Mean estimates

Stock Information

Price (Prev Close): 238.58
Price - 52 Week High: 247.59
Price - 52 Week Low: 156.50
Price Date (Latest): 1/17/20
Median Price Target: 250.74
Diff from Prev Close: 12.16
% Difference: 5.10

Analyst Ratings

Mean Recommendation:

2.18

Sell

Strong Buy

Available Measures

Reference Information - Earnings Per Share

Last Actual (FY0): 4.70
FY0 End Date: 12/1/18
Ind. Annual Div: --
Hist (5 Yr) Growth %: 15.11
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 12/1/21 6.89 7.30 6.43 6.89 19 1 -- 0.10
Annual 12/1/20 6.16 6.31 5.56 6.18 22 1 -- 0.04
Annual 12/1/19 5.60 5.65 5.55 5.60 22 -- -- 0.02
Quarterly 3/1/20 1.50 1.56 1.40 1.51 14 -- -- --
Quarterly 6/1/20 1.55 1.63 1.51 1.54 14 -- -- --
Quarterly 9/1/20 1.51 1.61 1.41 1.52 14 -- -- --
Quarterly 12/1/19 1.48 1.53 1.45 1.48 20 -- 1 0.01
Long Term Growth 12.52 14.59 11.00 12.24 4 -- -- 0.00

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 4.70 4.70 0.11
Annual 12/1/17 3.80 3.77 0.91
Annual 12/1/16 2.89 2.86 0.97
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
Quarterly 12/1/18 1.17 1.17 -0.04

Reference Information - Book Value Per Share

Last Actual (FY0): 15.02
FY0 End Date: 12/1/18
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 12/1/21 28.78 41.83 17.99 25.85 5 -- -- --
Annual 12/1/20 23.47 33.78 13.60 22.64 5 -- -- --
Annual 12/1/19 19.11 26.66 10.16 19.96 5 -- -- --
Quarterly 12/1/19 18.71 18.71 18.71 18.71 1 -- -- --

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 15.02 16.19 -7.21
Annual 12/1/17 14.15 13.05 8.43
Annual 12/1/16 12.26 12.74 -3.78
Quarterly 9/1/19 18.34 17.34 5.78
Quarterly 6/1/19 16.80 16.64 0.94
Quarterly 3/1/19 16.60 16.32 1.71
Quarterly 12/1/18 15.02 12.48 20.39

Reference Information - Cash Flow Per Share

Last Actual (FY0): 4.34
FY0 End Date: 12/1/18
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 12/1/21 7.65 7.80 7.55 7.61 3 -- -- --
Annual 12/1/20 6.84 7.02 6.59 6.82 5 -- -- --
Annual 12/1/19 5.67 6.05 5.32 5.71 5 -- -- --
Quarterly 3/1/20 1.43 1.43 1.43 1.43 1 -- -- --
Quarterly 6/1/20 1.75 1.75 1.75 1.75 1 -- -- --
Quarterly 9/1/20 1.64 1.64 1.64 1.64 1 -- -- --
Quarterly 12/1/19 1.73 1.82 1.62 1.76 3 -- -- --

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 4.34 4.55 -4.52
Annual 12/1/17 4.63 3.79 22.16
Annual 12/1/16 3.23 2.97 8.90
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
Quarterly 12/1/18 1.38 1.46 -5.15

Reference Information - Dividend Per Share

Last Actual (FY0): --
FY0 End Date: 12/1/18
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 12/1/21 -- -- -- -- 3 -- -- 0.00
Annual 12/1/20 -- -- -- -- 5 -- -- 0.00
Annual 12/1/19 -- -- -- -- 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 12/1/19 -- -- -- -- 2 -- -- 0.00

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 -- -- --
Annual 12/1/17 -- -- --
Annual 12/1/16 -- -- --
Quarterly 9/1/19 -- -- --
Quarterly 6/1/19 -- -- --
Quarterly 3/1/19 -- -- --
Quarterly 12/1/18 -- -- --

Reference Information - EBIT

Last Actual (FY0): 1,153.70
FY0 End Date: 12/1/18
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 12/1/21 1,654.82 1,727.20 1,510.00 1,663.59 17 -- -- --
Annual 12/1/20 1,468.35 1,512.15 1,336.00 1,481.00 21 -- -- -0.04
Annual 12/1/19 1,311.28 1,339.70 1,200.00 1,325.10 21 -- -- -0.05
Quarterly 3/1/20 361.00 374.21 352.60 359.75 8 -- -- --
Quarterly 6/1/20 372.35 379.90 364.50 372.40 8 -- -- --
Quarterly 9/1/20 360.13 372.40 333.30 365.95 8 -- -- --
Quarterly 12/1/19 357.08 371.60 338.00 358.86 14 -- -- 0.00

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual 12/1/18 1,153.70 1,151.72 0.17
Annual 12/1/17 1,021.80 1,021.05 0.07
Annual 12/1/16 825.90 816.51 1.15
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
Quarterly 12/1/18 296.60 294.71 0.64

Reference Information - EBITDA

Last Actual (FY0): 1,231.10
FY0 End Date: 12/1/18
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 12/1/21 1,764.07 1,877.38 1,656.30 1,772.35 9 1 -- 0.28
Annual 12/1/20 1,584.03 1,657.04 1,456.00 1,594.00 13 1 -- 0.30
Annual 12/1/19 1,408.97 1,469.00 1,335.00 1,417.00 13 1 -- 0.25
Quarterly 3/1/20 387.04 404.20 377.00 379.00 5 -- -- --
Quarterly 6/1/20 403.38 413.00 394.00 405.60 5 -- -- --
Quarterly 9/1/20 378.36 406.00 356.00 379.29 5 -- -- --
Quarterly 12/1/19 380.59 394.00 361.00 386.00 9 -- -- --

