Earnings Estimates

Stock Information

Price (Prev Close): 86.50
Price - 52 Week High: 104.87
Price - 52 Week Low: 74.58
Price Date (Latest): 3/22/19
Median Price Target: 100.00
Diff from Prev Close: 13.50
% Difference: 15.61

Analyst Ratings

Mean Recommendation:

2.33

Sell

Strong Buy

Available Measures

Reference Information -

Last Actual (FY0): 3.39
FY0 End Date: 12/1/18
Ind. Annual Div: --
Hist (5 Yr) Growth %: 31.74
Hist (5 Yr) Stability %: 115.03
Yield (%): --

Analyst Forecasts -

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/21 4.88 4.88 4.88 4.88 1 -- -- --
Annual 12/1/20 4.77 5.21 4.51 4.59 3 2 1 1.51
Annual 12/1/19 4.31 4.57 4.07 4.28 3 -- 3 -1.21
Quarterly 3/1/19 0.39 0.42 0.36 0.40 3 -- 1 -6.78
Quarterly 6/1/19 2.90 2.98 2.85 2.87 3 -- 1 1.03
Quarterly 9/1/19 0.73 0.83 0.63 0.74 3 -- 1 -0.91
Quarterly 12/1/19 0.28 0.40 0.20 0.24 3 -- 1 14.29
Long Term Growth 12.00 12.00 12.00 12.00 1 -- -- --

Actuals -

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 3.39 4.36 -22.16
Annual 12/1/17 2.34 2.35 -0.61
Annual 12/1/16 1.80 1.85 -2.67
Quarterly 12/1/18 0.20 0.14 45.16
Quarterly 9/1/18 0.35 0.49 -29.02
Quarterly 6/1/18 2.52 2.48 1.76
Quarterly 3/1/18 0.32 0.22 45.86

Reference Information - Book Value Per Share

Last Actual (FY0): 11.72
FY0 End Date: 12/1/18
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 12/1/20 20.48 20.48 20.48 20.48 1 -- 1 --
Annual 12/1/19 15.85 15.85 15.85 15.85 1 -- 1 --
Quarterly 12/1/19 17.41 17.41 17.41 17.41 1 -- -- --

Actuals - Book Value Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 11.72 -- --
Annual 12/1/17 13.86 -- --
Annual 12/1/16 13.84 -- --
Quarterly 12/1/18 11.72 -- --

Reference Information - Cash Flow Per Share

Last Actual (FY0): 4.75
FY0 End Date: 12/1/18
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 8.82 10.57 7.07 8.82 2 -- -- --
Annual 12/1/19 6.17 8.11 4.23 6.17 2 -- -- --

Actuals - Cash Flow Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 4.75 5.97 -20.44

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

Actuals - Dividend Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 0.44 -- --
Quarterly 12/1/18 1.63 -- --
Quarterly 9/1/18 -- -- --
Quarterly 6/1/18 -- -- --

Reference Information - EBIT

Last Actual (FY0): 188.80
FY0 End Date: 12/1/18
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 12/1/20 265.60 273.50 253.00 270.30 3 -- 3 --
Annual 12/1/19 247.03 255.90 242.20 243.00 3 -- 3 --
Quarterly 3/1/19 27.83 30.50 26.00 27.00 3 -- 1 --
Quarterly 6/1/19 160.30 163.60 158.00 159.30 3 -- 1 --
Quarterly 9/1/19 41.03 42.40 39.70 41.00 3 -- 1 --
Quarterly 12/1/19 17.87 19.40 16.20 18.00 3 -- 1 --

Actuals - EBIT

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 188.80 -- --
Annual 12/1/17 172.10 -- --
Annual 12/1/16 170.50 -- --
Quarterly 12/1/18 12.00 -- --
Quarterly 9/1/18 20.50 -- --
Quarterly 6/1/18 136.60 -- --
Quarterly 3/1/18 19.70 -- --

Reference Information - EBITDA

Last Actual (FY0): 328.80
FY0 End Date: 12/1/18
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 12/1/21 420.00 420.00 420.00 420.00 1 -- -- --
Annual 12/1/20 424.67 462.00 399.30 412.70 3 1 2 --
Annual 12/1/19 397.03 430.00 375.70 385.40 3 1 1 --
Quarterly 3/1/19 58.97 63.00 56.90 57.00 3 -- 1 --
Quarterly 6/1/19 198.60 210.00 190.80 195.00 3 -- 1 --
Quarterly 9/1/19 80.17 93.00 72.50 75.00 3 -- 1 --
Quarterly 12/1/19 59.17 70.00 52.00 55.50 3 -- 1 --

Actuals - EBITDA

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 328.80 -- --
Annual 12/1/17 366.50 -- --
Annual 12/1/16 279.10 -- --
Quarterly 12/1/18 43.00 -- --
Quarterly 9/1/18 62.10 -- --
Quarterly 6/1/18 174.50 -- --
Quarterly 3/1/18 49.20 -- --

