First Call Estimates

Analyst Ratings

Mean Recommendation:

2.31

Sell

Strong Buy

Available Measures

Reference Information - Earnings Per Share

Last Actual (FY0): 1.47
FY0 End Date: 12/1/19
Ind. Annual Div: 2.00
Hist (5 Yr) Growth %: --
Yield (%): 14.00

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 1.26 1.98 0.11 1.52 8 -- 5 -44.95
Annual 12/1/21 0.83 2.49 -0.40 0.69 32 -- 22 -56.91
Annual 12/1/20 0.87 1.81 0.08 0.78 32 -- 25 -44.41
Quarterly 3/1/20 0.27 0.36 0.22 0.26 26 1 14 -6.36
Quarterly 6/1/20 0.21 0.40 -0.01 0.21 26 -- 19 -43.01
Quarterly 9/1/20 0.18 0.48 -0.05 0.13 25 -- 19 -59.56
Quarterly 12/1/20 0.17 0.56 -0.08 0.12 26 -- 19 -64.05
Long Term Growth 11.03 21.90 1.58 10.33 4 -- -- 0.00

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 1.47 1.45 1.05
Annual 12/1/18 1.62 1.63 -0.66
Annual 12/1/17 1.50 1.46 2.89
Quarterly 12/1/19 0.39 0.37 6.41
Quarterly 9/1/19 0.43 0.40 6.71
Quarterly 6/1/19 0.35 0.35 0.68
Quarterly 3/1/19 0.30 0.30 -0.47

Reference Information - Book Value Per Share

Last Actual (FY0): 17.16
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 12/1/22 13.97 16.25 11.86 13.81 3 -- 2 -16.76
Annual 12/1/21 15.40 17.51 13.50 15.71 8 -- 5 -8.58
Annual 12/1/20 16.46 18.93 15.41 16.21 8 -- 5 -3.38
Quarterly 3/1/20 17.14 17.46 16.94 17.08 4 1 1 0.41
Quarterly 6/1/20 16.93 17.22 16.69 16.90 4 1 1 0.13
Quarterly 9/1/20 16.70 16.92 16.37 16.75 4 1 1 -0.60
Quarterly 12/1/20 16.49 16.81 16.02 16.57 4 -- 2 -1.49

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 17.16 18.49 -7.22
Annual 12/1/18 26.13 26.29 -0.61
Annual 12/1/17 26.90 28.45 -5.42
Quarterly 12/1/19 17.16 17.29 -0.76
Quarterly 9/1/19 17.28 25.77 -32.95
Quarterly 6/1/19 25.92 25.89 0.13
Quarterly 3/1/19 26.01 25.99 0.09

Reference Information - Cash Flow Per Share

Last Actual (FY0): 3.92
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 12/1/22 3.82 4.21 3.43 3.82 3 -- 2 -16.20
Annual 12/1/21 3.25 5.06 1.23 3.16 11 -- 8 -22.83
Annual 12/1/20 3.37 4.31 2.06 3.58 12 -- 8 -14.64
Quarterly 3/1/20 0.73 1.00 0.12 0.89 8 1 3 -2.46
Quarterly 6/1/20 0.83 1.01 0.62 0.85 8 2 3 -4.04
Quarterly 9/1/20 0.88 1.39 0.48 0.87 7 -- 5 -21.31
Quarterly 12/1/20 0.95 1.51 0.63 0.86 8 1 4 -21.31

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 3.92 3.74 4.75
Annual 12/1/18 4.12 3.76 9.53
Annual 12/1/17 4.08 3.96 3.12
Quarterly 12/1/19 1.61 1.04 54.47
Quarterly 9/1/19 1.26 1.15 10.01
Quarterly 6/1/19 0.79 0.99 -20.26
Quarterly 3/1/19 0.23 0.80 -71.19

Reference Information - Dividend Per Share

Last Actual (FY0): 2.00
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 1.69 2.00 0.80 2.00 7 -- 1 -15.71
Annual 12/1/21 1.67 2.00 0.20 2.00 20 -- 5 -16.25
Annual 12/1/20 1.85 2.00 0.88 2.00 20 -- 4 -7.55
Quarterly 3/1/20 0.50 0.50 0.50 0.50 10 -- -- --
Quarterly 6/1/20 0.46 0.50 0.13 0.50 10 -- 1 -7.40
Quarterly 9/1/20 0.46 0.50 0.13 0.50 10 -- 1 -7.40
Quarterly 12/1/20 0.46 0.50 0.13 0.50 10 -- 1 -7.40