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual 12/1/18 1,231.10 1,233.52 -0.20
Annual 12/1/17 1,103.00 1,099.37 0.33
Annual 12/1/16 889.60 898.98 -1.04
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
Quarterly 12/1/18 316.50 315.58 0.29

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 3.38
FY0 End Date: 12/1/18
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 12/1/21 6.50 6.87 5.82 6.65 6 -- -- -2.05
Annual 12/1/20 5.73 6.17 5.16 5.69 8 -- -- -0.40
Annual 12/1/19 5.00 5.60 4.55 5.02 7 -- -- 0.12
Quarterly 3/1/20 1.44 1.53 1.31 1.45 5 -- -- -2.27
Quarterly 6/1/20 1.50 1.53 1.39 1.53 5 -- -- -1.77
Quarterly 9/1/20 1.39 1.41 1.36 1.39 5 -- -- -0.29
Quarterly 12/1/19 1.41 1.50 1.32 1.41 6 -- -- 0.19

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 3.38 4.53 -25.39
Annual 12/1/17 2.88 3.62 -20.52
Annual 12/1/16 2.61 2.69 -3.10
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
Quarterly 12/1/18 0.03 1.16 -97.41

Reference Information - Net Debt

Last Actual (FY0): -362.70
FY0 End Date: 12/1/18
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 12/1/21 -2,220.41 -1,319.96 -3,790.00 -2,166.45 6 -- -- --
Annual 12/1/20 -1,375.65 -826.95 -2,293.00 -1,284.44 7 -- -- --
Annual 12/1/19 -719.54 -430.00 -958.03 -651.78 7 -- -- --
Quarterly 12/1/19 -800.39 -651.78 -949.00 -800.39 2 -- -- --

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual 12/1/18 -362.70 -273.25 -32.74
Annual 12/1/17 -301.10 -330.41 8.87
Annual 12/1/16 -448.80 -708.79 36.68
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
Quarterly 12/1/18 -362.70 -196.48 -84.60

Reference Information - Net Income

Last Actual (FY0): 1,004.34
FY0 End Date: 12/1/18
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 12/1/21 1,457.97 1,537.20 1,352.10 1,459.60 15 -- -- --
Annual 12/1/20 1,298.51 1,340.20 1,168.00 1,311.70 20 -- -- 0.00
Annual 12/1/19 1,180.92 1,198.50 1,119.00 1,186.60 20 -- -- -0.01
Quarterly 3/1/20 319.64 326.50 307.90 321.45 8 -- -- --
Quarterly 6/1/20 328.66 345.00 320.60 326.02 8 -- -- --
Quarterly 9/1/20 318.18 342.40 288.30 322.10 8 -- -- --
Quarterly 12/1/19 311.54 325.10 292.70 312.95 14 -- -- 0.01

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual 12/1/18 1,004.34 1,004.03 0.03
Annual 12/1/17 819.70 812.13 0.93
Annual 12/1/16 630.00 625.17 0.77
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
Quarterly 12/1/18 248.60 249.68 -0.43

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 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Annual 12/1/19 -- -- -- -- -- -- -- --
Quarterly 9/1/20 -- -- -- -- -- -- -- --
Quarterly 6/1/20 -- -- -- -- -- -- -- --
Quarterly 3/1/20 -- -- -- -- -- -- -- --
Quarterly 12/1/19 -- -- -- -- -- -- -- --

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): 28.30
FY0 End Date: 12/1/18
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 12/1/21 25.42 31.69 18.71 24.10 5 -- -- --
Annual 12/1/20 27.85 33.30 20.50 27.20 7 -- -- --
Annual 12/1/19 31.13 35.30 23.82 32.82 8 -- -- --
Quarterly 12/1/19 35.96 35.96 35.96 35.96 1 -- -- --

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual 12/1/18 28.30 30.05 -1.75
Annual 12/1/17 29.20 26.97 2.24
Annual 12/1/16 24.60 22.42 2.18
Quarterly 9/1/19 32.72 29.90 2.82
Quarterly 6/1/19 33.81 34.02 -0.21
Quarterly 3/1/19 34.06 31.61 2.45
Quarterly 12/1/18 30.59 30.62 -0.03

Reference Information - Sales

Last Actual (FY0): 3,813.30
FY0 End Date: 12/1/18
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 12/1/21 5,244.03 5,372.87 4,909.00 5,270.30 20 1 -- 0.07
Annual 12/1/20 4,785.11 4,903.00 4,687.00 4,785.46 23 -- -- 0.13
Annual 12/1/19 4,315.17 4,346.20 4,232.00 4,320.00 23 1 -- 0.06
Quarterly 3/1/20 1,143.18 1,169.20 1,109.00 1,144.30 12 -- -- 0.09
Quarterly 6/1/20 1,204.78 1,226.70 1,180.00 1,203.50 12 -- -- 0.16
Quarterly 9/1/20 1,185.30 1,206.00 1,137.50 1,185.80 12 -- -- 0.16
Quarterly 12/1/19 1,142.07 1,172.20 1,094.20 1,147.20 20 -- 1 0.03

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual 12/1/18 3,813.30 3,805.98 0.19
Annual 12/1/17 3,435.30 3,392.48 1.26
Annual 12/1/16 2,963.70 2,955.07 0.29
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
Quarterly 12/1/18 982.70 976.00 0.69

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 50.76 42.60 38.72

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 19.28 10.04 11.86

Copyright Thomson Reuters Corporation