Investor Relations

Estimates

Stock Information

Price (Prev Close):	31.06
Price - 52 Week High:	34.35
Price - 52 Week Low:	12.97
Price Date (Latest):	10/23/20
Median Price Target:	36.63
Diff from Prev Close:	5.57
% Difference:	17.92

Analyst Ratings

Mean Recommendation:

2.44

Sell

Strong Buy

Available Measures

Available Measures

Reference Information - Earnings Per Share

Last Actual (FY0):	0.37
FY0 End Date:	12/1/19
Ind. Annual Div:	0.58
Hist (5 Yr) Growth %:	--
Yield (%):	1.86

Analyst Forecasts - Earnings Per Share

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	12/1/22	2.38	2.38	2.38	2.38	1	--	--	--
Annual	12/1/21	2.63	3.71	1.87	2.59	10	8	--	8.51
Annual	12/1/20	3.04	3.60	1.52	3.27	9	6	1	14.89
Quarterly	3/1/21	0.50	0.56	0.42	0.50	5	3	1	5.93
Quarterly	6/1/21	0.60	0.79	0.32	0.63	5	4	--	5.09
Quarterly	9/1/20	1.45	1.52	1.08	1.49	9	7	1	17.69
Quarterly	12/1/20	1.00	1.34	0.55	0.99	9	8	--	29.86

Actuals - Earnings Per Share

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	0.37	0.44	-16.62
Annual	12/1/18	2.75	2.81	-2.29
Annual	12/1/17	2.33	2.22	4.86
Quarterly	6/1/20	0.43	0.16	163.27
Quarterly	3/1/20	0.34	0.31	8.66
Quarterly	12/1/19	0.05	0.11	-55.49
Quarterly	9/1/19	0.08	0.20	-59.20

Reference Information - Book Value Per Share

Last Actual (FY0):	8.85
FY0 End Date:	12/1/19
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	12/1/22	14.55	14.55	14.55	14.55	1	--	--	--
Annual	12/1/21	12.58	14.34	9.65	12.93	5	4	--	8.79
Annual	12/1/20	10.75	11.24	9.32	11.06	5	4	--	5.73
Quarterly	9/1/20	10.31	10.31	10.31	10.31	1	1	--	9.22
Quarterly	12/1/20	11.18	11.18	11.18	11.18	1	1	--	14.43

Actuals - Book Value Per Share

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	8.85	9.15	-3.22
Annual	12/1/18	11.09	12.55	-11.64
Annual	12/1/17	11.07	10.71	3.38
Quarterly	6/1/20	8.91	8.66	2.86
Quarterly	3/1/20	8.77	9.00	-2.53
Quarterly	12/1/19	8.85	8.90	-0.53
Quarterly	9/1/19	10.33	10.42	-0.88

Reference Information - Cash Flow Per Share

Last Actual (FY0):	1.29
FY0 End Date:	12/1/19
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	12/1/22	3.26	3.26	3.26	3.26	1	--	--	--
Annual	12/1/21	3.15	4.13	2.67	2.91	4	3	--	2.52
Annual	12/1/20	3.66	4.61	2.33	3.84	4	2	1	2.17
Quarterly	9/1/20	1.68	1.68	1.68	1.68	1	--	1	-21.13
Quarterly	12/1/20	1.87	1.87	1.87	1.87	1	1	--	8.72

Actuals - Cash Flow Per Share

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	1.29	1.29	0.49
Annual	12/1/18	3.54	3.52	0.64
Annual	12/1/17	3.24	2.93	10.77
Quarterly	6/1/20	1.14	0.72	58.33
Quarterly	3/1/20	-0.08	0.03	-110.00
Quarterly	12/1/19	0.87	0.85	2.35
Quarterly	9/1/19	0.48	0.39	23.08

Reference Information - Dividend Per Share

Last Actual (FY0):	0.54
FY0 End Date:	12/1/19
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	12/1/22	0.57	0.57	0.57	0.57	1	--	--	--
Annual	12/1/21	0.58	0.58	0.57	0.58	6	--	--	0.12
Annual	12/1/20	0.57	0.58	0.54	0.58	6	1	--	0.29
Quarterly	3/1/21	0.15	0.15	0.15	0.15	1	--	--	--
Quarterly	6/1/21	0.15	0.15	0.15	0.15	1	--	--	--
Quarterly	9/1/20	0.15	0.15	0.15	0.15	2	--	--	--
Quarterly	12/1/20	0.15	0.15	0.15	0.15	2	--	--	--

Actuals - Dividend Per Share

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	0.54	0.54	0.75
Annual	12/1/18	0.52	0.52	--
Annual	12/1/17	--	--	--
Quarterly	6/1/20	0.15	0.15	--
Quarterly	3/1/20	0.15	0.15	-3.33
Quarterly	12/1/19	0.14	0.14	-3.57
Quarterly	9/1/19	0.14	0.14	-3.57

