Earnings Estimates

Stock Information

Price (Prev Close): 95.96
Price - 52 Week High: 124.46
Price - 52 Week Low: 72.70
Price Date (Latest): 4/3/20
Median Price Target: 104.30
Diff from Prev Close: 8.34
% Difference: 8.69

Analyst Ratings

Mean Recommendation:

2.77

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 3.49 3.54 3.45 3.49 2 -- -- -1.31
Annual 12/1/21 3.34 3.50 3.23 3.31 5 -- 2 -1.09
Annual 12/1/20 3.22 3.28 3.15 3.24 5 -- 1 -0.45
Quarterly 3/1/20 0.76 0.77 0.74 0.77 3 -- -- --
Quarterly 6/1/20 0.79 0.81 0.78 0.79 3 -- -- --
Quarterly 9/1/20 0.84 0.86 0.81 0.84 3 -- -- --
Quarterly 12/1/20 0.84 0.85 0.82 0.84 3 -- -- --

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 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
Quarterly 3/1/19 0.71 0.69 2.90

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 19.10 19.10 19.10 19.10 1 -- -- --
Annual 12/1/21 18.19 18.29 18.08 18.19 2 -- 1 -4.52
Annual 12/1/20 17.90 18.09 17.71 17.90 2 -- 1 -3.89

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 4.75 5.33 4.17 4.75 2 -- 1 -1.66
Annual 12/1/20 4.92 5.11 4.73 4.92 2 1 -- 5.24
Quarterly 3/1/20 1.23 1.23 1.23 1.23 1 -- -- --
Quarterly 6/1/20 1.28 1.28 1.28 1.28 1 -- -- --
Quarterly 9/1/20 1.30 1.30 1.30 1.30 1 -- -- --
Quarterly 12/1/20 1.30 1.30 1.30 1.30 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 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 3.95 4.12 3.60 4.04 4 -- -- 2.45
Annual 12/1/21 3.75 3.92 3.38 3.81 9 -- 3 -2.61
Annual 12/1/20 3.67 3.74 3.56 3.69 10 -- 4 -1.04
Quarterly 3/1/20 0.90 0.90 0.90 0.90 4 -- -- --
Quarterly 6/1/20 0.92 0.94 0.90 0.92 4 -- 1 -1.70
Quarterly 9/1/20 0.92 0.94 0.90 0.92 4 -- 1 -1.70
Quarterly 12/1/20 0.92 0.94 0.90 0.92 4 -- 1 -1.70

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 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
Quarterly 3/1/19 0.86 0.86 --

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 12/1/22 597.12 697.00 497.24 597.12 2 -- 1 15.79
Annual 12/1/21 659.70 691.81 615.00 662.67 5 -- 2 -3.53
Annual 12/1/20 636.89 661.54 599.00 643.51 4 -- 3 -3.14
Quarterly 3/1/20 157.03 157.61 156.44 157.03 2 -- 1 -0.64
Quarterly 6/1/20 159.93 161.98 157.88 159.93 2 -- 1 -2.73
Quarterly 9/1/20 167.28 171.75 162.82 167.28 2 -- 1 -2.12
Quarterly 12/1/20 170.04 170.21 169.88 170.04 2 -- 1 -0.71

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 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
Quarterly 3/1/19 148.48 144.12 3.03

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 12/1/22 941.00 941.00 941.00 941.00 1 -- -- --
Annual 12/1/21 890.47 935.00 848.50 888.49 6 -- 2 -2.44
Annual 12/1/20 851.82 896.00 816.60 862.00 5 -- 3 -2.91
Quarterly 3/1/20 211.41 211.41 211.41 211.41 1 -- 1 -0.96
Quarterly 6/1/20 212.85 212.85 212.85 212.85 1 -- 1 -4.17
Quarterly 9/1/20 217.79 217.79 217.79 217.79 1 -- 1 -3.45
Quarterly 12/1/20 225.45 225.45 225.45 225.45 1 -- 1 -1.16

