Earnings Estimates

Stock Information

Price (Prev Close): 95.21
Price - 52 Week High: 124.46
Price - 52 Week Low: 72.70
Price Date (Latest): 7/10/20
Median Price Target: 100.25
Diff from Prev Close: 5.04
% Difference: 5.29

Analyst Ratings

Mean Recommendation:

2.64

Sell

Strong Buy

Reference Information - Earnings Per Share

Last Actual (FY0): 3.08
FY0 End Date: 12/1/19
Ind. Annual Div: 3.60
Hist (5 Yr) Growth %: 16.15
Yield (%): 3.74

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 3.18 3.43 2.93 3.26 5 3 -- 2.13
Annual 12/1/21 3.11 3.34 2.87 3.14 6 1 2 -0.62
Annual 12/1/20 3.08 3.20 2.90 3.11 6 1 2 -0.62
Quarterly 3/1/21 0.75 0.81 0.69 0.75 2 -- 1 -3.23
Quarterly 6/1/20 0.74 0.79 0.65 0.76 5 1 1 1.10
Quarterly 9/1/20 0.77 0.79 0.70 0.79 5 -- 2 -3.28
Quarterly 12/1/20 0.78 0.83 0.71 0.79 5 -- 2 -2.49

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 3.08 3.06 0.80
Annual 12/1/18 3.27 2.88 13.70
Annual 12/1/17 3.70 2.79 32.40
Quarterly 3/1/20 0.83 0.76 9.57
Quarterly 12/1/19 0.82 0.80 3.14
Quarterly 9/1/19 0.79 0.81 -1.99
Quarterly 6/1/19 0.77 0.75 3.12

Reference Information - Book Value Per Share

Last Actual (FY0): 19.61
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 17.87 19.10 16.63 17.87 2 -- 1 -2.62
Annual 12/1/21 17.57 18.29 16.84 17.57 2 -- 1 -2.85
Annual 12/1/20 17.41 17.71 17.11 17.41 2 -- 1 -2.79

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 19.61 18.31 7.09
Annual 12/1/18 18.99 -- --
Annual 12/1/17 18.66 77.51 -75.93

Reference Information - Cash Flow Per Share

Last Actual (FY0): 5.19
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 4.46 4.46 4.46 4.46 1 -- -- --
Annual 12/1/21 4.66 5.14 4.17 4.66 2 -- -- --
Annual 12/1/20 4.79 4.84 4.73 4.79 2 -- -- --
Quarterly 3/1/21 1.28 1.28 1.28 1.28 1 -- -- --
Quarterly 6/1/20 1.11 1.11 1.11 1.11 1 -- -- --
Quarterly 9/1/20 1.23 1.23 1.23 1.23 1 -- -- --
Quarterly 12/1/20 1.26 1.26 1.26 1.26 1 -- -- --

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 5.19 4.87 6.57
Annual 12/1/17 4.45 4.46 -0.22
Quarterly 3/1/20 1.38 1.23 12.11
Quarterly 12/1/19 1.19 1.25 -4.80

Reference Information - Dividend Per Share

Last Actual (FY0): 3.56
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 3.78 3.97 3.60 3.77 6 -- -- 0.23
Annual 12/1/21 3.65 3.92 3.12 3.66 10 -- -- -0.06
Annual 12/1/20 3.62 3.73 3.56 3.60 10 -- -- -0.06
Quarterly 3/1/21 0.92 0.94 0.90 0.92 2 -- -- --
Quarterly 6/1/20 0.91 0.94 0.90 0.90 5 -- -- --
Quarterly 9/1/20 0.91 0.94 0.90 0.90 5 -- -- --
Quarterly 12/1/20 0.91 0.94 0.90 0.90 5 -- -- --

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 3.56 3.56 0.11
Annual 12/1/18 3.36 3.35 0.43
Annual 12/1/17 3.12 3.14 -0.68
Quarterly 3/1/20 0.90 0.90 --
Quarterly 12/1/19 0.90 0.90 --
Quarterly 9/1/19 0.90 0.89 1.12
Quarterly 6/1/19 0.90 0.88 2.27

