Earnings Estimates

Stock Information

Price (Prev Close): 267.14
Price - 52 Week High: 314.60
Price - 52 Week Low: 223.73
Price Date (Latest): 1/22/19
Median Price Target: 298.00
Diff from Prev Close: 30.86
% Difference: 11.55

Analyst Ratings

Mean Recommendation:

2.33

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 %: 35.63
Hist (5 Yr) Stability %: 118.40
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 14.35 15.03 13.42 14.59 3 -- -- -0.90
Annual 12/1/19 13.24 13.80 12.29 13.62 3 2 1 -1.16
Annual 12/1/18 13.04 13.04 13.04 13.04 1 -- -- --
Quarterly 12/1/18 0.40 0.53 0.24 0.43 3 -- 1 --
Quarterly 3/1/19 1.38 1.38 1.38 1.38 1 -- 1 --
Quarterly 6/1/19 8.89 8.89 8.89 8.89 1 1 -- --
Quarterly 9/1/19 2.49 2.49 2.49 2.49 1 1 -- --
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 9/1/18 1.05 1.48 -29.02
Quarterly 6/1/18 7.56 7.43 1.76
Quarterly 3/1/18 0.97 0.67 45.86
Quarterly 12/1/17 0.57 0.56 2.70

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 12/1/20 67.29 67.29 67.29 67.29 1 1 -- --
Annual 12/1/19 52.24 52.24 52.24 52.24 1 1 -- --
Annual 12/1/18 37.61 37.61 37.61 37.61 1 -- 1 --
Quarterly 12/1/18 37.61 37.61 37.61 37.61 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 26.17 26.17 26.17 26.17 1 -- -- --
Annual 12/1/19 25.47 25.47 25.47 25.47 1 -- 1 --
Annual 12/1/18 17.82 17.82 17.82 17.82 1 -- 1 --

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 12/1/20 -- -- -- -- 1 -- -- --
Annual 12/1/19 -- -- -- -- 1 -- -- --
Annual 12/1/18 -- -- -- -- 1 -- -- --
Quarterly 12/1/18 -- -- -- -- 2 -- -- --
Quarterly 3/1/19 -- -- -- -- 1 -- -- --
Quarterly 6/1/19 -- -- -- -- 1 -- -- --
Quarterly 9/1/19 -- -- -- -- 1 -- -- --

Actuals - Dividend Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 1.32 -- --
Annual 12/1/15 -- -- --
Quarterly 9/1/18 -- -- --
Quarterly 6/1/18 -- -- --

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 12/1/20 291.90 324.00 274.10 277.60 3 -- 1 -5.12
Annual 12/1/19 272.43 305.00 249.20 263.10 3 1 2 -1.44
Annual 12/1/18 232.73 266.00 190.50 241.70 3 -- 1 --
Quarterly 12/1/18 16.57 26.00 10.00 13.70 3 -- 1 --
Quarterly 3/1/19 30.60 30.60 30.60 30.60 1 -- 1 --
Quarterly 6/1/19 164.40 164.40 164.40 164.40 1 -- 1 --
Quarterly 9/1/19 45.60 45.60 45.60 45.60 1 -- 1 --

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 9/1/18 20.50 -- --
Quarterly 6/1/18 136.60 -- --
Quarterly 3/1/18 19.70 -- --
Quarterly 12/1/17 12.00 -- --

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 12/1/20 404.37 419.60 388.00 405.50 3 1 -- --
Annual 12/1/19 379.50 385.40 368.00 385.10 3 -- 1 --
Annual 12/1/18 329.43 331.00 328.00 329.30 3 2 1 0.38
Quarterly 12/1/18 42.73 45.10 41.10 42.00 3 -- 2 --
Quarterly 3/1/19 57.30 57.30 57.30 57.30 1 -- 1 --
Quarterly 6/1/19 195.10 195.10 195.10 195.10 1 -- 1 --
Quarterly 9/1/19 75.60 75.60 75.60 75.60 1 -- 1 --

