Earnings Estimates

Stock Information

Price (Prev Close): 87.70
Price - 52 Week High: 167.53
Price - 52 Week Low: 52.90
Price Date (Latest): 4/8/20
Median Price Target: 131.50
Diff from Prev Close: 43.80
% Difference: 49.94

Analyst Ratings

Mean Recommendation:

1.67

Sell

Strong Buy

Available Measures

Reference Information -

Last Actual (FY0): 4.43
FY0 End Date: 12/1/19
Ind. Annual Div: 0.58
Hist (5 Yr) Growth %: 32.96
Yield (%): 0.66

Analyst Forecasts -

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/22 5.57 5.57 5.57 5.57 1 -- -- --
Annual 12/1/21 4.51 4.68 4.34 4.51 2 -- 1 -4.21
Annual 12/1/20 3.60 3.92 3.29 3.60 2 -- -- --
Quarterly 3/1/20 0.23 0.49 -0.02 0.23 2 -- -- --
Quarterly 6/1/20 2.71 2.80 2.62 2.71 2 -- -- --
Quarterly 9/1/20 0.38 0.41 0.35 0.38 2 -- -- --
Quarterly 12/1/20 0.28 0.33 0.22 0.28 2 -- -- --

Actuals -

Reported Mean Estimate Surprise % Change
Annual 12/1/19 4.43 3.52 26.00
Annual 12/1/18 3.39 4.35 -22.16
Annual 12/1/17 2.34 2.35 -0.61
Quarterly 12/1/19 0.42 -0.06 482.00
Quarterly 9/1/19 0.55 0.51 7.00
Quarterly 6/1/19 2.83 2.81 0.63
Quarterly 3/1/19 0.63 0.40 58.56

Reference Information - Book Value Per Share

Last Actual (FY0): 12.80
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 12/1/21 20.81 20.81 20.81 20.81 1 -- -- --
Annual 12/1/20 16.08 16.08 16.08 16.08 1 -- -- --

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 12.80 12.89 -0.67
Annual 12/1/18 11.72 12.54 -6.51
Annual 12/1/17 13.86 13.35 3.79

Reference Information - Cash Flow Per Share

Last Actual (FY0): 7.13
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 12/1/21 10.76 10.76 10.76 10.76 1 -- -- --
Annual 12/1/20 9.20 9.20 9.20 9.20 1 -- -- 13.09

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 7.13 6.71 6.26
Annual 12/1/18 4.75 5.97 -20.44

Reference Information - Dividend Per Share

Last Actual (FY0): --
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 12/1/21 0.54 0.54 0.54 0.54 1 -- -- --
Annual 12/1/20 0.54 0.54 0.54 0.54 1 -- -- --
Quarterly 3/1/20 0.54 0.54 0.54 0.54 1 -- -- --
Quarterly 6/1/20 -- -- -- -- 1 -- -- 0.00
Quarterly 9/1/20 -- -- -- -- 1 -- -- 0.00
Quarterly 12/1/20 -- -- -- -- 1 -- -- 0.00

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 -- 0.55 -100.00
Quarterly 12/1/19 -- -- --
Quarterly 9/1/19 -- -- --
Quarterly 6/1/19 -- -- --
Quarterly 3/1/19 -- -- --

Reference Information - EBIT

Last Actual (FY0): 244.60
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 12/1/22 322.00 322.00 322.00 322.00 1 -- -- --
Annual 12/1/21 274.40 284.80 264.00 274.40 2 -- -- --
Annual 12/1/20 211.90 229.80 194.00 211.90 2 -- -- --
Quarterly 3/1/20 21.95 32.90 11.00 21.95 2 -- -- --
Quarterly 6/1/20 151.00 156.00 146.00 151.00 2 -- -- --
Quarterly 9/1/20 25.00 27.00 23.00 25.00 2 -- -- --
Quarterly 12/1/20 13.95 14.00 13.90 13.95 2 -- -- --

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual 12/1/19 244.60 225.00 8.71
Annual 12/1/18 188.80 233.07 -18.99
Annual 12/1/17 172.10 193.90 -11.24
Quarterly 12/1/19 15.50 4.85 106.50
Quarterly 9/1/19 33.20 32.35 2.63
Quarterly 6/1/19 156.40 158.93 -1.59
Quarterly 3/1/19 43.30 34.50 25.51

Reference Information - EBITDA

Last Actual (FY0): 451.40
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 12/1/22 699.70 720.00 679.40 699.70 2 -- -- -2.82
Annual 12/1/21 568.10 626.70 514.60 563.00 3 1 1 0.98
Annual 12/1/20 470.77 493.40 436.90 482.00 3 -- 1 -4.10
Quarterly 3/1/20 79.87 83.10 74.50 82.00 3 -- 1 -5.00
Quarterly 6/1/20 160.60 224.50 36.30 221.00 3 -- 1 -27.92
Quarterly 9/1/20 135.60 220.40 93.00 93.40 3 1 -- 42.49
Quarterly 12/1/20 94.37 105.80 85.00 92.30 3 1 -- 6.63

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual 12/1/19 451.40 446.93 1.00
Annual 12/1/18 328.80 329.77 -0.29
Annual 12/1/17 366.50 362.83 1.01
Quarterly 12/1/19 73.80 69.37 6.39
Quarterly 9/1/19 88.00 94.63 -7.01
Quarterly 6/1/19 177.90 214.00 -16.87
Quarterly 3/1/19 74.60 63.30 17.85

