Earnings Estimates

Stock Information

Price (Prev Close): 75.21
Price - 52 Week High: 82.25
Price - 52 Week Low: 56.41
Price Date (Latest): 3/21/19
Median Price Target: 85.83
Diff from Prev Close: 10.62
% Difference: 14.12

Analyst Ratings

Mean Recommendation:

2

Sell

Strong Buy

Reference Information - Earnings Per Share

Last Actual (FY0): 3.73
FY0 End Date: 12/1/18
Ind. Annual Div: 0.56
Hist (5 Yr) Growth %: 15.41
Hist (5 Yr) Stability %: 10.03
Yield (%): 0.74

Analyst Forecasts - Earnings Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/20 4.57 4.72 4.42 4.59 5 1 1 -2.06
Annual 12/1/19 4.17 4.20 4.14 4.15 5 2 3 -1.97
Quarterly 3/1/19 0.77 0.82 0.71 0.77 5 -- 2 -3.90
Quarterly 6/1/19 0.98 1.06 0.91 0.97 5 1 1 -3.36
Quarterly 9/1/19 1.14 1.18 1.11 1.13 5 1 1 5.98
Quarterly 12/1/19 1.28 1.37 1.17 1.30 5 1 1 2.11
Long Term Growth 10.00 10.00 10.00 10.00 1 -- -- --

Actuals - Earnings Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 3.73 3.79 -1.63
Annual 12/1/17 3.02 3.01 0.20
Annual 12/1/16 2.87 2.90 -1.17
Quarterly 12/1/18 1.17 1.21 -3.04
Quarterly 9/1/18 1.01 1.00 0.60
Quarterly 6/1/18 0.80 0.90 -10.61
Quarterly 3/1/18 0.77 0.76 1.13

Reference Information - Book Value Per Share

Last Actual (FY0): --
FY0 End Date:
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 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Annual 12/1/19 -- -- -- -- -- -- -- --
Quarterly 3/1/19 -- -- -- -- -- -- -- --
Quarterly 6/1/19 -- -- -- -- -- -- -- --
Quarterly 9/1/19 -- -- -- -- -- -- -- --
Quarterly 12/1/19 -- -- -- -- -- -- -- --

Actuals - Book Value Per Share

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

Actuals - Cash Flow Per Share

Reported EPS 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 - Dividend Per Share

Last Actual (FY0): 0.56
FY0 End Date: 12/1/18
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 0.70 0.70 0.70 0.70 1 -- -- --
Annual 12/1/19 0.64 0.64 0.64 0.64 1 -- -- --

Actuals - Dividend Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 0.56 -- --

Reference Information - EBIT

Last Actual (FY0): 106.59
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 12/1/20 120.65 123.40 117.10 121.05 4 -- 1 -0.85
Annual 12/1/19 108.64 110.60 106.83 108.50 3 2 1 -0.59
Quarterly 3/1/19 19.83 21.60 18.60 19.29 3 -- 1 2.71
Quarterly 6/1/19 25.70 26.60 24.90 25.60 3 -- 1 -3.51
Quarterly 9/1/19 29.69 31.00 28.88 29.20 3 -- 1 2.74
Quarterly 12/1/19 33.38 34.20 32.05 33.90 3 1 -- 3.99

Actuals - EBIT

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 106.59 -- --
Annual 12/1/17 100.19 -- --
Annual 12/1/16 97.25 -- --
Quarterly 12/1/18 35.00 -- --
Quarterly 9/1/18 27.70 -- --
Quarterly 6/1/18 23.30 -- --
Quarterly 3/1/18 20.48 -- --

Reference Information - EBITDA

Last Actual (FY0): 123.75
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 12/1/21 143.80 143.80 143.80 143.80 1 -- -- --
Annual 12/1/20 148.60 156.62 140.20 150.05 6 1 -- 1.60
Annual 12/1/19 138.12 142.08 133.49 139.54 6 2 2 0.52
Quarterly 3/1/19 27.43 29.00 26.14 27.00 5 -- 1 -2.35
Quarterly 6/1/19 32.53 35.00 29.77 32.80 5 -- 1 -4.19
Quarterly 9/1/19 36.48 38.80 33.20 36.40 5 -- 1 2.74
Quarterly 12/1/19 41.37 42.20 39.20 41.90 5 1 -- 1.66

Actuals - EBITDA

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 123.75 -- --
Annual 12/1/17 117.88 -- --
Annual 12/1/16 113.89 -- --
Quarterly 12/1/18 39.44 -- --
Quarterly 9/1/18 31.91 -- --
Quarterly 6/1/18 27.38 -- --
Quarterly 3/1/18 24.95 -- --

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 3.18
FY0 End Date: 12/1/18
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 4.24 4.42 4.10 4.22 4 -- -- -1.06
Annual 12/1/19 3.82 3.86 3.76 3.82 4 2 2 -0.85
Quarterly 3/1/19 0.69 0.74 0.61 0.70 4 1 -- -1.09
Quarterly 6/1/19 0.86 0.88 0.82 0.87 4 -- 1 -5.54
Quarterly 9/1/19 1.05 1.09 1.01 1.05 4 -- 1 1.67
Quarterly 12/1/19 1.23 1.28 1.20 1.21 4 1 -- 6.53

