Investor Relations

Estimates

Stock Information

Price (Prev Close):	63.50
Price - 52 Week High:	69.01
Price - 52 Week Low:	15.83
Price Date (Latest):	4/22/21
Median Price Target:	61.63
Diff from Prev Close:	-1.88
% Difference:	-2.95

Analyst Ratings

Mean Recommendation:

2.33

Sell

Strong Buy

Available Measures

Available Measures

Reference Information - Earnings Per Share

Last Actual (FY0):	4.31
FY0 End Date:	12/1/20
Ind. Annual Div:	0.64
Hist (5 Yr) Growth %:	--
Yield (%):	1.01

Analyst Forecasts - Earnings Per Share

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec 22	4.24	6.07	2.47	4.16	9	6	--	5.38
Annual	Dec 21	7.01	10.10	3.56	6.70	10	7	--	14.48
Quarterly	Mar 21	2.67	3.06	2.41	2.55	9	6	--	7.28
Quarterly	Jun 21	2.38	3.41	1.84	2.25	9	7	--	26.14
Quarterly	Sep 21	1.44	2.16	1.07	1.28	9	7	--	13.81
Quarterly	Dec 21	0.90	1.57	0.52	0.85	9	7	--	17.70

Actuals - Earnings Per Share

		Reported	Mean Estimate	Surprise % Change
Annual	Dec 20	4.31	4.08	5.73
Annual	Dec 19	0.37	0.44	-16.62
Annual	Dec 18	2.75	2.81	-2.29
Quarterly	Dec 20	2.01	1.74	15.74
Quarterly	Sep 20	1.56	1.45	7.67
Quarterly	Jun 20	0.43	0.16	163.27
Quarterly	Mar 20	0.34	0.31	8.66

Reference Information - Book Value Per Share

Last Actual (FY0):	11.62
FY0 End Date:	12/1/20
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	--
Yield (%):	--

Analyst Forecasts - Book Value Per Share

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec 22	20.71	21.13	19.90	21.11	3	2	--	4.91
Annual	Dec 21	16.11	17.09	15.09	16.14	4	3	--	4.22
Quarterly	Mar 21	12.81	12.81	12.81	12.81	1	--	--	--
Quarterly	Jun 21	14.48	14.48	14.48	14.48	1	--	--	--
Quarterly	Sep 21	15.72	15.72	15.72	15.72	1	--	--	--
Quarterly	Dec 21	16.56	16.56	16.56	16.56	1	--	--	--

Actuals - Book Value Per Share

		Reported	Mean Estimate	Surprise % Change
Annual	Dec 20	11.62	10.64	9.22
Annual	Dec 19	8.85	9.15	-3.22
Annual	Dec 18	11.09	12.55	-11.64
Quarterly	Dec 20	11.62	11.72	-0.89
Quarterly	Sep 20	10.17	10.31	-1.37
Quarterly	Jun 20	8.91	8.66	2.86
Quarterly	Mar 20	8.77	9.00	-2.53

Reference Information - Cash Flow Per Share

Last Actual (FY0):	5.88
FY0 End Date:	12/1/20
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	--
Yield (%):	--

Analyst Forecasts - Cash Flow Per Share

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec 22	5.38	6.35	4.40	5.38	2	2	--	1.70
Annual	Dec 21	8.69	11.17	6.73	8.18	3	3	--	18.82
Quarterly	Mar 21	2.89	2.89	2.89	2.89	1	1	--	11.58
Quarterly	Jun 21	4.00	4.00	4.00	4.00	1	1	--	81.82
Quarterly	Sep 21	2.41	2.41	2.41	2.41	1	1	--	18.72
Quarterly	Dec 21	1.79	1.79	1.79	1.79	1	1	--	14.74

Actuals - Cash Flow Per Share

		Reported	Mean Estimate	Surprise % Change
Annual	Dec 20	5.88	5.12	14.84
Annual	Dec 19	1.29	1.29	0.49
Annual	Dec 18	3.54	3.52	0.64
Quarterly	Dec 20	2.94	2.29	28.38
Quarterly	Sep 20	1.93	1.68	14.88
Quarterly	Jun 20	1.14	0.72	58.33
Quarterly	Mar 20	-0.08	0.03	-110.00

