Mean estimates

Stock Information

Price (Prev Close): 233.91
Price - 52 Week High: 247.59
Price - 52 Week Low: 165.69
Price Date (Latest): 2/21/20
Median Price Target: 262.16
Diff from Prev Close: 28.25
% Difference: 12.08

Analyst Ratings

Mean Recommendation:

2.22

Sell

Strong Buy

Available Measures

Reference Information - Earnings Per Share

Last Actual (FY0): 5.57
FY0 End Date: 12/1/19
Ind. Annual Div: --
Hist (5 Yr) Growth %: 5.76
Yield (%): --

Analyst Forecasts - 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 7.80 8.19 7.19 7.78 8 5 -- 2.67
Annual 12/1/21 7.01 7.35 6.80 6.96 19 16 -- 1.51
Annual 12/1/20 6.25 6.39 5.81 6.27 21 19 -- 1.43
Quarterly 3/1/20 1.54 1.58 1.51 1.55 19 13 1 3.12
Quarterly 6/1/20 1.58 1.66 1.53 1.58 18 10 -- 1.24
Quarterly 9/1/20 1.53 1.62 1.47 1.52 18 10 3 0.98
Quarterly 12/1/20 1.63 1.69 1.53 1.64 18 8 3 0.66
Long Term Growth 13.10 13.69 12.00 13.62 3 -- -- 0.00

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 5.57 5.60 -0.55
Annual 12/1/18 4.70 4.70 0.11
Annual 12/1/17 3.80 3.77 0.91
Quarterly 12/1/19 1.46 1.49 -1.72
Quarterly 9/1/19 1.41 1.22 15.66
Quarterly 6/1/19 1.38 1.33 3.83
Quarterly 3/1/19 1.32 1.22 7.82

Reference Information - Book Value Per Share

Last Actual (FY0): 19.90
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 12/1/22 51.02 51.02 51.02 51.02 1 -- -- --
Annual 12/1/21 29.09 41.79 19.51 25.98 5 3 2 1.08
Annual 12/1/20 23.88 33.66 15.51 22.67 5 3 2 1.74

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 19.90 19.09 4.23
Annual 12/1/18 15.02 16.19 -7.21
Annual 12/1/17 14.15 13.05 8.43

Reference Information - Cash Flow Per Share

Last Actual (FY0): 5.56
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 12/1/22 8.64 8.64 8.64 8.64 1 -- -- --
Annual 12/1/21 7.35 7.80 6.50 7.55 4 -- 2 -3.93
Annual 12/1/20 6.87 6.98 6.65 6.94 5 3 2 0.41
Quarterly 3/1/20 1.44 1.44 1.44 1.44 1 1 -- 0.70
Quarterly 6/1/20 1.83 1.83 1.83 1.83 1 1 -- 4.57
Quarterly 9/1/20 1.72 1.72 1.72 1.72 1 1 -- 4.88
Quarterly 12/1/20 1.98 1.98 1.98 1.98 1 -- -- --

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 5.56 5.68 -2.20
Annual 12/1/18 4.34 4.55 -4.52
Annual 12/1/17 4.63 3.79 22.16
Quarterly 12/1/19 1.88 1.73 8.42
Quarterly 9/1/19 2.06 1.45 42.23
Quarterly 6/1/19 1.61 1.55 3.65
Quarterly 3/1/19 0.01 1.12 -99.10

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 12/1/22 -- -- -- -- 2 -- -- --
Annual 12/1/21 -- -- -- -- 5 -- -- 0.00
Annual 12/1/20 -- -- -- -- 5 -- -- 0.00
Quarterly 3/1/20 -- -- -- -- 1 -- -- 0.00
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 -- -- --
Annual 12/1/18 -- -- --
Annual 12/1/17 -- -- --
Quarterly 12/1/19 -- -- --
Quarterly 9/1/19 -- -- --
Quarterly 6/1/19 -- -- --
Quarterly 3/1/19 -- -- --