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 9/1/18 62.10 -- --
Quarterly 6/1/18 174.50 -- --
Quarterly 3/1/18 49.20 -- --
Quarterly 12/1/17 60.20 -- --

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 15.03 15.03 15.03 15.03 1 -- -- --
Annual 12/1/19 13.80 13.80 13.80 13.80 1 -- -- --
Annual 12/1/18 11.25 11.25 11.25 11.25 1 -- -- --
Quarterly 12/1/18 0.53 0.53 0.53 0.53 1 -- -- --
Quarterly 3/1/19 0.18 0.18 0.18 0.18 1 -- -- --
Quarterly 6/1/19 7.91 7.91 7.91 7.91 1 -- -- --
Quarterly 9/1/19 2.26 2.26 2.26 2.26 1 -- -- --

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 9/1/18 4.12 -- --
Quarterly 6/1/18 7.55 -- --
Quarterly 3/1/18 12.55 -- --
Quarterly 12/1/17 2.48 -- --

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 12/1/20 611.85 693.50 530.20 611.85 2 1 -- --
Annual 12/1/19 580.10 747.90 412.30 580.10 2 1 -- --
Annual 12/1/18 742.55 760.70 724.40 742.55 2 1 -- --
Quarterly 12/1/18 742.55 760.70 724.40 742.55 2 -- -- --

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 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
Quarterly 12/1/17 1,077.50 1,094.90 -1.59

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 12/1/20 194.80 206.00 183.40 195.00 3 -- -- -0.64
Annual 12/1/19 180.20 189.00 167.90 183.70 3 2 1 -1.04
Annual 12/1/18 180.80 183.00 178.60 180.80 2 2 -- 14.09
Quarterly 12/1/18 5.40 7.00 3.30 5.90 3 2 1 -1.23
Quarterly 3/1/19 18.70 18.70 18.70 18.70 1 -- 1 --
Quarterly 6/1/19 119.80 119.80 119.80 119.80 1 1 -- --
Quarterly 9/1/19 33.60 33.60 33.60 33.60 1 1 -- --

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 9/1/18 14.43 -- --
Quarterly 6/1/18 103.20 -- --
Quarterly 3/1/18 14.10 -- --
Quarterly 12/1/17 8.90 -- --

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 -- --
Annual 12/1/18 193.10 193.10 193.10 193.10 1 -- 1 --
Quarterly 12/1/18 16.30 16.30 16.30 16.30 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): 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 12/1/20 20.50 26.40 14.60 20.50 2 1 -- 2.68
Annual 12/1/19 22.65 31.20 14.10 22.65 2 2 -- 2.43
Annual 12/1/18 19.45 20.90 18.00 19.45 2 1 1 10.80

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 -- --

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 1,302.71 1,336.32 1,257.00 1,314.80 3 -- -- -0.98
Annual 12/1/19 1,251.88 1,300.33 1,194.00 1,261.30 3 2 1 3.87
Annual 12/1/18 1,003.33 1,015.50 989.00 1,005.50 3 2 1 2.18
Quarterly 12/1/18 214.00 225.50 201.00 215.50 3 -- 1 --
Quarterly 3/1/19 267.42 267.42 267.42 267.42 1 -- 1 --
Quarterly 6/1/19 469.19 469.19 469.19 469.19 1 -- 1 --
Quarterly 9/1/19 300.00 300.00 300.00 300.00 1 -- 1 --

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 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
Quarterly 12/1/17 302.40 294.50 2.68

P/E Ratios

P/E Ratios Company Industry Ind. Relative
FY0 20.18 68.78 0.29
FY1 18.62 49.96 0.37
FY2 18.23 102.52 0.18

EPS Growth Rates

Growth Rates Company Industry Ind. Relative
FY1/FY0 1.51 -51.58 2.10
FY2/FY1 8.39 24.95 0.87
FY3/FY2 8.39 24.95 0.87

Copyright Thomson Reuters Corporation