Reference Information - Dividend Per Share

Last Actual (FY0):	0.58
FY0 End Date:	12/1/20
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	--
Yield (%):	--

Analyst Forecasts - Dividend Per Share

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec 22	0.63	0.64	0.57	0.64	6	--	--	--
Annual	Dec 21	0.62	0.64	0.54	0.64	7	--	--	--
Quarterly	Mar 21	0.16	0.16	0.16	0.16	2	--	--	--
Quarterly	Jun 21	0.16	0.16	0.16	0.16	2	--	--	--
Quarterly	Sep 21	0.16	0.16	0.16	0.16	2	--	--	--
Quarterly	Dec 21	0.16	0.16	0.16	0.16	2	--	--	--

Actuals - Dividend Per Share

		Reported	Mean Estimate	Surprise % Change
Annual	Dec 20	0.58	0.58	0.74
Annual	Dec 19	0.54	0.54	0.75
Annual	Dec 18	0.52	0.52	--
Quarterly	Dec 20	0.15	0.16	-9.38
Quarterly	Sep 20	0.15	0.15	-3.33
Quarterly	Jun 20	0.15	0.15	--
Quarterly	Mar 20	0.15	0.15	-3.33

Reference Information - EBIT

Last Actual (FY0):	621.00
FY0 End Date:	12/1/20
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	--
Yield (%):	--

Analyst Forecasts - EBIT

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec 23	546.85	546.85	546.85	546.85	1	1	--	0.07
Annual	Dec 22	583.68	720.60	372.00	594.06	8	4	--	2.97
Annual	Dec 21	949.41	1,207.54	532.00	1,000.00	9	5	--	10.02
Quarterly	Mar 21	367.03	392.07	347.00	362.00	7	4	--	4.66
Quarterly	Jun 21	314.84	406.13	266.00	307.60	7	4	--	15.13
Quarterly	Sep 21	195.49	244.99	155.55	186.00	7	4	--	7.76
Quarterly	Dec 21	117.85	164.36	80.00	122.00	7	4	--	7.98

Actuals - EBIT

		Reported	Mean Estimate	Surprise % Change
Annual	Dec 20	621.00	605.95	2.48
Annual	Dec 19	59.00	78.58	-24.91
Annual	Dec 18	534.70	558.53	-4.27
Quarterly	Dec 20	297.00	260.79	13.89
Quarterly	Sep 20	246.00	220.70	11.46
Quarterly	Jun 20	66.00	27.52	139.79
Quarterly	Mar 20	53.00	50.18	5.61

Reference Information - EBITDA

Last Actual (FY0):	781.00
FY0 End Date:	12/1/20
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	--
Yield (%):	--

Analyst Forecasts - EBITDA

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec 22	721.92	962.90	496.00	700.89	9	5	--	4.40
Annual	Dec 21	1,098.66	1,437.10	638.00	1,120.10	10	6	--	11.36
Quarterly	Mar 21	415.40	445.30	387.43	421.64	8	6	--	5.71
Quarterly	Jun 21	370.07	452.40	303.14	373.54	8	6	--	25.83
Quarterly	Sep 21	230.53	293.20	188.55	217.71	8	6	--	12.70
Quarterly	Dec 21	160.68	246.20	112.90	152.80	8	6	--	13.04

Actuals - EBITDA

		Reported	Mean Estimate	Surprise % Change
Annual	Dec 20	781.00	733.42	6.49
Annual	Dec 19	209.00	209.63	-0.30
Annual	Dec 18	659.80	672.92	-1.95
Quarterly	Dec 20	328.00	297.74	10.16
Quarterly	Sep 20	273.00	251.57	8.52
Quarterly	Jun 20	97.00	61.40	57.98
Quarterly	Mar 20	83.00	84.51	-1.79

Reference Information - GAAP Earnings Per Share

Last Actual (FY0):	4.46
FY0 End Date:	12/1/20
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	--
Yield (%):	--