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): --
FY0 End Date:
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 12/1/21 3.52 3.52 3.52 3.52 1 -- -- --
Annual 12/1/20 5.21 5.21 5.21 5.21 1 1 -- --
Annual 12/1/19 4.57 4.57 4.57 4.57 1 -- 1 --
Quarterly 3/1/19 0.36 0.36 0.36 0.36 1 -- -- --
Quarterly 6/1/19 2.98 2.98 2.98 2.98 1 -- -- --
Quarterly 9/1/19 0.83 0.83 0.83 0.83 1 -- -- --
Quarterly 12/1/19 0.40 0.40 0.40 0.40 1 -- -- --

Actuals - GAAP Earnings Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 2.93 -- --
Annual 12/1/16 2.14 -- --
Quarterly 12/1/18 0.28 -- --
Quarterly 9/1/18 1.37 -- --
Quarterly 6/1/18 2.52 -- --
Quarterly 3/1/18 4.18 -- --

Reference Information - Net Debt

Last Actual (FY0): 751.00
FY0 End Date: 12/1/18
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 12/1/21 135.00 135.00 135.00 135.00 1 -- -- --
Annual 12/1/20 767.25 841.00 693.50 767.25 2 1 -- --
Annual 12/1/19 830.65 1,249.00 412.30 830.65 2 1 -- --
Quarterly 3/1/19 1,363.10 1,363.10 1,363.10 1,363.10 1 -- -- --
Quarterly 6/1/19 1,243.40 1,243.40 1,243.40 1,243.40 1 -- -- --
Quarterly 9/1/19 1,247.80 1,247.80 1,247.80 1,247.80 1 -- -- --
Quarterly 12/1/19 830.85 1,249.40 412.30 830.85 2 1 -- --

Actuals - Net Debt

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 751.00 742.20 1.19
Annual 12/1/17 1,077.50 1,087.63 -0.93
Annual 12/1/16 278.30 866.40 -67.88
Quarterly 12/1/18 751.00 742.00 1.21
Quarterly 9/1/18 753.80 673.30 11.96
Quarterly 6/1/18 631.10 632.90 -0.28
Quarterly 3/1/18 683.90 727.00 -5.93

Reference Information - Net Income

Last Actual (FY0): 139.89
FY0 End Date: 12/1/18
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 12/1/20 194.77 212.00 184.90 187.40 3 2 1 --
Annual 12/1/19 176.03 186.00 167.00 175.10 3 -- 3 --
Quarterly 3/1/19 16.20 17.40 15.00 16.20 3 -- 1 --
Quarterly 6/1/19 118.80 122.00 116.80 117.60 3 -- 1 --
Quarterly 9/1/19 30.07 34.00 25.90 30.30 3 -- 1 --
Quarterly 12/1/19 11.27 16.00 8.00 9.80 3 -- 1 --

Actuals - Net Income

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 139.89 -- --
Annual 12/1/17 112.20 -- --
Annual 12/1/16 91.03 -- --
Quarterly 12/1/18 8.16 -- --
Quarterly 9/1/18 14.43 -- --
Quarterly 6/1/18 103.20 -- --
Quarterly 3/1/18 14.10 -- --

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 12/1/20 277.00 277.00 277.00 277.00 1 -- -- --
Annual 12/1/19 257.80 257.80 257.80 257.80 1 1 -- --

Actuals - Operating Profit

Reported EPS Mean Estimate Surprise % Change
Quarterly 6/1/18 136.60 -- --

Reference Information - Return On Equity

Last Actual (FY0): 25.12
FY0 End Date: 12/1/18
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 12/1/20 21.60 29.00 14.20 21.60 2 1 1 --
Annual 12/1/19 23.55 33.50 13.60 23.55 2 1 1 --

Actuals - Return On Equity

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 25.12 -- --
Annual 12/1/17 16.93 -- --
Annual 12/1/16 13.98 -- --

Reference Information - Sales

Last Actual (FY0): 1,009.00
FY0 End Date: 12/1/18
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 12/1/21 1,267.00 1,267.00 1,267.00 1,267.00 1 -- -- --
Annual 12/1/20 1,289.24 1,320.21 1,242.50 1,305.00 3 -- 3 --
Annual 12/1/19 1,255.38 1,290.13 1,199.00 1,277.00 3 -- 2 --
Quarterly 3/1/19 252.18 263.55 245.00 248.00 3 -- 1 --
Quarterly 6/1/19 461.53 471.00 445.00 468.60 3 -- 1 --
Quarterly 9/1/19 287.50 299.00 269.00 294.50 3 -- 1 --
Quarterly 12/1/19 254.16 263.49 240.00 259.00 3 -- 1 --

Actuals - Sales

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 1,009.00 1,008.67 0.03
Annual 12/1/17 1,348.60 1,335.77 0.96
Annual 12/1/16 1,308.60 1,315.00 -0.49
Quarterly 12/1/18 219.00 218.67 0.15
Quarterly 9/1/18 221.30 208.88 5.95
Quarterly 6/1/18 379.40 371.29 2.18
Quarterly 3/1/18 189.30 177.80 6.47

P/E Ratios

P/E Ratios Company Industry Ind. Relative
FY0 20.09 81.22 0.25
FY1 18.13 67.91 0.27
FY2 17.71 70.11 0.25

EPS Growth Rates

Growth Rates Company Industry Ind. Relative
FY1/FY0 27.04 -1.05 1.28
FY2/FY1 10.76 20.68 0.92
FY3/FY2 10.76 20.68 0.92

Copyright Thomson Reuters Corporation