Earnings Estimates

Stock Information

Price (Prev Close): 262.00
Price - 52 Week High: 314.60
Price - 52 Week Low: 213.70
Price Date (Latest): 11/16/18
Median Price Target: 290.67
Diff from Prev Close: 28.67
% Difference: 10.94

Analyst Ratings

Mean Recommendation:

3

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 14.01 14.59 13.42 14.01 2 1 -- 2.38
Annual 12/1/19 12.70 13.62 12.20 12.29 3 1 1 2.23
Annual 12/1/18 10.33 10.49 10.17 10.33 2 -- 1 --
Quarterly 12/1/18 0.38 0.44 0.33 0.36 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 62.38 62.38 62.38 62.38 1 -- 1 --
Annual 12/1/19 48.03 48.03 48.03 48.03 1 -- 1 --
Annual 12/1/18 34.41 34.41 34.41 34.41 1 -- 1 --
Quarterly 12/1/18 23.86 23.86 23.86 23.86 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 12/1/20 295.93 324.00 274.10 289.70 3 -- -- -3.69
Annual 12/1/19 275.57 305.00 249.20 272.50 3 1 1 -0.29
Annual 12/1/18 237.90 266.00 206.00 241.70 3 1 1 6.94
Quarterly 12/1/18 16.87 26.00 10.00 14.60 3 1 1 5.53
Quarterly 3/1/19 35.00 35.00 35.00 35.00 1 -- 1 --
Quarterly 6/1/19 166.90 166.90 166.90 166.90 1 1 -- --
Quarterly 9/1/19 48.00 48.00 48.00 48.00 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 12/1/20 402.93 415.30 388.00 405.50 3 -- 1 -0.34
Annual 12/1/19 380.70 389.00 368.00 385.10 3 1 2 -1.20
Annual 12/1/18 330.67 334.00 327.00 331.00 3 1 1 0.25
Quarterly 12/1/18 44.73 47.00 42.00 45.20 3 1 -- --
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 10.15 10.15 10.15 10.15 1 -- -- --
Annual 12/1/19 12.20 12.20 12.20 12.20 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 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 12/1/20 512.40 530.20 494.60 512.40 2 -- -- --
Annual 12/1/19 703.80 747.90 659.70 703.80 2 1 -- --
Annual 12/1/18 691.55 760.70 622.40 691.55 2 1 -- --
Quarterly 12/1/18 760.70 760.70 760.70 760.70 1 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 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 12/1/20 184.75 186.10 183.40 184.75 2 -- -- --
Annual 12/1/19 168.70 172.20 166.00 167.90 3 -- 1 --
Annual 12/1/18 167.03 183.00 139.50 178.60 3 2 -- 7.00
Quarterly 12/1/18 4.93 7.00 3.30 4.50 3 1 1 -10.81
Quarterly 3/1/19 18.70 18.70 18.70 18.70 1 -- 1 --
Quarterly 6/1/19 118.10 118.10 118.10 118.10 1 -- 1 --
Quarterly 9/1/19 27.50 27.50 27.50 27.50 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 19.95 26.40 13.50 19.95 2 -- -- --
Annual 12/1/19 22.10 31.20 13.00 22.10 2 1 -- --
Annual 12/1/18 17.35 20.90 13.80 17.35 2 -- 1 --

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 1,315.48 1,373.96 1,257.00 1,315.48 2 -- -- --
Annual 12/1/19 1,225.11 1,300.33 1,181.00 1,194.00 3 2 1 1.77
Annual 12/1/18 995.39 1,006.18 989.00 991.00 3 2 1 1.40
Quarterly 12/1/18 206.06 216.18 201.00 201.00 3 2 1 2.79
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 25.36 92.36 0.27
FY1 20.62 77.97 0.26
FY2 18.71 26.49 0.71

EPS Growth Rates

Growth Rates Company Industry Ind. Relative
FY1/FY0 47.38 246.55 0.43
FY2/FY1 22.96 -55.05 2.74
FY3/FY2 22.96 -55.05 2.74

Copyright Thomson Reuters Corporation