Reference Information - EBIT

Last Actual (FY0): 1,316.40
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 1,874.10 1,941.46 1,720.59 1,891.00 8 5 -- 1.26
Annual 12/1/21 1,696.68 1,766.70 1,652.42 1,695.00 16 13 -- 1.65
Annual 12/1/20 1,502.84 1,533.67 1,398.00 1,508.00 19 17 -- 1.71
Quarterly 3/1/20 369.65 379.99 355.50 370.95 12 7 -- 2.40
Quarterly 6/1/20 379.52 397.00 370.60 378.60 12 7 -- 1.93
Quarterly 9/1/20 363.92 374.30 333.30 366.50 12 6 1 1.05
Quarterly 12/1/20 390.59 403.80 372.30 391.55 12 3 3 0.00

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual 12/1/19 1,316.40 1,312.98 0.26
Annual 12/1/18 1,153.70 1,151.72 0.17
Annual 12/1/17 1,021.80 1,021.05 0.07
Quarterly 12/1/19 348.40 358.76 -2.89
Quarterly 9/1/19 328.10 298.29 9.99
Quarterly 6/1/19 329.90 322.66 2.24
Quarterly 3/1/19 310.00 300.94 3.01

Reference Information - EBITDA

Last Actual (FY0): 1,401.10
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 1,967.47 2,052.00 1,761.42 2,028.22 4 2 -- -2.04
Annual 12/1/21 1,798.38 1,903.67 1,656.30 1,805.01 10 7 -- 1.94
Annual 12/1/20 1,605.26 1,687.96 1,521.00 1,606.60 13 11 -- 1.34
Quarterly 3/1/20 398.66 410.00 379.00 401.30 8 4 -- 3.00
Quarterly 6/1/20 409.91 424.00 394.00 408.40 8 4 -- 1.62
Quarterly 9/1/20 388.79 408.00 357.00 392.80 8 3 1 2.76
Quarterly 12/1/20 418.23 437.21 398.40 417.00 8 1 2 0.83

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual 12/1/19 1,401.10 1,413.46 -0.87
Annual 12/1/18 1,231.10 1,233.52 -0.20
Annual 12/1/17 1,103.00 1,099.37 0.33
Quarterly 12/1/19 370.70 383.47 -3.33
Quarterly 9/1/19 349.90 321.39 8.87
Quarterly 6/1/19 350.40 342.77 2.23
Quarterly 3/1/19 330.10 323.61 2.00

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 4.93
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 7.99 8.19 7.79 7.99 2 1 -- 6.25
Annual 12/1/21 6.62 6.92 5.82 6.82 5 2 -- 0.88
Annual 12/1/20 5.81 6.24 5.40 5.78 6 6 -- 1.78
Quarterly 3/1/20 1.46 1.55 1.31 1.49 4 2 -- 2.10
Quarterly 6/1/20 1.52 1.59 1.40 1.55 4 3 -- 3.10
Quarterly 9/1/20 1.43 1.52 1.36 1.43 4 3 -- 3.80
Quarterly 12/1/20 1.56 1.64 1.50 1.55 4 -- 1 1.80

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 4.93 5.00 -1.48
Annual 12/1/18 3.38 4.53 -25.39
Annual 12/1/17 2.88 3.62 -20.52
Quarterly 12/1/19 1.32 1.40 -5.98
Quarterly 9/1/19 1.30 1.24 5.18
Quarterly 6/1/19 1.14 1.34 -14.69
Quarterly 3/1/19 1.18 1.23 -4.18

Reference Information - Net Debt

Last Actual (FY0): -922.50
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 -4,440.21 -3,648.43 -5,232.00 -4,440.21 2 1 -- 19.61
Annual 12/1/21 -2,148.88 -1,077.86 -3,464.00 -2,197.85 6 2 3 3.22
Annual 12/1/20 -1,319.07 -679.56 -1,938.00 -1,204.00 7 3 3 4.11
Quarterly 3/1/20 -819.00 -819.00 -819.00 -819.00 1 -- -- --
Quarterly 6/1/20 -1,169.00 -1,169.00 -1,169.00 -1,169.00 1 -- -- --
Quarterly 9/1/20 -1,590.00 -1,590.00 -1,590.00 -1,590.00 1 -- -- --
Quarterly 12/1/20 -1,938.00 -1,938.00 -1,938.00 -1,938.00 1 -- -- --

