Earnings Estimates

Stock Information

Price (Prev Close): 106.69
Price - 52 Week High: 108.20
Price - 52 Week Low: 83.70
Price Date (Latest): 5/24/19
Median Price Target: 103.00
Diff from Prev Close: -3.69
% Difference: -3.46

Analyst Ratings

Mean Recommendation:

2.73

Sell

Strong Buy

Reference Information - Earnings Per Share

Last Actual (FY0): 3.27
FY0 End Date: 12/1/18
Ind. Annual Div: 3.60
Hist (5 Yr) Growth %: 15.20
Yield (%): 3.37

Analyst Forecasts - Earnings Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/21 3.35 3.73 3.09 3.30 4 2 -- 1.67
Annual 12/1/20 3.20 3.39 3.04 3.20 6 2 1 0.39
Annual 12/1/19 2.99 3.05 2.93 2.99 6 2 1 -0.24
Quarterly 3/1/20 0.74 0.76 0.72 0.74 2 -- -- --
Quarterly 6/1/19 0.75 0.77 0.72 0.75 3 1 -- 0.45
Quarterly 9/1/19 0.78 0.79 0.77 0.78 3 1 -- 0.43
Quarterly 12/1/19 0.77 0.78 0.77 0.77 3 -- 1 -0.43

Actuals - Earnings Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 3.27 2.88 13.70
Annual 12/1/17 3.70 2.79 32.40
Annual 12/1/16 2.91 2.54 14.57
Quarterly 3/1/19 0.74 0.69 7.25
Quarterly 12/1/18 0.80 0.76 5.96
Quarterly 9/1/18 1.02 0.75 35.40
Quarterly 6/1/18 0.75 0.69 8.17

Reference Information - Book Value Per Share

Last Actual (FY0): 18.99
FY0 End Date: 12/1/18
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 12/1/21 17.69 17.69 17.69 17.69 1 -- -- --
Annual 12/1/20 17.61 17.61 17.61 17.61 1 -- -- --
Annual 12/1/19 17.64 17.64 17.64 17.64 1 -- -- --

Actuals - Book Value Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 18.99 -- --
Annual 12/1/17 18.66 -- --
Annual 12/1/16 17.83 -- --

Reference Information - Cash Flow Per Share

Last Actual (FY0): --
FY0 End Date: 12/1/18
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 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Annual 12/1/19 -- -- -- -- -- -- -- --
Quarterly 3/1/20 -- -- -- -- -- -- -- --
Quarterly 12/1/19 -- -- -- -- -- -- -- --
Quarterly 9/1/19 -- -- -- -- -- -- -- --
Quarterly 6/1/19 -- -- -- -- -- -- -- --

Actuals - Cash Flow Per Share

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 - Dividend Per Share

Last Actual (FY0): 3.36
FY0 End Date: 12/1/18
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 12/1/21 3.90 4.48 3.44 3.84 4 -- -- 0.56
Annual 12/1/20 3.74 4.07 3.44 3.75 8 1 -- 1.68
Annual 12/1/19 3.55 3.70 3.44 3.57 8 -- -- 1.30
Quarterly 3/1/20 0.90 0.90 0.90 0.90 1 -- -- 4.65
Quarterly 6/1/19 0.88 0.90 0.86 0.88 2 -- -- 3.13
Quarterly 9/1/19 0.88 0.90 0.86 0.88 2 -- -- 3.13
Quarterly 12/1/19 0.88 0.90 0.86 0.88 2 -- -- 3.13

Actuals - Dividend Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 3.36 -- --
Annual 12/1/17 3.12 -- --
Annual 12/1/16 2.93 -- --
Quarterly 3/1/19 0.86 -- --
Quarterly 12/1/18 0.86 -- --
Quarterly 9/1/18 0.86 -- --
Quarterly 6/1/18 0.86 -- --