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 2.00 2.00 0.02
Annual 12/1/18 2.00 2.00 0.00
Annual 12/1/17 2.00 2.00 0.15
Quarterly 12/1/19 0.50 0.50 --
Quarterly 9/1/19 0.50 0.50 --
Quarterly 6/1/19 0.50 0.50 --
Quarterly 3/1/19 0.50 0.50 --

Reference Information - EBIT

Last Actual (FY0): 3,092.00
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 12/1/22 2,513.00 3,880.00 720.46 2,984.00 9 -- 4 -40.18
Annual 12/1/21 2,404.13 5,435.00 -182.15 2,434.00 25 -- 15 -38.23
Annual 12/1/20 2,317.03 4,392.00 685.20 2,186.00 25 -- 16 -30.57
Quarterly 3/1/20 626.75 903.00 513.00 616.00 17 2 5 -4.87
Quarterly 6/1/20 569.02 1,036.00 115.10 624.00 17 -- 8 -27.36
Quarterly 9/1/20 583.26 1,171.00 55.36 633.15 16 -- 8 -36.06
Quarterly 12/1/20 593.54 1,282.00 -0.99 468.00 17 -- 8 -39.48

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual 12/1/19 3,092.00 3,034.08 1.91
Annual 12/1/18 3,191.00 3,341.99 -4.52
Annual 12/1/17 2,902.00 2,996.98 -3.17
Quarterly 12/1/19 807.00 804.68 0.29
Quarterly 9/1/19 881.00 848.19 3.87
Quarterly 6/1/19 724.00 758.52 -4.55
Quarterly 3/1/19 642.00 678.37 -5.36

Reference Information - EBITDA

Last Actual (FY0): 6,610.00
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 12/1/22 5,775.97 7,159.00 3,968.43 6,184.00 9 -- 5 -22.35
Annual 12/1/21 5,091.53 8,124.00 2,561.41 5,035.85 28 -- 18 -27.23
Annual 12/1/20 5,255.29 6,986.00 3,815.00 5,101.31 28 -- 21 -19.49
Quarterly 3/1/20 1,409.32 1,555.10 1,255.00 1,413.34 19 1 13 -2.35
Quarterly 6/1/20 1,294.45 1,562.70 875.00 1,315.90 19 -- 14 -17.54
Quarterly 9/1/20 1,244.50 1,667.58 812.00 1,180.38 18 -- 13 -26.43
Quarterly 12/1/20 1,225.98 1,905.44 749.08 1,093.15 18 -- 13 -29.65

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual 12/1/19 6,610.00 6,593.56 0.25
Annual 12/1/18 6,747.00 6,793.96 -0.69
Annual 12/1/17 6,739.00 6,807.66 -1.01
Quarterly 12/1/19 1,639.00 1,593.74 2.84
Quarterly 9/1/19 1,765.00 1,734.76 1.74
Quarterly 6/1/19 1,668.00 1,624.13 2.70
Quarterly 3/1/19 1,538.00 1,539.88 -0.12

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): -7.32
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 12/1/22 1.33 1.83 0.40 1.44 5 -- 2 -32.90
Annual 12/1/21 1.12 2.49 -0.40 1.17 16 -- 9 -40.35
Annual 12/1/20 1.09 1.81 0.08 0.96 17 1 10 -33.07
Quarterly 3/1/20 0.29 0.36 0.23 0.28 12 1 2 -3.55
Quarterly 6/1/20 0.25 0.40 -0.01 0.26 12 -- 6 -32.90
Quarterly 9/1/20 0.25 0.49 -0.05 0.23 11 -- 6 -44.26
Quarterly 12/1/20 0.25 0.56 -0.08 0.19 12 -- 6 -48.08

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 -7.32 -7.18 -1.91
Annual 12/1/18 1.53 1.52 0.66
Annual 12/1/17 -1.08 0.97 -211.59
Quarterly 12/1/19 0.24 0.37 -35.14
Quarterly 9/1/19 -8.22 0.40 -2,135.37
Quarterly 6/1/19 0.35 0.35 0.29
Quarterly 3/1/19 0.30 0.31 -4.46

Reference Information - Net Debt

Last Actual (FY0): 13,127.00
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 12/1/22 13,445.23 15,279.65 11,058.00 13,557.76 8 5 -- 16.72
Annual 12/1/21 13,497.78 15,232.71 11,240.00 13,507.00 13 9 -- 8.28
Annual 12/1/20 13,260.65 14,977.83 12,267.25 13,025.00 13 8 1 1.99
Quarterly 3/1/20 13,664.57 13,831.00 13,421.85 13,686.00 5 1 1 -0.50
Quarterly 6/1/20 13,771.44 13,996.00 13,467.00 13,880.00 5 -- 2 -1.51
Quarterly 9/1/20 13,409.55 13,863.00 13,213.00 13,281.09 4 -- 2 -1.18
Quarterly 12/1/20 12,930.95 13,363.00 12,445.00 13,021.75 5 1 1 -1.00