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 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
Quarterly 3/1/19 203.14 204.21 -0.53

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 3.24
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 3.51 3.58 3.43 3.51 2 -- -- -2.09
Annual 12/1/21 3.33 3.40 3.23 3.35 4 -- 1 -3.13
Annual 12/1/20 3.20 3.36 3.12 3.16 4 -- 1 -0.93
Quarterly 3/1/20 0.76 0.76 0.75 0.76 2 -- 1 -1.95
Quarterly 6/1/20 0.78 0.78 0.77 0.78 2 -- 1 -5.49
Quarterly 9/1/20 0.78 0.79 0.77 0.78 2 -- 1 -3.70
Quarterly 12/1/20 0.81 0.82 0.80 0.81 2 -- 1 -3.57

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 3.24 3.11 4.18
Annual 12/1/18 3.27 3.00 9.18
Annual 12/1/17 3.76 2.82 33.33
Quarterly 12/1/19 0.86 0.82 5.20
Quarterly 9/1/19 0.83 0.78 5.96
Quarterly 6/1/19 0.81 0.75 7.52
Quarterly 3/1/19 0.74 0.69 7.25

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 12/1/21 5,291.01 5,291.01 5,291.01 5,291.01 1 -- -- --
Annual 12/1/20 5,145.24 5,145.24 5,145.24 5,145.24 1 -- -- --

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 12/1/22 490.60 493.20 488.00 490.60 2 -- -- -0.53
Annual 12/1/21 462.86 484.50 451.00 459.76 6 -- 1 -0.15
Annual 12/1/20 444.76 456.10 434.00 446.50 5 -- 1 -0.07
Quarterly 3/1/20 105.03 107.40 103.00 104.98 5 -- -- --
Quarterly 6/1/20 110.32 115.00 107.94 109.34 5 -- -- --
Quarterly 9/1/20 115.90 117.92 113.57 115.60 5 -- -- --
Quarterly 12/1/20 115.46 117.30 112.71 116.00 5 -- -- --

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 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
Quarterly 3/1/19 94.77 91.72 3.32

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 12/1/21 485.20 485.20 485.20 485.20 1 -- 1 -3.54
Annual 12/1/20 488.08 488.08 488.08 488.08 1 -- 1 -1.08

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 12/1/21 17.25 18.24 15.50 18.00 3 -- -- -2.12
Annual 12/1/20 13.48 17.42 4.11 16.20 4 -- -- -5.82

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 1,260.35 1,272.70 1,248.00 1,260.35 2 -- -- -0.97
Annual 12/1/21 1,276.07 1,417.28 1,173.00 1,244.27 8 -- 3 0.70
Annual 12/1/20 1,202.39 1,381.63 1,125.00 1,172.13 6 -- 3 -0.78
Quarterly 3/1/20 294.73 336.41 281.30 288.18 6 1 2 -0.17
Quarterly 6/1/20 295.44 340.90 266.10 290.94 6 -- 3 -1.76
Quarterly 9/1/20 305.73 354.00 286.30 297.07 6 -- 3 -1.04
Quarterly 12/1/20 306.38 350.32 291.50 298.69 6 -- 3 -0.24

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 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
Quarterly 3/1/19 271.00 279.39 -3.00

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 12/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/20 -- -- -- -- -- -- -- --
Quarterly 6/1/20 -- -- -- -- -- -- -- --
Quarterly 3/1/20 -- -- -- -- -- -- -- --

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 12/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/20 -- -- -- -- -- -- -- --
Quarterly 6/1/20 -- -- -- -- -- -- -- --
Quarterly 3/1/20 -- -- -- -- -- -- -- --

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 12/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/20 -- -- -- -- -- -- -- --
Quarterly 6/1/20 -- -- -- -- -- -- -- --
Quarterly 3/1/20 -- -- -- -- -- -- -- --

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 31.16 29.80 28.73

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 5.40 3.70 4.61

Copyright Thomson Reuters Corporation