Reference Information - EBIT

Last Actual (FY0):	59.00
FY0 End Date:	12/1/19
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	12/1/22	432.77	432.77	432.77	432.77	1	1	--	0.80
Annual	12/1/21	414.34	586.00	300.00	415.50	9	6	--	9.06
Annual	12/1/20	459.52	541.60	247.00	487.50	8	5	1	15.78
Quarterly	3/1/21	76.12	86.20	67.00	75.65	4	2	--	4.17
Quarterly	6/1/21	86.19	118.30	51.00	87.73	4	2	--	3.55
Quarterly	9/1/20	220.70	234.00	168.00	230.00	7	5	1	19.64
Quarterly	12/1/20	155.91	210.19	89.00	154.00	7	5	1	25.19

Actuals - EBIT

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	59.00	78.58	-24.91
Annual	12/1/18	534.70	558.53	-4.27
Annual	12/1/17	538.20	502.50	7.10
Quarterly	6/1/20	66.00	27.52	139.79
Quarterly	3/1/20	53.00	50.18	5.61
Quarterly	12/1/19	12.00	21.24	-43.49
Quarterly	9/1/19	16.00	33.45	-52.16

Reference Information - EBITDA

Last Actual (FY0):	209.00
FY0 End Date:	12/1/19
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	12/1/22	534.00	534.00	534.00	534.00	1	--	--	--
Annual	12/1/21	537.30	697.80	424.00	533.18	10	8	--	4.00
Annual	12/1/20	592.34	685.00	353.00	623.39	10	6	2	11.15
Quarterly	3/1/21	108.37	116.20	100.00	108.64	4	1	1	-0.17
Quarterly	6/1/21	129.31	159.46	84.00	136.88	4	2	--	1.84
Quarterly	9/1/20	247.42	261.70	198.00	257.50	8	5	2	2.54
Quarterly	12/1/20	188.72	240.69	121.00	184.87	8	6	1	9.90

Actuals - EBITDA

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	209.00	209.63	-0.30
Annual	12/1/18	659.80	672.92	-1.95
Annual	12/1/17	661.50	628.65	5.23
Quarterly	6/1/20	97.00	61.40	57.98
Quarterly	3/1/20	83.00	84.51	-1.79
Quarterly	12/1/19	49.00	52.86	-7.30
Quarterly	9/1/19	49.00	66.02	-25.78

Reference Information - GAAP Earnings Per Share

Last Actual (FY0):	-0.04
FY0 End Date:	12/1/19
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	12/1/21	2.51	3.05	1.87	2.60	6	4	--	7.11
Annual	12/1/20	2.74	3.38	1.52	3.03	6	3	1	13.00
Quarterly	3/1/21	0.46	0.50	0.42	0.46	2	1	--	5.75
Quarterly	6/1/21	0.42	0.52	0.32	0.42	2	1	--	7.69
Quarterly	9/1/20	1.11	1.52	-0.06	1.31	6	2	1	5.40
Quarterly	12/1/20	0.74	1.34	--	0.72	6	3	--	17.41

Actuals - GAAP Earnings Per Share

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	-0.04	0.50	-108.02
Annual	12/1/18	2.73	2.90	-5.97
Annual	12/1/17	2.66	2.36	12.87
Quarterly	6/1/20	0.29	0.15	90.79
Quarterly	3/1/20	0.29	0.33	-11.68
Quarterly	12/1/19	-0.44	0.13	-430.00
Quarterly	9/1/19	0.02	0.23	-91.36

Reference Information - Net Asset Value

Last Actual (FY0):	1,001.00
FY0 End Date:	12/1/19
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	12/1/21	1,454.09	1,765.00	1,215.00	1,474.00	7	5	--	8.46
Annual	12/1/20	1,268.19	1,619.00	1,060.00	1,250.10	7	5	--	5.90
Quarterly	9/1/20	1,157.00	1,157.00	1,157.00	1,157.00	1	1	--	9.25
Quarterly	12/1/20	1,255.00	1,255.00	1,255.00	1,255.00	1	1	--	14.40

Actuals - Net Asset Value

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	1,001.00	1,170.80	-14.50
Annual	12/1/18	1,700.20	1,950.94	-12.85
Annual	12/1/17	1,604.50	1,528.74	4.96
Quarterly	6/1/20	1,011.00	979.00	3.27
Quarterly	3/1/20	994.00	1,007.00	-1.29
Quarterly	12/1/19	1,001.00	1,203.00	-16.79
Quarterly	9/1/19	1,225.00	1,286.00	-4.74

