Earnings Estimates

Stock Information

Price (Prev Close): 251.50
Price - 52 Week High: 279.45
Price - 52 Week Low: 162.25
Price Date (Latest): 4/20/18
Median Price Target: 270.00
Diff from Prev Close: 18.50
% Difference: 7.36

Analyst Ratings

Mean Recommendation:

2.67

Sell

Strong Buy

Available Measures

Reference Information -

Last Actual (FY0): 7.01
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: 29.68
Hist (5 Yr) Stability %: 133.50
Yield (%): --

Analyst Forecasts -

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/20 13.60 13.60 13.60 13.60 1 1 -- --
Annual 12/1/19 13.08 14.24 12.44 12.82 4 2 -- 9.44
Annual 12/1/18 10.36 11.16 9.00 10.63 4 3 -- 6.45
Quarterly 3/1/18 0.67 0.68 0.65 0.67 2 -- -- -2.26
Quarterly 6/1/18 7.48 7.72 7.30 7.41 3 -- -- 0.89
Quarterly 9/1/18 2.00 2.19 1.75 2.07 3 -- -- 12.65
Quarterly 12/1/18 1.17 2.00 0.72 0.78 3 -- -- 33.14
Long Term Growth 12.00 12.00 12.00 12.00 1 -- -- --

Actuals -

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 7.01 7.05 -0.61
Annual 12/1/16 5.40 5.55 -2.67
Annual 12/1/15 3.71 3.75 -1.01
Quarterly 12/1/17 0.57 0.56 2.70
Quarterly 9/1/17 1.08 0.86 26.07
Quarterly 6/1/17 4.81 4.51 6.59
Quarterly 3/1/17 0.44 0.58 -23.48

Reference Information - Book Value Per Share

Last Actual (FY0): 41.58
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
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 12/1/19 76.21 76.21 76.21 76.21 1 -- 1 --
Annual 12/1/18 60.70 60.70 60.70 60.70 1 -- 1 --

Actuals - Book Value Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 41.58 -- --
Annual 12/1/16 41.52 -- --
Annual 12/1/15 37.18 -- --
Quarterly 12/1/17 41.58 -- --

Reference Information - Cash Flow Per Share

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
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 12/1/20 -- -- -- -- -- -- -- --
Annual 12/1/19 -- -- -- -- -- -- -- --
Annual 12/1/18 -- -- -- -- -- -- -- --
Quarterly 3/1/18 -- -- -- -- -- -- -- --
Quarterly 6/1/18 -- -- -- -- -- -- -- --
Quarterly 9/1/18 -- -- -- -- -- -- -- --
Quarterly 12/1/18 -- -- -- -- -- -- -- --

Actuals - Cash Flow Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/15 15.15 22.60 -32.96

Reference Information - Dividend Per Share

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
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 12/1/19 -- -- -- -- 1 -- -- --
Annual 12/1/18 -- -- -- -- 1 -- -- --
Quarterly 3/1/18 -- -- -- -- 1 -- -- --
Quarterly 6/1/18 -- -- -- -- 1 -- -- --
Quarterly 9/1/18 -- -- -- -- 1 -- -- --
Quarterly 12/1/18 -- -- -- -- 1 -- -- --

Actuals - Dividend Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 1.32 -- --
Annual 12/1/15 -- -- --
Quarterly 9/1/17 -- -- --
Quarterly 6/1/17 -- -- --

Reference Information - EBIT

Last Actual (FY0): 172.10
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - EBIT

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/19 254.93 276.00 243.60 245.20 3 2 -- 9.05
Annual 12/1/18 229.60 254.00 215.50 219.30 3 2 -- 6.47
Quarterly 3/1/18 19.57 21.10 17.60 20.00 3 -- 1 -11.67
Quarterly 6/1/18 135.20 139.00 128.10 138.50 3 -- 1 -0.18
Quarterly 9/1/18 37.93 41.30 36.00 36.50 3 1 -- 10.76
Quarterly 12/1/18 23.27 33.70 18.00 18.10 3 1 -- -1.43

Actuals - EBIT

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 172.10 -- --
Annual 12/1/16 170.50 -- --
Annual 12/1/15 123.61 -- --
Quarterly 12/1/17 12.00 -- --
Quarterly 9/1/17 33.00 -- --
Quarterly 6/1/17 129.50 -- --
Quarterly 3/1/17 17.50 -- --

Reference Information - EBITDA

Last Actual (FY0): 366.50
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - EBITDA

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/20 395.00 395.00 395.00 395.00 1 1 -- --
Annual 12/1/19 356.22 375.00 332.00 357.00 5 -- -- --
Annual 12/1/18 318.02 330.00 310.00 315.50 6 -- -- --
Quarterly 3/1/18 42.73 45.00 39.80 43.40 3 -- 1 -3.55
Quarterly 6/1/18 163.57 164.30 163.00 163.40 3 -- -- 0.22
Quarterly 9/1/18 62.60 70.00 57.80 60.00 3 1 -- 7.75
Quarterly 12/1/18 47.30 52.10 43.00 46.80 3 1 -- 4.44

Actuals - EBITDA

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 366.50 -- --
Annual 12/1/16 279.10 -- --
Annual 12/1/15 233.32 -- --
Quarterly 12/1/17 60.20 -- --
Quarterly 9/1/17 76.00 -- --
Quarterly 6/1/17 173.00 -- --
Quarterly 3/1/17 57.30 -- --

