Earnings Estimates

Analyst Ratings

Mean Recommendation:

3

Sell

Strong Buy

Reference Information - Earnings Per Share

Last Actual (FY0): -1.30
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
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 -0.86 -0.85 -0.86 -0.86 2 -- 1 --
Annual 12/1/19 -1.27 -1.24 -1.29 -1.27 2 -- 1 --
Annual 12/1/18 -1.61 -1.61 -1.61 -1.61 1 1 -- --
Quarterly 12/1/18 -0.18 -0.09 -0.27 -0.18 2 1 -- --
Quarterly 3/1/19 -0.54 -0.35 -0.73 -0.54 2 -- 1 35.19
Quarterly 6/1/19 -0.36 -0.34 -0.37 -0.36 2 -- 1 --
Quarterly 9/1/19 -0.33 -0.28 -0.37 -0.33 2 -- 1 --

Actuals - Earnings Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 -1.30 -1.78 26.97
Annual 12/1/16 -1.50 -1.87 19.78
Quarterly 9/1/18 -0.21 -0.27 22.22
Quarterly 6/1/18 -0.35 -0.65 45.74
Quarterly 3/1/18 -0.80 -0.55 -46.79
Quarterly 12/1/17 0.04 0.02 139.95

Reference Information - Book Value Per Share

Last Actual (FY0): 3.28
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 -3.98 -3.98 -3.98 -3.98 1 -- 1 --
Annual 12/1/19 -3.46 -3.46 -3.46 -3.46 1 -- 1 --
Annual 12/1/18 -2.58 -2.58 -2.58 -2.58 1 1 -- --

Actuals - Book Value Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 3.28 -- --
Annual 12/1/16 6.82 -- --

Reference Information - Cash Flow Per Share

Last Actual (FY0): 2.38
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 3.46 3.46 3.46 3.46 1 -- -- --
Annual 12/1/19 3.21 3.21 3.21 3.21 1 -- -- --
Annual 12/1/18 3.19 3.19 3.19 3.19 1 -- -- --
Quarterly 12/1/18 0.72 0.72 0.72 0.72 1 -- -- --
Quarterly 3/1/19 0.66 0.66 0.66 0.66 1 -- -- --
Quarterly 6/1/19 0.70 0.70 0.70 0.70 1 -- -- --
Quarterly 9/1/19 0.63 0.63 0.63 0.63 1 -- -- --

Actuals - Cash Flow Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 2.38 2.62 -9.16
Annual 12/1/16 2.85 3.58 -20.42

Reference Information - Dividend Per Share

Last Actual (FY0): --
FY0 End Date:
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 12/1/19 -- -- -- -- 1 -- -- --
Annual 12/1/18 -- -- -- -- 1 -- -- --
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 12/1/16 -- -- --

Reference Information - EBIT

Last Actual (FY0): 80.33
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 12/1/20 107.04 120.08 94.00 107.04 2 -- 1 --
Annual 12/1/19 92.30 106.47 78.13 92.30 2 -- 1 --
Annual 12/1/18 173.19 173.19 173.19 173.19 1 1 -- --
Quarterly 12/1/18 34.65 34.65 34.65 34.65 1 1 -- --
Quarterly 3/1/19 11.57 11.57 11.57 11.57 1 -- -- --
Quarterly 6/1/19 25.54 25.54 25.54 25.54 1 -- -- --
Quarterly 9/1/19 24.55 24.55 24.55 24.55 1 -- -- --

Actuals - EBIT

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 80.33 -- --
Annual 12/1/16 64.56 -- --
Quarterly 9/1/18 26.18 -- --
Quarterly 6/1/18 22.51 -- --
Quarterly 3/1/18 8.54 -- --
Quarterly 12/1/17 35.44 -- --

Reference Information - EBITDA

Last Actual (FY0): 162.48
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 12/1/20 181.06 181.60 180.52 181.06 2 -- 1 --
Annual 12/1/19 171.85 173.14 170.56 171.85 2 -- 1 --
Annual 12/1/18 159.23 160.30 158.15 159.23 2 1 -- --
Quarterly 12/1/18 51.07 51.07 51.07 51.07 1 -- 1 --
Quarterly 3/1/19 27.83 27.83 27.83 27.83 1 -- -- --
Quarterly 6/1/19 41.64 41.64 41.64 41.64 1 -- -- --
Quarterly 9/1/19 40.50 40.50 40.50 40.50 1 -- -- --