Actuals - GAAP Earnings Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 3.18 -- --
Annual 12/1/17 3.27 -- --
Annual 12/1/16 2.40 -- --
Quarterly 12/1/18 0.97 -- --
Quarterly 9/1/18 0.86 -- --
Quarterly 6/1/18 0.71 -- --
Quarterly 3/1/18 0.65 -- --

Reference Information - Net Debt

Last Actual (FY0): 188.73
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 12/1/20 15.95 44.90 -13.00 15.95 2 -- -- 181.50
Annual 12/1/19 98.65 124.30 73.00 98.65 2 1 -- 18.91
Quarterly 3/1/19 192.80 192.80 192.80 192.80 1 -- -- --
Quarterly 6/1/19 188.80 188.80 188.80 188.80 1 -- -- --
Quarterly 9/1/19 157.20 157.20 157.20 157.20 1 -- -- --
Quarterly 12/1/19 124.30 124.30 124.30 124.30 1 1 -- --

Actuals - Net Debt

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 188.73 153.00 23.35
Quarterly 12/1/18 188.73 164.10 15.01
Quarterly 9/1/18 226.70 178.50 27.00
Quarterly 6/1/18 237.32 211.20 12.37
Quarterly 3/1/18 212.20 195.00 8.82

Reference Information - Net Income

Last Actual (FY0): 72.12
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 86.73 90.80 79.70 89.70 3 -- -- -1.15
Annual 12/1/19 77.29 81.00 72.80 78.08 3 2 1 -0.82
Quarterly 3/1/19 13.85 15.90 11.80 13.85 2 -- -- -14.80
Quarterly 6/1/19 17.55 18.70 16.40 17.55 2 -- -- -6.55
Quarterly 9/1/19 21.20 21.30 21.10 21.20 2 -- -- -0.47
Quarterly 12/1/19 24.30 25.10 23.50 24.30 2 -- -- -3.29

Actuals - Net Income

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 72.12 -- --
Annual 12/1/17 58.12 -- --
Annual 12/1/16 55.69 -- --
Quarterly 12/1/18 22.62 -- --
Quarterly 9/1/18 19.35 -- --
Quarterly 6/1/18 15.32 -- --
Quarterly 3/1/18 14.71 -- --

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

Actuals - Operating Profit

Reported EPS 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): --
FY0 End Date:
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 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Annual 12/1/19 -- -- -- -- -- -- -- --
Quarterly 3/1/19 -- -- -- -- -- -- -- --
Quarterly 6/1/19 -- -- -- -- -- -- -- --
Quarterly 9/1/19 -- -- -- -- -- -- -- --
Quarterly 12/1/19 -- -- -- -- -- -- -- --

Actuals - Return On Equity

Reported EPS 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 - Sales

Last Actual (FY0): 1,337.97
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 1,502.70 1,502.70 1,502.70 1,502.70 1 -- -- --
Annual 12/1/20 1,527.68 1,583.00 1,491.00 1,525.60 6 3 -- 3.40
Annual 12/1/19 1,463.90 1,480.00 1,444.62 1,466.20 6 6 -- 3.01
Quarterly 3/1/19 328.54 341.60 314.89 328.40 6 2 1 -1.01
Quarterly 6/1/19 356.62 365.20 348.40 357.24 6 3 -- 0.36
Quarterly 9/1/19 368.72 374.10 360.02 370.95 6 3 -- 2.14
Quarterly 12/1/19 410.04 422.00 394.90 410.51 6 3 -- 5.74

Actuals - Sales

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 1,337.97 1,314.17 1.81
Annual 12/1/17 1,229.16 1,214.86 1.18
Annual 12/1/16 1,185.10 1,191.67 -0.55
Quarterly 12/1/18 377.91 354.42 6.63
Quarterly 9/1/18 332.97 332.24 0.22
Quarterly 6/1/18 324.32 315.90 2.66
Quarterly 3/1/18 302.78 305.01 -0.73

Reference Information - Earnings Per Share (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - Earnings Per Share (Parent)

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

Actuals - Earnings Per Share (Parent)

Reported EPS 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 - Net Income (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - Net Income (Parent)

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

Actuals - Net Income (Parent)

Reported EPS 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 - Operating Profit (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - Operating Profit (Parent)

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

Actuals - Operating Profit (Parent)

Reported EPS 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 - Sales (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Hist (5 Yr) Stability %: --
Yield (%): --

Analyst Forecasts - Sales (Parent)

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

Actuals - Sales (Parent)

Reported EPS 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 -- -- --

P/E Ratios

P/E Ratios Company Industry Ind. Relative
FY0 18.04 66.34 0.27
FY1 16.47 50.28 0.33
FY2 -- -- --

EPS Growth Rates

Growth Rates Company Industry Ind. Relative
FY1/FY0 11.74 -67.42 3.43
FY2/FY1 9.55 18.37 0.93
FY3/FY2 9.55 18.37 0.93

Copyright Thomson Reuters Corporation