Estimates

Available Measures

Reference Information - Earnings Per Share

Last Actual (FY0): 1.79
FY0 End Date: 12/1/18
Ind. Annual Div: 0.72
Hist (5 Yr) Growth %: 27.65
Yield (%): 1.53

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 2.34 2.35 2.33 2.34 2 -- -- --
Annual 12/1/20 2.13 2.15 2.09 2.15 4 -- -- --
Annual 12/1/19 1.95 1.96 1.93 1.95 4 -- -- --
Quarterly 3/1/20 0.50 0.51 0.49 0.50 3 -- -- --
Quarterly 6/1/20 0.51 0.52 0.50 0.51 3 -- -- --
Quarterly 9/1/19 0.38 0.40 0.35 0.39 4 -- -- --
Quarterly 12/1/19 0.63 0.64 0.62 0.63 4 -- -- --
Long Term Growth 10.72 12.00 9.45 10.72 2 -- -- 0.00

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 1.79 1.81 -1.35
Annual 12/1/17 1.55 1.51 2.77
Annual 12/1/16 1.29 1.24 4.24
Quarterly 6/1/19 0.47 0.47 -0.11
Quarterly 3/1/19 0.47 0.41 13.87
Quarterly 12/1/18 0.54 0.56 -2.79
Quarterly 9/1/18 0.35 0.36 -2.10

Reference Information - Book Value Per Share

Last Actual (FY0): 9.05
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 9.29 9.29 9.29 9.29 1 -- -- --
Annual 12/1/20 9.05 9.05 9.05 9.05 1 -- -- 5.94
Annual 12/1/19 9.17 9.17 9.17 9.17 1 -- -- --

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 9.05 7.48 20.99
Annual 12/1/17 7.55 5.92 27.48
Annual 12/1/16 5.77 5.79 -0.28

Reference Information - Cash Flow Per Share

Last Actual (FY0): 3.29
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 3.73 3.73 3.73 3.73 1 -- -- --
Annual 12/1/20 3.43 3.44 3.42 3.43 2 -- -- --
Annual 12/1/19 3.16 3.26 3.07 3.16 2 -- -- --
Quarterly 3/1/20 0.74 1.11 0.37 0.74 2 -- -- --
Quarterly 6/1/20 0.64 0.71 0.56 0.64 2 -- -- --
Quarterly 9/1/19 0.74 0.85 0.63 0.74 2 -- -- --
Quarterly 12/1/19 0.47 1.00 0.00 0.40 3 -- -- --

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 3.29 3.28 0.30
Annual 12/1/17 2.61 2.71 -3.83
Annual 12/1/16 2.36 2.66 -11.14
Quarterly 6/1/19 0.60 0.55 10.09
Quarterly 3/1/19 0.99 1.07 -7.48
Quarterly 12/1/18 0.88 0.89 -1.12
Quarterly 9/1/18 0.74 0.94 -21.28

Reference Information - Dividend Per Share

Last Actual (FY0): 0.68
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 0.80 0.80 0.80 0.80 1 -- -- --
Annual 12/1/20 0.73 0.76 0.72 0.72 3 -- -- --
Annual 12/1/19 0.72 0.72 0.72 0.72 3 -- -- --
Quarterly 9/1/19 0.18 0.18 0.18 0.18 1 -- -- --
Quarterly 12/1/19 0.18 0.18 0.18 0.18 1 -- -- --

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 0.68 0.68 --
Annual 12/1/17 0.58 0.58 --
Annual 12/1/16 0.51 0.49 4.08
Quarterly 6/1/19 0.18 0.18 --
Quarterly 3/1/19 0.18 0.18 --
Quarterly 12/1/18 0.17 0.17 --
Quarterly 9/1/18 0.17 0.17 --

Reference Information - EBIT

Last Actual (FY0): 614.73
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 12/1/21 747.12 752.43 740.53 748.40 3 -- -- --
Annual 12/1/20 700.25 710.80 688.20 700.99 4 -- -- --
Annual 12/1/19 658.80 659.99 656.60 659.80 3 -- -- --
Quarterly 3/1/20 168.28 171.50 165.06 168.28 2 -- -- --
Quarterly 6/1/20 170.95 171.00 170.90 170.95 2 -- -- --
Quarterly 9/1/19 140.29 143.96 134.90 142.00 3 -- -- --
Quarterly 12/1/19 201.25 204.40 198.54 200.80 3 -- -- --

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual 12/1/18 614.73 626.63 -1.90
Annual 12/1/17 586.80 581.36 0.94
Annual 12/1/16 584.31 546.08 7.00
Quarterly 6/1/19 167.91 161.73 3.82
Quarterly 3/1/19 156.88 150.43 4.29
Quarterly 12/1/18 172.09 183.83 -6.38
Quarterly 9/1/18 124.33 131.60 -5.52