Reference Information - EBIT

Last Actual (FY0): 634.96
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 12/1/22 641.53 720.37 518.05 663.84 4 1 1 4.39
Annual 12/1/21 632.52 672.98 582.00 640.46 6 -- 2 0.99
Annual 12/1/20 619.02 640.00 576.00 631.80 5 -- 1 0.47
Quarterly 3/1/21 154.25 154.25 154.25 154.25 1 -- 1 -0.38
Quarterly 6/1/20 149.53 153.78 145.28 149.53 2 -- 1 -0.61
Quarterly 9/1/20 156.72 162.29 151.14 156.72 2 -- 1 -0.02
Quarterly 12/1/20 160.21 165.25 155.18 160.21 2 1 -- 0.19

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual 12/1/19 634.96 626.92 1.28
Annual 12/1/18 619.70 584.79 5.97
Annual 12/1/17 541.61 520.86 3.98
Quarterly 3/1/20 157.19 156.35 0.54
Quarterly 12/1/19 164.65 165.24 -0.36
Quarterly 9/1/19 162.64 161.56 0.67
Quarterly 6/1/19 157.99 155.96 1.30

Reference Information - EBITDA

Last Actual (FY0): 854.82
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 12/1/22 885.11 941.03 798.30 900.55 4 1 -- 2.26
Annual 12/1/21 842.89 896.10 760.50 847.84 7 -- 2 0.84
Annual 12/1/20 833.33 862.00 782.50 846.01 7 -- 2 0.19
Quarterly 3/1/21 210.28 210.28 210.28 210.28 1 -- 1 -0.28
Quarterly 6/1/20 201.43 209.05 193.80 201.43 2 -- 1 -0.46
Quarterly 9/1/20 206.34 217.68 195.00 206.34 2 -- 1 -0.01
Quarterly 12/1/20 206.36 221.01 191.70 206.36 2 1 -- 0.15

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual 12/1/19 854.82 852.46 0.28
Annual 12/1/18 828.75 799.60 3.65
Annual 12/1/17 734.90 730.65 0.58
Quarterly 3/1/20 212.47 210.06 1.15
Quarterly 12/1/19 219.39 215.45 1.83
Quarterly 9/1/19 218.69 213.85 2.26
Quarterly 6/1/19 212.40 214.98 -1.20

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 3.08
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 3.12 3.26 2.97 3.12 2 -- 1 -4.89
Annual 12/1/21 3.16 3.34 2.93 3.18 4 -- 2 -2.02
Annual 12/1/20 3.10 3.20 3.02 3.09 4 -- 2 -0.88
Quarterly 3/1/21 0.78 0.81 0.74 0.78 2 -- 1 -0.64
Quarterly 6/1/20 0.74 0.79 0.65 0.75 4 -- 2 -1.34
Quarterly 9/1/20 0.78 0.79 0.76 0.78 4 -- 1 -1.89
Quarterly 12/1/20 0.80 0.83 0.78 0.80 4 1 1 -0.62

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 3.08 3.11 -0.96
Annual 12/1/18 3.27 3.00 9.18
Annual 12/1/17 3.76 2.82 33.33
Quarterly 3/1/20 0.83 0.75 10.67
Quarterly 12/1/19 0.82 0.82 0.31
Quarterly 9/1/19 0.83 0.78 5.96
Quarterly 6/1/19 0.81 0.75 7.52

Reference Information - Net Debt

Last Actual (FY0): 4,980.74
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 3,161.00 5,163.63 1,158.37 3,161.00 2 -- 1 -40.49
Annual 12/1/21 3,149.24 5,155.47 1,143.01 3,149.24 2 -- 1 -39.91
Annual 12/1/20 3,181.75 5,136.72 1,226.78 3,181.75 2 -- 1 -38.46

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual 12/1/19 4,980.74 4,989.26 -0.17
Annual 12/1/18 4,754.02 4,211.68 12.88
Annual 12/1/17 4,498.53 4,009.57 12.20