Actuals - EBITDA

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 162.48 -- --
Annual 12/1/16 181.85 -- --
Quarterly 9/1/18 42.79 -- --
Quarterly 6/1/18 39.65 -- --
Quarterly 3/1/18 26.80 -- --
Quarterly 12/1/17 54.15 -- --

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): -4.06
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 -0.03 -0.03 -0.03 -0.03 1 -- -- --
Annual 12/1/19 -1.18 -1.18 -1.18 -1.18 1 -- -- --
Annual 12/1/18 -1.88 -1.88 -1.88 -1.88 1 -- -- --
Quarterly 12/1/18 -0.08 -0.08 -0.08 -0.08 1 -- -- --
Quarterly 3/1/19 -0.17 -0.17 -0.17 -0.17 1 -- -- --
Quarterly 6/1/19 -0.10 -0.10 -0.10 -0.10 1 -- -- --
Quarterly 9/1/19 -0.16 -0.16 -0.16 -0.16 1 -- -- --

Actuals - GAAP Earnings Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 -4.06 -- --
Annual 12/1/16 -12.24 -- --
Quarterly 9/1/18 -1.85 -- --
Quarterly 6/1/18 -0.92 -- --
Quarterly 3/1/18 -3.48 -- --
Quarterly 12/1/17 -0.95 -- --

Reference Information - Net Debt

Last Actual (FY0): 1,208.27
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 1,150.10 1,150.10 1,150.10 1,150.10 1 1 -- --
Annual 12/1/19 1,161.15 1,161.15 1,161.15 1,161.15 1 1 -- --
Annual 12/1/18 1,172.84 1,172.84 1,172.84 1,172.84 1 1 -- --

Actuals - Net Debt

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 1,208.27 1,215.19 -0.57
Annual 12/1/16 1,221.37 1,211.38 0.82

Reference Information - Net Income

Last Actual (FY0): -36.51
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 -25.70 -25.26 -26.13 -25.70 2 -- 1 --
Annual 12/1/19 -37.37 -36.09 -38.65 -37.37 2 -- 1 --
Annual 12/1/18 -46.85 -46.85 -46.85 -46.85 1 1 -- --
Quarterly 12/1/18 -2.64 -2.64 -2.64 -2.64 1 -- 1 --
Quarterly 3/1/19 -21.43 -21.43 -21.43 -21.43 1 -- -- --
Quarterly 6/1/19 -9.91 -9.91 -9.91 -9.91 1 -- -- --
Quarterly 9/1/19 -10.78 -10.78 -10.78 -10.78 1 -- -- --

Actuals - Net Income

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 -36.51 -- --
Annual 12/1/16 -42.21 -- --
Quarterly 9/1/18 -6.14 -- --
Quarterly 6/1/18 -9.63 -- --
Quarterly 3/1/18 -23.24 -- --
Quarterly 12/1/17 1.08 -- --

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): -24.29
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 -20.80 -20.80 -20.80 -20.80 1 -- -- --
Annual 12/1/19 -37.34 -37.34 -37.34 -37.34 1 -- -- --
Annual 12/1/18 -477.94 -477.94 -477.94 -477.94 1 1 -- --

Actuals - Return On Equity

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 -24.29 -- --
Annual 12/1/16 -41.98 -- --

Reference Information - Sales

Last Actual (FY0): 2,072.17
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 1,933.65 1,966.51 1,900.79 1,933.65 2 -- 1 --
Annual 12/1/19 1,884.23 1,893.17 1,875.30 1,884.23 2 -- 1 --
Annual 12/1/18 1,893.85 1,896.76 1,890.94 1,893.85 2 1 -- --
Quarterly 12/1/18 470.98 470.98 470.98 470.98 1 -- 1 --
Quarterly 3/1/19 462.20 462.20 462.20 462.20 1 -- -- --
Quarterly 6/1/19 475.36 475.36 475.36 475.36 1 -- -- --
Quarterly 9/1/19 469.19 469.19 469.19 469.19 1 -- -- --

Actuals - Sales

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 2,072.17 2,059.49 0.62
Annual 12/1/16 2,138.47 2,221.34 -3.73
Quarterly 9/1/18 460.51 463.37 -0.62
Quarterly 6/1/18 472.63 478.31 -1.19
Quarterly 3/1/18 486.82 467.80 4.07
Quarterly 12/1/17 515.08 502.76 2.45

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 -- -- --