Reference Information - EBITDA

Last Actual (FY0): 863.21
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 12/1/21 994.37 994.37 994.37 994.37 1 -- -- --
Annual 12/1/20 1,001.03 1,099.78 947.60 955.70 3 1 -- 5.20
Annual 12/1/19 958.13 1,056.39 900.99 917.00 3 1 -- 5.45
Quarterly 3/1/20 246.86 263.68 230.03 246.86 2 1 -- 8.13
Quarterly 6/1/20 250.30 269.62 230.97 250.30 2 1 -- 8.01
Quarterly 9/1/19 214.01 242.58 199.50 199.95 3 1 -- 6.14
Quarterly 12/1/19 278.54 300.66 262.46 272.50 3 1 -- 4.65

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual 12/1/18 863.21 886.15 -2.59
Annual 12/1/17 767.59 831.30 -7.66
Annual 12/1/16 829.24 784.68 5.68
Quarterly 6/1/19 205.02 223.98 -8.46
Quarterly 3/1/19 201.07 209.87 -4.19
Quarterly 12/1/18 235.40 254.11 -7.36
Quarterly 9/1/18 187.98 196.12 -4.15

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 2.39
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 2.34 2.35 2.33 2.34 2 -- -- --
Annual 12/1/20 2.86 4.29 2.15 2.15 3 1 -- 34.11
Annual 12/1/19 2.81 3.67 1.95 2.81 2 2 -- 50.54
Quarterly 3/1/20 0.75 0.98 0.51 0.75 2 1 -- 49.00
Quarterly 6/1/20 0.77 1.03 0.51 0.77 2 1 -- 49.51
Quarterly 9/1/19 0.59 0.79 0.39 0.59 2 1 -- 47.50
Quarterly 12/1/19 0.94 1.24 0.63 0.94 2 1 -- 46.86

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 2.39 1.91 25.46
Annual 12/1/17 2.84 2.01 41.12
Annual 12/1/16 0.90 1.13 -20.56
Quarterly 6/1/19 0.39 0.47 -17.61
Quarterly 3/1/19 0.43 0.42 3.20
Quarterly 12/1/18 1.04 0.56 87.39
Quarterly 9/1/18 0.37 0.37 1.37

Reference Information - Net Debt

Last Actual (FY0): 3,403.23
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 3,520.72 3,520.72 3,520.72 3,520.72 1 -- -- --
Annual 12/1/20 3,496.25 3,496.25 3,496.25 3,496.25 1 -- -- --
Annual 12/1/19 3,400.08 3,400.08 3,400.08 3,400.08 1 -- -- --

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual 12/1/18 3,403.23 3,307.66 2.89
Annual 12/1/17 3,142.61 3,126.61 0.51
Annual 12/1/16 3,091.60 3,057.95 1.10

Reference Information - Net Income

Last Actual (FY0): 335.20
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 12/1/21 421.43 421.97 420.90 421.43 2 -- -- --
Annual 12/1/20 388.27 393.00 380.70 389.69 4 -- -- --
Annual 12/1/19 360.34 361.91 357.50 360.98 4 -- -- --
Quarterly 3/1/20 91.14 93.60 88.68 91.14 2 -- -- --
Quarterly 6/1/20 93.50 93.60 93.40 93.50 2 -- -- --
Quarterly 9/1/19 70.16 73.18 65.70 71.60 3 -- -- --
Quarterly 12/1/19 115.72 117.80 113.96 115.40 3 -- -- --

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual 12/1/18 335.20 338.81 -1.07
Annual 12/1/17 298.50 307.15 -2.82
Annual 12/1/16 253.10 242.31 4.45
Quarterly 6/1/19 87.10 86.28 0.95
Quarterly 3/1/19 86.70 77.51 11.86
Quarterly 12/1/18 99.60 103.29 -3.57
Quarterly 9/1/18 64.30 65.44 -1.74

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

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): 21.97
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 25.45 25.45 25.45 25.45 1 -- -- --
Annual 12/1/20 23.40 23.40 23.40 23.40 1 -- -- --
Annual 12/1/19 20.87 21.68 19.60 21.33 3 -- -- --

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual 12/1/18 21.97 23.27 -1.30
Annual 12/1/17 23.86 27.26 -3.40
Annual 12/1/16 22.22 20.66 1.56

Reference Information - Sales

Last Actual (FY0): 3,190.17
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 3,431.82 3,440.00 3,423.65 3,431.82 2 -- -- --
Annual 12/1/20 3,354.13 3,396.38 3,334.00 3,343.07 4 -- -- --
Annual 12/1/19 3,260.41 3,276.65 3,252.00 3,256.49 4 -- -- --
Quarterly 3/1/20 821.48 823.48 819.06 821.90 3 -- -- --
Quarterly 6/1/20 834.32 842.98 826.40 833.58 3 -- -- --
Quarterly 9/1/19 790.05 805.44 783.20 785.77 4 -- -- --
Quarterly 12/1/19 859.59 866.00 855.20 858.58 4 -- -- --

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual 12/1/18 3,190.17 3,213.37 -0.72
Annual 12/1/17 3,095.03 3,098.30 -0.11
Annual 12/1/16 3,031.14 3,017.68 0.45
Quarterly 6/1/19 812.57 811.01 0.19
Quarterly 3/1/19 798.21 791.85 0.80
Quarterly 12/1/18 820.81 844.06 -2.75
Quarterly 9/1/18 778.80 762.60 2.12

Copyright Thomson Reuters Corporation