Analyst Forecasts - GAAP Earnings Per Share

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec 22	3.93	5.33	2.47	4.16	7	3	--	2.99
Annual	Dec 21	6.18	10.10	2.52	6.34	8	4	--	12.31
Quarterly	Mar 21	2.58	2.98	2.41	2.50	5	2	--	4.53
Quarterly	Jun 21	2.29	3.41	1.84	1.88	5	3	--	23.54
Quarterly	Sep 21	1.37	2.16	1.07	1.19	5	3	--	9.06
Quarterly	Dec 21	0.91	1.43	0.53	0.87	5	3	--	9.62

Actuals - GAAP Earnings Per Share

		Reported	Mean Estimate	Surprise % Change
Annual	Dec 20	4.46	3.75	18.89
Annual	Dec 19	-0.04	0.50	-108.02
Annual	Dec 18	2.73	2.90	-5.97
Quarterly	Dec 20	2.34	1.75	33.84
Quarterly	Sep 20	1.57	1.34	17.16
Quarterly	Jun 20	0.29	0.15	90.79
Quarterly	Mar 20	0.29	0.33	-11.68

Reference Information - Net Asset Value

Last Actual (FY0):	1,244.00
FY0 End Date:	12/1/20
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	--
Yield (%):	--

Analyst Forecasts - Net Asset Value

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec 22	1,985.55	2,228.78	1,736.00	2,048.50	6	1	--	1.95
Annual	Dec 21	1,697.79	1,934.00	1,466.00	1,645.00	7	2	--	4.93
Quarterly	Mar 21	1,337.00	1,337.00	1,337.00	1,337.00	1	--	--	--
Quarterly	Jun 21	1,470.00	1,470.00	1,470.00	1,470.00	1	--	--	--
Quarterly	Sep 21	1,570.00	1,570.00	1,570.00	1,570.00	1	--	--	--
Quarterly	Dec 21	1,645.00	1,645.00	1,645.00	1,645.00	1	--	--	--

Actuals - Net Asset Value

		Reported	Mean Estimate	Surprise % Change
Annual	Dec 20	1,244.00	1,204.03	3.32
Annual	Dec 19	1,001.00	1,170.80	-14.50
Annual	Dec 18	1,700.20	1,950.94	-12.85
Quarterly	Dec 20	1,244.00	1,294.00	-3.86
Quarterly	Sep 20	1,153.00	1,157.00	-0.35
Quarterly	Jun 20	1,011.00	979.00	3.27
Quarterly	Mar 20	994.00	1,007.00	-1.29

Reference Information - Net Debt

Last Actual (FY0):	-187.00
FY0 End Date:	12/1/20
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	--
Yield (%):	--

Analyst Forecasts - Net Debt

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec 22	-862.76	-810.00	-927.07	-851.20	3	--	1	-9.92
Annual	Dec 21	-474.70	-403.00	-590.40	-452.70	4	--	2	-12.51
Quarterly	Mar 21	-130.00	-130.00	-130.00	-130.00	1	--	--	--
Quarterly	Jun 21	-232.00	-232.00	-232.00	-232.00	1	--	--	--
Quarterly	Sep 21	-283.00	-283.00	-283.00	-283.00	1	--	--	--
Quarterly	Dec 21	-436.00	-436.00	-436.00	-436.00	1	--	--	--

Actuals - Net Debt

		Reported	Mean Estimate	Surprise % Change
Annual	Dec 20	-187.00	-117.38	-59.31
Annual	Dec 19	167.00	-189.60	188.08
Annual	Dec 18	-526.50	-614.70	14.35
Quarterly	Dec 20	-187.00	-263.00	28.90
Quarterly	Sep 20	-72.00	-30.00	-140.00
Quarterly	Jun 20	89.00	176.00	-49.43
Quarterly	Mar 20	210.00	189.00	11.11

Reference Information - Net Income

Last Actual (FY0):	482.00
FY0 End Date:	12/1/20
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	--
Yield (%):	--

Analyst Forecasts - Net Income

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec 22	435.99	532.40	265.00	450.10	7	3	--	2.66
Annual	Dec 21	696.92	891.66	388.00	715.35	8	4	--	9.84
Quarterly	Mar 21	270.27	290.55	257.00	269.50	6	3	--	3.70
Quarterly	Jun 21	234.16	301.10	196.00	226.00	6	3	--	16.46
Quarterly	Sep 21	140.53	180.24	112.92	130.50	6	3	--	6.45
Quarterly	Dec 21	90.51	119.77	57.00	90.50	6	3	--	7.48