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual 12/1/19 -922.50 -746.87 -23.51
Annual 12/1/18 -362.70 -273.25 -32.74
Annual 12/1/17 -301.10 -330.41 8.87
Quarterly 12/1/19 -922.50 -800.39 -15.26
Quarterly 9/1/19 -762.70 -372.83 -104.57
Quarterly 6/1/19 -340.20 -310.62 -9.52
Quarterly 3/1/19 -369.10 -233.65 -57.97

Reference Information - Net Income

Last Actual (FY0): 1,182.90
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 1,641.85 1,748.88 1,503.88 1,650.00 7 5 -- 1.18
Annual 12/1/21 1,472.20 1,572.30 1,245.00 1,472.80 17 12 1 0.45
Annual 12/1/20 1,316.50 1,357.70 1,191.00 1,329.71 20 17 -- 1.03
Quarterly 3/1/20 322.95 334.00 280.00 327.00 13 6 -- 1.04
Quarterly 6/1/20 331.40 353.10 298.00 329.90 13 6 -- 0.84
Quarterly 9/1/20 319.33 344.30 288.30 324.00 13 5 1 0.36
Quarterly 12/1/20 343.77 359.80 320.00 344.70 13 3 2 0.04

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual 12/1/19 1,182.90 1,184.03 -0.10
Annual 12/1/18 1,004.34 1,004.03 0.03
Annual 12/1/17 819.70 812.13 0.93
Quarterly 12/1/19 309.60 312.99 -1.08
Quarterly 9/1/19 299.20 258.78 15.62
Quarterly 6/1/19 293.60 281.43 4.33
Quarterly 3/1/19 280.50 260.91 7.51

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): 32.46
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 12/1/22 17.65 17.65 17.65 17.65 1 -- -- --
Annual 12/1/21 25.57 30.95 18.97 24.30 5 -- -- 0.59
Annual 12/1/20 27.70 31.08 20.90 28.21 8 -- -- -0.51

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual 12/1/19 32.46 31.16 1.30
Annual 12/1/18 28.30 30.05 -1.75
Annual 12/1/17 29.20 26.97 2.24

Reference Information - Sales

Last Actual (FY0): 4,348.00
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 5,862.77 6,138.15 5,533.97 5,943.00 7 5 -- 0.81
Annual 12/1/21 5,335.23 5,485.74 5,169.80 5,320.14 20 17 -- 1.82
Annual 12/1/20 4,868.24 4,953.58 4,820.00 4,857.12 22 20 -- 1.70
Quarterly 3/1/20 1,173.16 1,193.00 1,109.00 1,177.90 18 10 -- 2.62
Quarterly 6/1/20 1,222.20 1,247.00 1,192.30 1,225.00 17 9 1 1.45
Quarterly 9/1/20 1,192.46 1,223.73 1,137.50 1,198.00 17 8 2 0.60
Quarterly 12/1/20 1,267.30 1,317.00 1,210.00 1,266.10 17 8 1 1.35

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual 12/1/19 4,348.00 4,316.13 0.74
Annual 12/1/18 3,813.30 3,805.98 0.19
Annual 12/1/17 3,435.30 3,392.48 1.26
Quarterly 12/1/19 1,714.10 1,143.23 49.94
Quarterly 9/1/19 1,094.00 1,038.01 5.39
Quarterly 6/1/19 1,086.90 1,044.65 4.04
Quarterly 3/1/19 993.00 990.38 0.26

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 42.00 37.40 33.37

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 11.66 12.09 11.27

Copyright Thomson Reuters Corporation