Reference Information - Net Debt

Last Actual (FY0):	167.00
FY0 End Date:	12/1/19
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	12/1/21	-426.97	-338.00	-473.90	-469.00	3	--	3	-76.43
Annual	12/1/20	-191.63	-174.00	-208.00	-192.90	3	--	3	-51.61
Quarterly	9/1/20	-30.00	-30.00	-30.00	-30.00	1	--	1	-156.60
Quarterly	12/1/20	-174.00	-174.00	-174.00	-174.00	1	--	1	--

Actuals - Net Debt

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	167.00	-189.60	188.08
Annual	12/1/18	-526.50	-614.70	14.35
Annual	12/1/17	-552.10	-461.50	-19.63
Quarterly	6/1/20	89.00	176.00	-49.43
Quarterly	3/1/20	210.00	189.00	11.11
Quarterly	12/1/19	167.00	--	--
Quarterly	9/1/19	47.00	-41.00	214.63

Reference Information - Net Income

Last Actual (FY0):	45.00
FY0 End Date:	12/1/19
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	12/1/21	284.21	421.00	173.27	291.95	8	4	--	12.77
Annual	12/1/20	284.98	407.25	84.71	323.90	7	3	1	12.28
Quarterly	3/1/21	44.87	51.00	35.62	48.00	3	--	--	--
Quarterly	6/1/21	44.71	52.00	36.00	46.12	3	--	--	--
Quarterly	9/1/20	125.24	171.00	27.10	144.50	6	2	1	8.95
Quarterly	12/1/20	86.52	151.89	11.54	86.85	6	3	--	18.54

Actuals - Net Income

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	45.00	54.16	-16.91
Annual	12/1/18	397.30	423.12	-6.10
Annual	12/1/17	341.20	347.94	-1.94
Quarterly	6/1/20	49.00	14.63	235.04
Quarterly	3/1/20	38.00	34.31	10.75
Quarterly	12/1/19	5.00	14.03	-64.37
Quarterly	9/1/19	10.00	24.87	-59.79

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	12/1/20	341.00	341.00	341.00	341.00	1	--	--	--
Quarterly	9/1/20	168.00	168.00	168.00	168.00	1	--	--	--
Quarterly	12/1/20	89.00	89.00	89.00	89.00	1	--	--	--

Actuals - Operating Profit

		Reported	Mean Estimate	Surprise % Change

Reference Information - Return On Equity

Last Actual (FY0):	3.34
FY0 End Date:	12/1/19
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	12/1/21	20.27	25.00	17.70	18.10	3	--	--	1.50
Annual	12/1/20	24.69	35.44	15.10	24.10	4	--	--	-1.34
Quarterly	9/1/20	16.00	16.00	16.00	16.00	1	--	--	14.29
Quarterly	12/1/20	11.00	11.00	11.00	11.00	1	--	--	--

Actuals - Return On Equity

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	3.34	4.69	-1.35
Annual	12/1/18	24.04	24.48	-0.44
Annual	12/1/17	24.37	25.10	-0.73
Quarterly	6/1/20	4.94	2.00	2.94
Quarterly	3/1/20	3.85	5.00	-1.15
Quarterly	12/1/19	0.45	1.00	-0.55
Quarterly	9/1/19	0.80	2.00	-1.20

Reference Information - Sales

Last Actual (FY0):	2,310.00
FY0 End Date:	12/1/19
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	12/1/22	2,749.46	2,749.46	2,749.46	2,749.46	1	--	--	--
Annual	12/1/21	2,580.09	2,712.90	2,442.00	2,594.00	10	8	--	1.99
Annual	12/1/20	2,520.89	2,627.40	2,305.00	2,548.00	10	7	1	2.85
Quarterly	3/1/21	594.07	605.70	586.58	592.00	4	1	--	0.86
Quarterly	6/1/21	615.20	652.90	599.00	604.45	4	2	--	0.96
Quarterly	9/1/20	753.09	773.00	680.00	764.61	7	5	1	5.79
Quarterly	12/1/20	651.52	717.31	583.00	646.00	7	6	--	4.60

Actuals - Sales

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	2,310.00	2,339.48	-1.26
Annual	12/1/18	2,828.00	2,854.66	-0.93
Annual	12/1/17	2,733.90	2,684.64	1.83
Quarterly	6/1/20	548.00	530.64	3.27
Quarterly	3/1/20	585.00	577.54	1.29
Quarterly	12/1/19	537.00	561.45	-4.35
Quarterly	9/1/19	603.00	604.00	-0.17

P/E Ratios

Fiscal Year	FY0	FY1	FY2
Ratios	83.95	10.23	11.82

EPS Growth Rates

Fiscal YOY	FY1/FY0	FY2/FY1	FY3/FY2
Growth Rate	584.07	-13.46	-9.40

Copyright Refinitiv