Actuals - Net Income

		Reported	Mean Estimate	Surprise % Change
Annual	Dec 20	482.00	447.80	7.64
Annual	Dec 19	45.00	54.16	-16.91
Annual	Dec 18	397.30	423.12	-6.10
Quarterly	Dec 20	219.00	188.83	15.98
Quarterly	Sep 20	176.00	144.87	21.49
Quarterly	Jun 20	49.00	14.63	235.04
Quarterly	Mar 20	38.00	34.31	10.75

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
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec 22	--	--	--	--	--	--	--	--
Annual	Dec 21	--	--	--	--	--	--	--	--
Quarterly	Dec 21	--	--	--	--	--	--	--	--
Quarterly	Sep 21	--	--	--	--	--	--	--	--
Quarterly	Jun 21	--	--	--	--	--	--	--	--
Quarterly	Mar 21	--	--	--	--	--	--	--	--

Actuals - Operating Profit

		Reported	Mean Estimate	Surprise % Change
	Dec 00	--	--	--
	Dec 00	--	--	--
	Dec 00	--	--	--
	Dec 00	--	--	--
	Dec 00	--	--	--
	Dec 00	--	--	--
	Dec 00	--	--	--

Reference Information - Return On Equity

Last Actual (FY0):	43.33
FY0 End Date:	12/1/20
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	--
Yield (%):	--

Analyst Forecasts - Return On Equity

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec 22	16.70	17.50	15.90	16.70	2	--	--	--
Annual	Dec 21	41.43	59.42	27.20	39.55	4	--	--	8.74
Quarterly	Mar 21	21.00	21.00	21.00	21.00	1	--	--	--
Quarterly	Jun 21	18.00	18.00	18.00	18.00	1	--	--	12.50
Quarterly	Sep 21	8.00	8.00	8.00	8.00	1	--	--	14.29
Quarterly	Dec 21	6.00	6.00	6.00	6.00	1	--	--	20.00

Actuals - Return On Equity

		Reported	Mean Estimate	Surprise % Change
Annual	Dec 20	43.33	38.26	5.07
Annual	Dec 19	3.34	4.69	-1.35
Annual	Dec 18	24.04	24.48	-0.44
Quarterly	Dec 20	43.33	17.00	26.33
Quarterly	Sep 20	16.43	16.00	0.43
Quarterly	Jun 20	4.94	2.00	2.94
Quarterly	Mar 20	3.85	5.00	-1.15

Reference Information - Sales

Last Actual (FY0):	2,788.00
FY0 End Date:	12/1/20
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	--
Yield (%):	--

Analyst Forecasts - Sales

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec 22	3,034.15	3,159.00	2,853.00	3,067.37	9	5	--	0.78
Annual	Dec 21	3,229.40	3,498.58	2,602.00	3,266.44	10	6	--	3.12
Quarterly	Mar 21	931.23	954.00	910.00	931.00	7	4	--	1.68
Quarterly	Jun 21	873.25	958.01	816.00	872.00	7	4	--	5.78
Quarterly	Sep 21	785.50	854.23	745.00	775.00	7	4	--	2.13
Quarterly	Dec 21	705.50	747.93	656.30	703.00	7	4	--	1.74

Actuals - Sales

		Reported	Mean Estimate	Surprise % Change
Annual	Dec 20	2,788.00	2,696.98	3.37
Annual	Dec 19	2,310.00	2,339.48	-1.26
Annual	Dec 18	2,828.00	2,854.66	-0.93
Quarterly	Dec 20	860.00	784.92	9.56
Quarterly	Sep 20	795.00	753.09	5.57
Quarterly	Jun 20	548.00	530.64	3.27
Quarterly	Mar 20	585.00	577.54	1.29

P/E Ratios

Fiscal Year	FY0	FY1	FY2
Ratios	14.73	9.06	14.97

EPS Growth Rates

Fiscal YOY	FY1/FY0	FY2/FY1	FY3/FY2
Growth Rate	72.01	-39.51

Copyright Refinitiv