Reference Information - EBIT

Last Actual (FY0): 619.70
FY0 End Date: 12/1/18
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 12/1/21 617.92 701.25 534.59 617.92 2 -- 1 7.57
Annual 12/1/20 660.65 671.74 654.21 656.00 3 -- 3 3.38
Annual 12/1/19 620.54 630.71 605.00 625.91 3 1 2 1.08
Quarterly 3/1/20 147.95 147.95 147.95 147.95 1 -- -- -4.18
Quarterly 6/1/19 155.96 156.80 155.12 155.96 2 2 -- 0.26
Quarterly 9/1/19 161.49 162.31 160.66 161.49 2 1 1 -1.24
Quarterly 12/1/19 162.38 163.12 161.65 162.38 2 1 1 -1.45

Actuals - EBIT

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 619.70 -- --
Annual 12/1/17 541.61 -- --
Annual 12/1/16 449.84 -- --
Quarterly 3/1/19 148.48 -- --
Quarterly 12/1/18 156.68 -- --
Quarterly 9/1/18 153.59 -- --
Quarterly 6/1/18 144.72 -- --

Reference Information - EBITDA

Last Actual (FY0): 828.75
FY0 End Date: 12/1/18
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 12/1/21 907.84 926.38 889.30 907.84 2 -- -- -1.96
Annual 12/1/20 892.93 920.30 837.90 902.00 6 -- 2 -0.39
Annual 12/1/19 844.13 870.35 785.40 850.13 6 1 1 -0.05
Quarterly 3/1/20 212.29 220.91 203.67 212.29 2 -- -- -3.90
Quarterly 6/1/19 214.99 218.24 211.74 214.99 2 1 -- 0.46
Quarterly 9/1/19 219.89 222.17 217.61 219.89 2 1 -- 0.30
Quarterly 12/1/19 220.05 221.31 218.78 220.05 2 1 -- 0.10

Actuals - EBITDA

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 828.75 -- --
Annual 12/1/17 734.90 -- --
Annual 12/1/16 632.40 -- --
Quarterly 3/1/19 203.14 -- --
Quarterly 12/1/18 209.80 -- --
Quarterly 9/1/18 205.87 -- --
Quarterly 6/1/18 196.61 -- --

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 3.27
FY0 End Date: 12/1/18
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 12/1/21 3.14 3.18 3.09 3.14 2 -- -- --
Annual 12/1/20 3.13 3.26 3.04 3.10 5 -- 2 -1.14
Annual 12/1/19 2.98 3.04 2.94 2.97 5 1 1 -0.47
Quarterly 3/1/20 0.72 0.76 0.67 0.72 2 -- -- -5.92
Quarterly 6/1/19 0.75 0.77 0.74 0.74 3 1 -- 0.45
Quarterly 9/1/19 0.78 0.78 0.77 0.78 3 -- -- --
Quarterly 12/1/19 0.77 0.78 0.77 0.77 3 -- -- --

Actuals - GAAP Earnings Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 3.27 -- --
Annual 12/1/17 3.76 -- --
Annual 12/1/16 2.91 -- --
Quarterly 3/1/19 0.74 -- --
Quarterly 12/1/18 0.80 -- --
Quarterly 9/1/18 1.02 -- --
Quarterly 6/1/18 0.75 -- --

Reference Information - Net Debt

Last Actual (FY0): 4,754.02
FY0 End Date: 12/1/18
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 4,925.04 4,925.04 4,925.04 4,925.04 1 -- -- 4.50
Annual 12/1/20 5,054.34 5,054.34 5,054.34 5,054.34 1 -- -- 8.38
Annual 12/1/19 5,170.93 5,170.93 5,170.93 5,170.93 1 -- -- 12.46

Actuals - Net Debt

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 4,754.02 4,211.68 12.88
Annual 12/1/17 4,498.53 4,009.57 12.20
Annual 12/1/16 4,262.37 3,978.40 7.14

