Investor Relations

Analyst Earnings Estimates

Analyst Ratings

Mean Recommendation:

2.50

Sell

Strong Buy

Reference Information - Earnings Per Share

Last Actual (FY0): -1.73
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 -0.55 -0.35 -0.75 -0.55 2 1 1 16.03
Annual 12/1/20 -0.65 -0.22 -1.02 -0.68 4 -- 2 2.26
Annual 12/1/19 -1.20 -1.12 -1.27 -1.22 3 -- 3 -14.88
Quarterly 3/1/20 -0.20 -0.18 -0.22 -0.20 2 -- 1 -14.29
Quarterly 6/1/20 -0.17 -0.16 -0.17 -0.17 2 -- 1 -10.00
Quarterly 9/1/20 -0.18 -0.16 -0.19 -0.18 2 -- -- 7.89
Quarterly 12/1/19 -0.12 -0.05 -0.17 -0.15 3 1 2 7.50
Long Term Growth 41.00 41.00 41.00 41.00 1 -- -- 0.00

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 -1.73 -1.22 -41.80
Annual 12/1/17 -0.08 1.09 -107.37
Annual 12/1/16 0.22 0.18 20.55
Quarterly 9/1/19 -0.32 -0.16 -96.92
Quarterly 6/1/19 -0.16 -0.26 37.86
Quarterly 3/1/19 -0.59 -0.22 -168.18
Quarterly 12/1/18 -0.65 -0.17 -282.35

Reference Information - Book Value Per Share

Last Actual (FY0): -1.49
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 -6.19 -6.06 -6.32 -6.19 2 -- 2 -2.65
Annual 12/1/20 -5.67 -5.66 -5.67 -5.67 2 -- 2 -1.98
Annual 12/1/19 -5.07 -4.98 -5.15 -5.07 2 -- 2 -1.40
Quarterly 12/1/19 -5.15 -5.15 -5.15 -5.15 1 -- 1 -2.59

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 -1.49 -8.85 83.10
Annual 12/1/17 -3.39 -6.30 46.17
Annual 12/1/16 -2.89 -7.62 62.00
Quarterly 9/1/19 -2.53 -4.91 48.46
Quarterly 6/1/19 -2.23 -4.68 52.41
Quarterly 3/1/19 -2.03 -5.08 60.01
Quarterly 12/1/18 -1.49 -13.25 88.72

Reference Information - Cash Flow Per Share

Last Actual (FY0): 4.64
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 5.22 5.22 5.22 5.22 1 1 -- 0.38
Annual 12/1/20 5.08 5.27 4.89 5.08 2 1 1 -0.88
Annual 12/1/19 5.21 5.30 5.11 5.21 2 -- 1 -9.32
Quarterly 3/1/20 1.00 1.00 1.00 1.00 1 1 -- 370.27
Quarterly 6/1/20 1.54 1.54 1.54 1.54 1 -- 1 -0.65
Quarterly 9/1/20 1.00 1.00 1.00 1.00 1 -- -- --
Quarterly 12/1/19 1.37 1.37 1.36 1.37 2 1 1 -29.46

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 4.64 4.34 7.04
Annual 12/1/17 4.82 6.02 -19.87
Annual 12/1/16 4.11 4.86 -15.43
Quarterly 9/1/19 1.39 1.31 6.51
Quarterly 6/1/19 1.23 1.34 -7.87
Quarterly 3/1/19 1.13 1.44 -21.53
Quarterly 12/1/18 1.83 1.13 61.95

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 -- -- 0.00
Annual 12/1/20 -- -- -- -- 2 -- -- 0.00
Annual 12/1/19 -- -- -- -- 2 -- -- 0.00
Quarterly 3/1/20 -- -- -- -- 1 -- -- 0.00
Quarterly 6/1/20 -- -- -- -- 1 -- -- 0.00
Quarterly 9/1/20 -- -- -- -- 1 -- -- 0.00
Quarterly 12/1/19 -- -- -- -- 1 -- -- 0.00