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 3.38
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 5.57 5.57 5.57 5.57 1 -- -- --
Annual 12/1/21 4.71 5.07 4.34 4.71 2 -- -- --
Annual 12/1/20 3.51 3.92 3.10 3.51 2 -- -- --
Quarterly 3/1/20 0.21 0.49 -0.07 0.21 2 -- -- --
Quarterly 6/1/20 2.65 2.79 2.50 2.65 2 -- -- --
Quarterly 9/1/20 0.38 0.41 0.35 0.38 2 -- -- --
Quarterly 12/1/20 0.28 0.33 0.22 0.28 2 -- -- --

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 3.38 3.14 7.64
Annual 12/1/17 2.93 2.30 27.17
Quarterly 12/1/19 0.10 -0.19 152.63
Quarterly 9/1/19 0.36 0.52 -30.10
Quarterly 6/1/19 2.66 2.81 -5.45
Quarterly 3/1/19 0.29 0.41 -29.27

Reference Information - Net Debt

Last Actual (FY0): 1,377.70
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 1,124.90 1,124.90 1,124.90 1,124.90 1 -- -- --
Annual 12/1/21 1,600.55 1,681.60 1,519.50 1,600.55 2 -- -- --
Annual 12/1/20 1,654.60 1,774.30 1,534.90 1,654.60 2 -- -- --
Quarterly 3/1/20 1,434.30 1,434.30 1,434.30 1,434.30 1 -- -- --
Quarterly 6/1/20 1,374.10 1,374.10 1,374.10 1,374.10 1 -- -- --
Quarterly 9/1/20 1,483.00 1,483.00 1,483.00 1,483.00 1 -- -- --
Quarterly 12/1/20 1,534.90 1,534.90 1,534.90 1,534.90 1 -- -- --

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual 12/1/19 1,377.70 1,578.70 -12.73
Annual 12/1/18 751.00 742.20 1.19
Annual 12/1/17 1,077.50 1,087.63 -0.93
Quarterly 12/1/19 1,377.70 1,379.60 -0.14
Quarterly 9/1/19 1,284.40 1,332.10 -3.58
Quarterly 6/1/19 1,271.80 1,251.60 1.61
Quarterly 3/1/19 1,355.10 1,364.30 -0.67

Reference Information - Net Income

Last Actual (FY0): 179.90
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 12/1/22 226.00 226.00 226.00 226.00 1 -- -- --
Annual 12/1/21 192.00 208.00 176.00 192.00 2 -- -- --
Annual 12/1/20 146.80 160.60 133.00 146.80 2 -- -- --
Quarterly 3/1/20 9.50 20.00 -1.00 9.50 2 -- -- --
Quarterly 6/1/20 110.30 114.60 106.00 110.30 2 -- -- --
Quarterly 9/1/20 15.45 16.90 14.00 15.45 2 -- -- --
Quarterly 12/1/20 11.10 13.00 9.20 11.10 2 -- -- --

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual 12/1/19 179.90 135.90 32.38
Annual 12/1/18 139.89 170.27 -17.84
Annual 12/1/17 112.20 109.00 2.94
Quarterly 12/1/19 16.80 -2.60 194.00
Quarterly 9/1/19 22.30 21.75 2.53
Quarterly 6/1/19 115.00 114.27 0.64
Quarterly 3/1/19 25.50 16.87 51.19

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 12/1/22 -- -- -- -- -- -- -- --
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

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 - Return On Equity

Last Actual (FY0): 36.55
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 24.95 25.50 24.40 24.95 2 -- -- --
Annual 12/1/20 24.05 24.40 23.70 24.05 2 -- -- --
Quarterly 3/1/20 3.20 3.20 3.20 3.20 1 -- -- --
Quarterly 6/1/20 17.40 17.40 17.40 17.40 1 -- -- --
Quarterly 9/1/20 2.70 2.70 2.70 2.70 1 -- -- --
Quarterly 12/1/20 1.40 1.40 1.40 1.40 1 -- -- --

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual 12/1/19 36.55 29.15 7.40
Annual 12/1/18 25.12 21.50 3.62
Annual 12/1/17 16.93 14.10 2.83
Quarterly 12/1/19 12.69 11.25 1.44
Quarterly 9/1/19 16.16 14.35 1.81

Reference Information - Sales

Last Actual (FY0): 1,329.70
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 1,825.90 1,833.80 1,818.00 1,825.90 2 -- -- 0.43
Annual 12/1/21 1,588.13 1,694.90 1,459.50 1,610.00 3 1 1 0.52
Annual 12/1/20 1,366.40 1,420.00 1,264.70 1,414.49 3 -- 1 -3.65
Quarterly 3/1/20 275.23 292.00 253.40 280.29 3 -- 1 -2.64
Quarterly 6/1/20 394.18 499.13 190.40 493.00 3 -- 1 -20.65
Quarterly 9/1/20 373.29 481.70 312.00 326.18 3 1 -- 15.09
Quarterly 12/1/20 323.70 339.20 308.90 323.00 3 1 -- 2.96

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual 12/1/19 1,329.70 1,312.37 1.32
Annual 12/1/18 1,009.00 1,008.67 0.03
Annual 12/1/17 1,348.60 1,307.58 3.14
Quarterly 12/1/19 280.60 261.67 7.24
Quarterly 9/1/19 306.30 299.61 2.23
Quarterly 6/1/19 477.40 469.99 1.58
Quarterly 3/1/19 265.40 250.58 5.91

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 19.80 24.33 19.45

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 2.50 25.08 23.56

Copyright Thomson Reuters Corporation