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 8.78
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
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 12/1/20 10.15 10.15 10.15 10.15 1 -- -- --
Annual 12/1/19 13.34 14.24 12.44 13.34 2 1 -- 11.77
Annual 12/1/18 9.43 10.61 8.25 9.43 2 1 -- 1.96
Quarterly 3/1/18 0.68 0.68 0.68 0.68 1 -- -- --
Quarterly 6/1/18 7.36 7.41 7.30 7.36 2 -- -- --
Quarterly 9/1/18 1.97 2.19 1.75 1.97 2 -- -- --
Quarterly 12/1/18 1.39 2.00 0.78 1.39 2 -- -- --

Actuals - GAAP Earnings Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 8.78 -- --
Annual 12/1/16 6.42 -- --
Annual 12/1/15 3.71 -- --
Quarterly 12/1/17 2.48 -- --
Quarterly 9/1/17 1.08 -- --
Quarterly 6/1/17 4.81 -- --
Quarterly 3/1/17 0.44 -- --

Reference Information - Net Debt

Last Actual (FY0): 1,077.50
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - Net Debt

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/20 386.00 386.00 386.00 386.00 1 1 -- --
Annual 12/1/19 496.75 597.00 396.50 496.75 2 -- 1 --
Annual 12/1/18 691.00 796.00 602.00 675.00 3 1 2 3.18
Quarterly 3/1/18 727.00 727.00 727.00 727.00 1 -- -- --
Quarterly 6/1/18 650.10 650.10 650.10 650.10 1 -- -- --
Quarterly 9/1/18 637.10 637.10 637.10 637.10 1 -- -- --
Quarterly 12/1/18 601.80 601.80 601.80 601.80 1 -- -- --

Actuals - Net Debt

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 1,077.50 1,087.63 -0.93
Annual 12/1/16 278.30 866.40 -67.88
Annual 12/1/15 721.04 390.55 84.62
Quarterly 12/1/17 1,077.50 1,094.90 -1.59
Quarterly 9/1/17 1,066.20 1,021.60 4.37
Quarterly 6/1/17 1,029.90 836.10 23.18
Quarterly 3/1/17 913.40 918.40 -0.54

Reference Information - Net Income

Last Actual (FY0): 112.20
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - Net Income

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/19 176.90 187.10 169.00 174.60 3 2 -- 0.48
Annual 12/1/18 148.65 152.30 145.00 148.65 2 -- -- 2.46
Quarterly 3/1/18 9.70 10.00 9.40 9.70 2 -- -- -58.25
Quarterly 6/1/18 101.30 104.90 98.00 101.00 3 -- 1 -0.54
Quarterly 9/1/18 27.20 29.40 24.00 28.20 3 1 -- 12.87
Quarterly 12/1/18 15.77 26.50 9.80 11.00 3 1 -- -0.53

Actuals - Net Income

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 112.20 -- --
Annual 12/1/16 91.03 -- --
Annual 12/1/15 65.20 -- --
Quarterly 12/1/17 8.90 -- --
Quarterly 9/1/17 16.70 -- --
Quarterly 6/1/17 78.30 -- --
Quarterly 3/1/17 7.30 -- --

Reference Information - Operating Profit

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
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 -- -- -- -- -- -- -- --
Annual 12/1/19 -- -- -- -- -- -- -- --
Annual 12/1/18 -- -- -- -- -- -- -- --
Quarterly 3/1/18 -- -- -- -- -- -- -- --
Quarterly 6/1/18 -- -- -- -- -- -- -- --
Quarterly 9/1/18 -- -- -- -- -- -- -- --
Quarterly 12/1/18 -- -- -- -- -- -- -- --

Actuals - Operating Profit

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 - Return On Equity

Last Actual (FY0): 16.93
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
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 12/1/19 24.85 27.60 22.10 24.85 2 1 1 --
Annual 12/1/18 21.30 22.70 19.90 21.30 2 -- 2 --

Actuals - Return On Equity

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 16.93 -- --
Annual 12/1/16 13.98 -- --
Annual 12/1/15 9.90 -- --
Quarterly 9/1/17 2.72 -- --
Quarterly 6/1/17 12.14 -- --
Quarterly 3/1/17 1.06 -- --

Reference Information - Sales

Last Actual (FY0): 1,348.60
FY0 End Date: 12/1/17
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - Sales

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/20 1,220.00 1,220.00 1,220.00 1,220.00 1 1 -- --
Annual 12/1/19 1,100.95 1,183.00 993.00 1,113.90 4 3 -- 10.95
Annual 12/1/18 971.20 1,030.00 930.00 964.40 5 3 1 -7.48
Quarterly 3/1/18 177.80 179.00 177.10 177.30 3 1 -- 0.90
Quarterly 6/1/18 357.07 364.00 351.10 356.10 3 1 -- 1.54
Quarterly 9/1/18 221.33 244.60 206.00 213.40 3 1 -- 7.76
Quarterly 12/1/18 209.43 222.80 192.00 213.50 3 1 -- 10.07

Actuals - Sales

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 1,348.60 1,335.77 0.96
Annual 12/1/16 1,308.60 1,315.00 -0.49
Annual 12/1/15 1,212.30 1,200.07 1.02
Quarterly 12/1/17 302.40 294.50 2.68
Quarterly 9/1/17 314.80 308.67 1.99
Quarterly 6/1/17 451.90 439.33 2.86
Quarterly 3/1/17 279.50 283.23 -1.32

P/E Ratios

P/E Ratios Company Industry Ind. Relative
FY0 24.29 75.11 0.32
FY1 19.23 70.86 0.27
FY2 18.49 68.57 0.27

EPS Growth Rates

Growth Rates Company Industry Ind. Relative
FY1/FY0 47.72 56.58 0.94
FY2/FY1 26.32 17.95 1.07
FY3/FY2 26.32 17.95 1.07

Copyright Thomson Reuters Corporation