Reference Information - Net Income

Last Actual (FY0): 415.29
FY0 End Date: 12/1/18
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 12/1/21 440.94 459.91 425.41 437.50 3 1 -- 14.33
Annual 12/1/20 433.58 491.20 407.80 427.31 6 2 2 5.49
Annual 12/1/19 409.31 445.50 394.00 405.43 6 3 1 3.42
Quarterly 3/1/20 100.79 101.61 99.97 100.79 2 1 -- 2.33
Quarterly 6/1/19 105.14 112.27 100.70 103.79 4 3 -- 5.48
Quarterly 9/1/19 107.62 115.71 103.72 105.53 4 2 1 2.26
Quarterly 12/1/19 106.42 115.35 102.54 103.89 4 1 2 0.92

Actuals - Net Income

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 415.29 -- --
Annual 12/1/17 470.91 -- --
Annual 12/1/16 366.13 -- --
Quarterly 3/1/19 94.77 -- --
Quarterly 12/1/18 101.46 -- --
Quarterly 9/1/18 130.42 -- --
Quarterly 6/1/18 95.15 -- --

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 12/1/20 578.23 653.00 503.45 578.23 2 -- 1 -0.51
Annual 12/1/19 543.02 602.00 484.03 543.02 2 1 -- 0.66

Actuals - Operating Profit

Reported EPS Mean Estimate Surprise % Change

Reference Information - Return On Equity

Last Actual (FY0): 17.43
FY0 End Date: 12/1/18
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 19.20 19.20 19.20 19.20 1 -- -- --
Annual 12/1/20 18.50 19.00 17.99 18.50 2 -- -- -1.07
Annual 12/1/19 12.36 16.80 3.75 16.54 3 -- -- -0.75

Actuals - Return On Equity

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 17.43 -- --
Annual 12/1/17 20.49 -- --
Annual 12/1/16 16.90 -- --

Reference Information - Sales

Last Actual (FY0): 1,039.34
FY0 End Date: 12/1/18
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 12/1/21 1,364.86 1,411.00 1,318.72 1,364.86 2 1 -- 4.06
Annual 12/1/20 1,248.24 1,394.00 1,102.56 1,239.56 8 4 1 3.32
Annual 12/1/19 1,165.23 1,297.47 1,079.34 1,118.80 6 4 -- 4.09
Quarterly 3/1/20 289.42 316.80 269.36 285.76 4 1 -- 1.17
Quarterly 6/1/19 298.31 325.19 270.88 295.73 6 4 -- 4.93
Quarterly 9/1/19 302.54 330.81 273.15 301.15 6 3 1 3.98
Quarterly 12/1/19 302.27 329.92 270.79 303.05 6 3 1 2.65

Actuals - Sales

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 1,039.34 1,038.39 0.09
Annual 12/1/17 967.23 963.84 0.35
Annual 12/1/16 864.74 869.37 -0.53
Quarterly 3/1/19 311.55 279.39 11.51
Quarterly 12/1/18 266.60 273.80 -2.63
Quarterly 9/1/18 266.73 271.05 -1.60
Quarterly 6/1/18 258.13 260.98 -1.09

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 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Annual 12/1/19 -- -- -- -- -- -- -- --
Quarterly 3/1/20 -- -- -- -- -- -- -- --
Quarterly 12/1/19 -- -- -- -- -- -- -- --
Quarterly 9/1/19 -- -- -- -- -- -- -- --
Quarterly 6/1/19 -- -- -- -- -- -- -- --

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 %: --
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 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Annual 12/1/19 -- -- -- -- -- -- -- --
Quarterly 3/1/20 -- -- -- -- -- -- -- --
Quarterly 12/1/19 -- -- -- -- -- -- -- --
Quarterly 9/1/19 -- -- -- -- -- -- -- --
Quarterly 6/1/19 -- -- -- -- -- -- -- --

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 %: --
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 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Annual 12/1/19 -- -- -- -- -- -- -- --
Quarterly 3/1/20 -- -- -- -- -- -- -- --
Quarterly 12/1/19 -- -- -- -- -- -- -- --
Quarterly 9/1/19 -- -- -- -- -- -- -- --
Quarterly 6/1/19 -- -- -- -- -- -- -- --

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 %: --
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 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 -- -- --

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 32.63 35.69 33.35

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 3.95 7.01 4.84

Copyright Thomson Reuters Corporation