Reference Information - Net Income

Last Actual (FY0): 419.97
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 12/1/22 462.00 503.42 404.38 470.10 4 1 1 3.25
Annual 12/1/21 431.90 460.30 395.57 437.28 7 -- 2 0.47
Annual 12/1/20 418.27 442.40 394.50 415.30 7 -- 2 -0.29
Quarterly 3/1/21 104.53 111.20 97.86 104.53 2 -- -- --
Quarterly 6/1/20 100.01 111.00 89.60 103.97 5 -- 1 -0.81
Quarterly 9/1/20 106.73 115.00 95.92 108.30 5 -- 1 -1.55
Quarterly 12/1/20 109.92 115.00 99.24 112.75 5 -- 1 -0.83

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual 12/1/19 419.97 418.02 0.46
Annual 12/1/18 415.29 404.68 2.62
Annual 12/1/17 470.91 368.24 27.88
Quarterly 3/1/20 108.18 103.27 4.75
Quarterly 12/1/19 112.28 108.97 3.04
Quarterly 9/1/19 108.09 108.89 -0.74
Quarterly 6/1/19 104.83 105.14 -0.29

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 12/1/21 505.20 505.20 505.20 505.20 1 -- 1 -0.72
Annual 12/1/20 498.86 498.86 498.86 498.86 1 -- 1 -0.32

Actuals - Operating Profit

Reported Mean Estimate Surprise % Change

Reference Information - Return On Equity

Last Actual (FY0): 16.96
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 17.99 18.50 17.48 17.99 2 -- -- 3.99
Annual 12/1/21 16.36 18.00 14.20 16.88 3 -- -- 1.66
Annual 12/1/20 13.24 17.30 4.79 15.44 4 -- -- 0.13

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual 12/1/19 16.96 13.67 3.29
Annual 12/1/18 17.43 16.58 0.86
Annual 12/1/17 20.49 11.69 8.80

Reference Information - Sales

Last Actual (FY0): 1,130.18
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 1,300.52 1,446.98 1,210.20 1,272.46 4 1 1 4.35
Annual 12/1/21 1,229.43 1,386.03 1,140.48 1,194.00 9 1 3 1.32
Annual 12/1/20 1,170.31 1,324.38 1,116.41 1,137.00 7 -- 2 1.98
Quarterly 3/1/21 306.94 334.70 281.76 294.14 5 -- 2 1.47
Quarterly 6/1/20 286.97 327.87 271.08 282.70 7 -- 2 2.10
Quarterly 9/1/20 294.52 333.09 277.11 288.00 7 -- 2 1.60
Quarterly 12/1/20 295.54 330.98 281.53 289.90 7 1 1 1.71

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual 12/1/19 1,130.18 1,131.01 -0.07
Annual 12/1/18 1,039.34 1,038.39 0.09
Annual 12/1/17 967.23 963.84 0.35
Quarterly 3/1/20 286.70 293.01 -2.15
Quarterly 12/1/19 288.67 289.61 -0.32
Quarterly 9/1/19 290.92 291.07 -0.05
Quarterly 6/1/19 279.58 300.83 -7.06

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 12/1/22 -- -- -- -- -- -- -- --
Annual 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Quarterly 3/1/21 -- -- -- -- -- -- -- --
Quarterly 12/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/20 -- -- -- -- -- -- -- --
Quarterly 6/1/20 -- -- -- -- -- -- -- --

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 12/1/22 -- -- -- -- -- -- -- --
Annual 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Quarterly 3/1/21 -- -- -- -- -- -- -- --
Quarterly 12/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/20 -- -- -- -- -- -- -- --
Quarterly 6/1/20 -- -- -- -- -- -- -- --

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 12/1/22 -- -- -- -- -- -- -- --
Annual 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Quarterly 3/1/21 -- -- -- -- -- -- -- --
Quarterly 12/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/20 -- -- -- -- -- -- -- --
Quarterly 6/1/20 -- -- -- -- -- -- -- --

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 -- -- --

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 30.91 30.91 30.63

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 0.81 0.93 2.22

Copyright Refinitiv