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual 12/1/19 13,127.00 13,688.48 -4.10
Annual 12/1/18 13,274.00 14,530.73 -8.65
Annual 12/1/17 13,110.00 13,371.39 -1.95
Quarterly 12/1/19 13,127.00 13,692.00 -4.13
Quarterly 9/1/19 14,381.00 14,182.18 1.40
Quarterly 6/1/19 14,728.00 14,341.95 2.69
Quarterly 3/1/19 14,393.00 13,863.77 3.82

Reference Information - Net Income

Last Actual (FY0): 2,054.00
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 12/1/22 1,685.31 2,814.00 148.53 2,003.81 7 -- 4 -46.39
Annual 12/1/21 1,328.04 3,443.00 -564.40 1,182.00 24 -- 15 -50.69
Annual 12/1/20 1,294.95 2,506.00 114.02 1,217.00 25 1 17 -41.96
Quarterly 3/1/20 385.38 501.60 306.00 390.00 17 1 7 -5.02
Quarterly 6/1/20 327.11 554.00 -18.97 326.00 17 -- 9 -35.54
Quarterly 9/1/20 322.45 667.00 -68.10 290.50 16 -- 9 -47.67
Quarterly 12/1/20 329.04 782.93 -114.49 218.00 17 -- 9 -51.43

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual 12/1/19 2,054.00 2,023.40 1.51
Annual 12/1/18 2,261.00 2,263.40 -0.11
Annual 12/1/17 2,085.00 2,021.86 3.12
Quarterly 12/1/19 545.00 515.45 5.73
Quarterly 9/1/19 596.00 563.06 5.85
Quarterly 6/1/19 492.00 487.48 0.93
Quarterly 3/1/19 421.00 419.53 0.35

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): 6.81
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 12/1/22 8.34 11.34 0.84 10.59 4 -- -- -37.93
Annual 12/1/21 6.52 14.50 -2.73 6.74 10 -- -- -40.71
Annual 12/1/20 5.47 10.60 0.49 5.20 11 -- -- -39.77
Quarterly 3/1/20 6.22 7.20 5.06 6.40 3 -- -- -1.06
Quarterly 6/1/20 6.39 7.30 5.90 5.98 3 -- -- -12.34
Quarterly 9/1/20 6.94 8.90 3.40 8.53 3 -- -- -25.95
Quarterly 12/1/20 8.02 13.37 1.80 8.90 3 -- -- -26.99

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual 12/1/19 6.81 6.78 0.03
Annual 12/1/18 6.19 6.12 0.07
Annual 12/1/17 5.35 4.73 0.62
Quarterly 12/1/19 9.07 7.85 1.22
Quarterly 9/1/19 7.98 5.96 2.02
Quarterly 6/1/19 5.47 5.57 -0.10
Quarterly 3/1/19 4.66 4.33 0.33

Reference Information - Sales

Last Actual (FY0): 32,917.00
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 12/1/22 30,587.97 35,687.00 22,832.00 31,068.50 10 -- 5 -14.76
Annual 12/1/21 27,898.00 36,088.00 19,595.00 26,838.41 29 -- 19 -18.24
Annual 12/1/20 28,696.40 33,385.00 23,828.93 28,754.10 29 -- 21 -11.88
Quarterly 3/1/20 7,599.32 7,958.20 7,291.09 7,645.50 20 -- 10 -1.03
Quarterly 6/1/20 7,171.19 8,199.00 5,682.00 7,384.26 20 -- 12 -10.41
Quarterly 9/1/20 6,965.18 8,551.00 5,462.06 7,013.20 19 -- 12 -16.60
Quarterly 12/1/20 6,824.59 8,681.00 5,102.00 6,730.45 20 -- 12 -18.85

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual 12/1/19 32,917.00 32,888.46 0.09
Annual 12/1/18 32,815.00 32,706.20 0.33
Annual 12/1/17 30,440.00 30,380.90 0.19
Quarterly 12/1/19 8,228.00 8,154.23 0.90
Quarterly 9/1/19 8,541.00 8,502.80 0.45
Quarterly 6/1/19 8,269.00 8,110.67 1.95
Quarterly 3/1/19 7,879.00 7,813.07 0.84

Copyright Thomson Reuters Corporation