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 -- -- --
Annual 12/1/17 -- -- --
Annual 12/1/16 -- -- --
Quarterly 9/1/19 -- -- --
Quarterly 3/1/19 -- -- --
Quarterly 12/1/18 -- -- --

Reference Information - EBIT

Last Actual (FY0): 83.30
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 12/1/21 124.77 127.92 122.94 123.44 3 -- 2 -2.12
Annual 12/1/20 118.55 137.16 109.70 113.67 4 1 1 -2.02
Annual 12/1/19 95.25 114.69 83.46 87.60 3 1 1 -5.49
Quarterly 3/1/20 26.31 26.31 26.31 26.31 1 -- 1 -10.30
Quarterly 6/1/20 27.77 27.77 27.77 27.77 1 -- 1 -6.62
Quarterly 9/1/20 27.48 27.48 27.48 27.48 1 -- -- --
Quarterly 12/1/19 31.53 40.24 27.10 27.26 3 1 1 3.88

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual 12/1/18 83.30 100.12 -16.80
Annual 12/1/17 93.30 72.70 28.33
Annual 12/1/16 106.00 108.90 -2.66
Quarterly 9/1/19 22.80 28.90 -21.10
Quarterly 6/1/19 24.90 22.84 9.02
Quarterly 3/1/19 10.10 24.67 -59.05
Quarterly 12/1/18 24.40 26.46 -7.77

Reference Information - EBITDA

Last Actual (FY0): 371.70
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 12/1/21 407.78 408.58 406.97 407.78 2 1 -- 0.08
Annual 12/1/20 409.18 416.10 403.10 408.76 4 1 1 -0.05
Annual 12/1/19 404.77 409.92 399.19 405.20 3 1 1 0.06
Quarterly 3/1/20 100.40 100.40 100.40 100.40 1 -- 1 -0.92
Quarterly 6/1/20 101.04 101.04 101.04 101.04 1 1 -- 0.03
Quarterly 9/1/20 99.96 99.96 99.96 99.96 1 -- -- --
Quarterly 12/1/19 103.79 106.37 102.09 102.90 3 1 1 0.48

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual 12/1/18 371.70 367.34 1.19
Annual 12/1/17 286.30 299.52 -4.42
Annual 12/1/16 305.20 298.53 2.23
Quarterly 9/1/19 101.80 102.08 -0.27
Quarterly 6/1/19 103.10 98.06 5.14
Quarterly 3/1/19 97.60 99.34 -1.75
Quarterly 12/1/18 107.60 104.65 2.82

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): -1.73
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 -0.65 -0.65 -0.65 -0.65 1 -- 1 -18.18
Annual 12/1/20 -0.63 -0.52 -0.73 -0.63 3 -- 2 -14.63
Annual 12/1/19 -1.16 -1.10 -1.27 -1.12 3 -- 2 -11.50
Quarterly 3/1/20 -0.20 -0.18 -0.22 -0.20 2 -- 1 -14.29
Quarterly 6/1/20 -0.17 -0.16 -0.17 -0.17 2 -- 1 -10.00
Quarterly 9/1/20 -0.18 -0.16 -0.19 -0.18 2 -- -- 7.89
Quarterly 12/1/19 -0.13 -0.05 -0.17 -0.16 3 1 1 5.00

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 -1.73 -1.23 -41.03
Annual 12/1/17 0.58 1.01 -42.57
Annual 12/1/16 2.18 1.95 11.65
Quarterly 9/1/19 -0.32 -0.15 -113.33
Quarterly 6/1/19 -0.16 -0.25 36.00
Quarterly 3/1/19 -0.59 -0.23 -156.52
Quarterly 12/1/18 -0.65 -0.18 -261.11

Reference Information - Net Debt

Last Actual (FY0): 1,914.40
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 1,991.69 2,021.60 1,961.79 1,991.69 2 1 1 -0.62
Annual 12/1/20 2,020.17 2,045.02 1,995.33 2,020.17 2 1 1 -0.55
Annual 12/1/19 2,035.37 2,049.75 2,020.99 2,035.37 2 1 1 -0.52
Quarterly 12/1/19 2,020.99 2,020.99 2,020.99 2,020.99 1 -- 1 -1.10

