80
Quarterly 6/1/19 2,390.26 2,419.80 -1.22
Quarterly 3/1/19 2,390.31 2,311.10 3.43

Reference Information - Net Income

Last Actual (FY0): 145.79
FY0 End Date: 12/1/19
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 12/1/21 173.15 186.60 156.85 176.00 3 -- 1 -11.86
Annual 12/1/20 153.10 174.00 125.09 160.20 3 -- 1 -15.57
Quarterly 3/1/20 28.51 38.00 14.33 33.20 3 -- 1 -21.79
Quarterly 6/1/20 51.06 61.00 37.27 54.90 3 -- 1 -17.70
Quarterly 9/1/20 28.94 32.00 26.50 28.33 3 -- 1 -11.90
Quarterly 12/1/20 44.29 45.70 42.00 45.16 3 -- 1 -10.85

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual 12/1/19 145.79 147.71 -1.30
Annual 12/1/18 156.52 152.43 2.69
Annual 12/1/17 156.12 153.91 1.44
Quarterly 12/1/19 44.65 43.12 3.56
Quarterly 9/1/19 22.35 22.14 0.95
Quarterly 6/1/19 49.38 52.55 -6.03
Quarterly 3/1/19 29.41 27.85 5.58

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 12/1/22 -- -- -- -- -- -- -- --
Annual 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Quarterly 12/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/20 -- -- -- -- -- -- -- --
Quarterly 6/1/20 -- -- -- -- -- -- -- --
Quarterly 3/1/20 -- -- -- -- -- -- -- --

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): 26.17
FY0 End Date: 12/1/19
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 57.45 86.30 28.60 57.45 2 -- -- --
Annual 12/1/20 53.35 79.10 27.60 53.35 2 -- -- --

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual 12/1/19 26.17 52.41 -26.24
Annual 12/1/18 36.93 63.42 -26.49
Annual 12/1/17 41.85 61.66 -19.81

Reference Information - Sales

Last Actual (FY0): 1,604.57
FY0 End Date: 12/1/19
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 1,757.17 1,822.70 1,688.98 1,758.50 4 -- 2 -1.38
Annual 12/1/20 1,668.47 1,738.90 1,570.98 1,682.00 4 -- 2 -2.18
Quarterly 3/1/20 379.26 399.80 345.24 386.00 4 1 1 -3.86
Quarterly 6/1/20 423.65 446.70 382.88 432.50 4 -- 2 -3.15
Quarterly 9/1/20 399.63 411.90 386.64 400.00 4 1 1 -0.88
Quarterly 12/1/20 465.96 480.60 456.22 463.50 4 1 1 -1.65

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual 12/1/19 1,604.57 1,591.98 0.79
Annual 12/1/18 1,275.12 1,279.84 -0.37
Annual 12/1/17 1,184.72 1,174.99 0.83
Quarterly 12/1/19 446.29 433.74 2.89
Quarterly 9/1/19 379.79 370.69 2.45
Quarterly 6/1/19 407.72 399.42 2.08
Quarterly 3/1/19 370.78 363.77 1.93

Reference Information - Earnings Per Share (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
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 12/1/22 -- -- -- -- -- -- -- --
Annual 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Quarterly 12/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/20 -- -- -- -- -- -- -- --
Quarterly 6/1/20 -- -- -- -- -- -- -- --
Quarterly 3/1/20 -- -- -- -- -- -- -- --

Actuals - Earnings Per Share (Parent)

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 - Net Income (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
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 12/1/22 -- -- -- -- -- -- -- --
Annual 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Quarterly 12/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/20 -- -- -- -- -- -- -- --
Quarterly 6/1/20 -- -- -- -- -- -- -- --
Quarterly 3/1/20 -- -- -- -- -- -- -- --

Actuals - Net Income (Parent)

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 - Operating Profit (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
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 12/1/22 -- -- -- -- -- -- -- --
Annual 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Quarterly 12/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/20 -- -- -- -- -- -- -- --
Quarterly 6/1/20 -- -- -- -- -- -- -- --
Quarterly 3/1/20 -- -- -- -- -- -- -- --

Actuals - Operating Profit (Parent)

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 - Sales (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Sales (Parent)

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change

Actuals - Sales (Parent)

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 -- -- --

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 12.08 13.71 11.81

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate -8.17 16.02 -21.34

Copyright Thomson Reuters Corporation

© 2020 RymanHp.com All Rights Reserved