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual 12/1/18 1,914.40 2,061.11 -7.12
Annual 12/1/17 1,729.90 1,531.94 12.92
Annual 12/1/16 1,196.90 1,284.86 -6.85
Quarterly 9/1/19 1,920.90 2,051.80 -6.38
Quarterly 6/1/19 1,927.80 2,024.99 -4.80
Quarterly 3/1/19 1,928.40 2,035.97 -5.28
Quarterly 12/1/18 1,914.40 2,018.24 -5.15

Reference Information - Net Income

Last Actual (FY0): -80.20
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 -27.94 -17.79 -38.09 -27.94 2 1 1 14.84
Annual 12/1/20 -32.74 -11.15 -51.48 -34.17 4 1 2 2.05
Annual 12/1/19 -58.59 -55.60 -63.82 -56.34 3 -- 2 -10.86
Quarterly 3/1/20 -9.12 -9.12 -9.12 -9.12 1 -- 1 -35.11
Quarterly 6/1/20 -8.01 -8.01 -8.01 -8.01 1 -- 1 -24.57
Quarterly 9/1/20 -8.21 -8.21 -8.21 -8.21 1 -- -- --
Quarterly 12/1/19 -6.39 -2.54 -8.42 -8.20 3 -- 2 5.89

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual 12/1/18 -80.20 -56.19 -42.73
Annual 12/1/17 -3.60 45.74 -107.87
Annual 12/1/16 9.10 6.84 22.58
Quarterly 9/1/19 -16.20 -7.67 -85.27
Quarterly 6/1/19 -8.10 -11.69 30.69
Quarterly 3/1/19 -29.50 -10.54 -179.80
Quarterly 12/1/18 -32.60 -8.54 -240.60

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): 83.15
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 5.89 5.89 5.89 5.89 1 -- -- 1.38
Annual 12/1/20 4.09 4.09 4.09 4.09 1 -- -- -5.32
Annual 12/1/19 12.18 12.18 12.18 12.18 1 -- -- 3.92
Quarterly 12/1/19 -4.67 -4.67 -4.67 -4.67 1 -- -- -204.94

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual 12/1/18 83.15 10.10 73.05
Annual 12/1/17 2.72 -6.74 9.46
Annual 12/1/16 -4.33 -4.80 0.47
Quarterly 6/1/19 30.20 11.17 19.03
Quarterly 3/1/19 33.28 17.74 15.54
Quarterly 12/1/18 59.87 13.64 46.23

Reference Information - Sales

Last Actual (FY0): 1,378.20
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 1,523.28 1,535.74 1,510.82 1,523.28 2 -- 1 -0.25
Annual 12/1/20 1,541.48 1,556.57 1,517.60 1,545.88 4 1 2 -0.14
Annual 12/1/19 1,538.44 1,543.16 1,535.10 1,537.07 3 1 2 0.07
Quarterly 3/1/20 382.13 383.16 381.10 382.13 2 1 1 0.08
Quarterly 6/1/20 386.81 388.61 385.00 386.81 2 1 1 0.05
Quarterly 9/1/20 386.12 387.30 384.94 386.12 2 -- 1 -0.66
Quarterly 12/1/19 392.14 396.86 388.80 390.77 3 2 1 0.07

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual 12/1/18 1,378.20 1,374.34 0.28
Annual 12/1/17 1,288.50 1,322.50 -2.57
Annual 12/1/16 1,185.80 1,204.28 -1.53
Quarterly 9/1/19 382.50 381.87 0.17
Quarterly 6/1/19 384.20 377.08 1.89
Quarterly 3/1/19 379.60 382.99 -0.89
Quarterly 12/1/18 399.00 391.49 1.92

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 12/1/21 -- -- -- -- -- -- -- --
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 - 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 12/1/21 -- -- -- -- -- -- -- --
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 - 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 12/1/21 -- -- -- -- -- -- -- --
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 (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 -- -- --

analyst

Data Provided by Thomson Reuters