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 2.35 2.35 2.35 2.35 1 -- -- --
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 0.49 3 -- -- --
Quarterly 6/1/19 0.47 0.48 0.44 0.48 4 -- -- --
Quarterly 9/1/19 0.39 0.40 0.38 0.39 4 -- -- --
Quarterly 12/1/19 0.62 0.64 0.61 0.62 4 -- -- --
Long Term Growth 9.45 9.45 9.45 9.45 1 -- -- 0.00

Actuals - Earnings Per Share

Reported EPS 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 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
Quarterly 6/1/18 0.44 0.43 2.80

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 9.49 9.49 9.49 9.49 1 -- -- --
Annual 12/1/20 8.62 9.22 8.03 8.62 2 -- -- --
Annual 12/1/19 9.34 9.34 9.34 9.34 1 -- -- --

Actuals - Book Value Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 9.05 -- --
Annual 12/1/17 7.55 -- --
Annual 12/1/16 5.77 -- --

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 3.75 3.75 3.75 3.75 1 -- -- --
Annual 12/1/20 3.12 3.47 2.44 3.45 3 -- -- --
Annual 12/1/19 2.90 3.28 2.25 3.16 3 -- -- --
Quarterly 3/1/20 0.76 1.14 0.37 0.76 2 -- -- --
Quarterly 6/1/19 0.55 0.63 0.46 0.55 2 -- -- --
Quarterly 9/1/19 0.70 0.77 0.63 0.70 2 -- -- --
Quarterly 12/1/19 0.64 0.88 0.40 0.64 2 -- -- --

Actuals - Cash Flow Per Share

Reported EPS 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 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
Quarterly 6/1/18 0.56 0.50 12.00

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 6/1/19 0.18 0.18 0.18 0.18 1 -- -- --
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 EPS Mean Estimate Surprise % Change
Annual 12/1/18 0.68 -- --
Annual 12/1/17 0.58 -- --
Annual 12/1/16 0.51 -- --
Quarterly 3/1/19 0.18 -- --
Quarterly 12/1/18 0.17 -- --
Quarterly 9/1/18 0.17 -- --
Quarterly 6/1/18 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 12/1/21 749.12 754.28 743.96 749.12 2 -- -- --
Annual 12/1/20 703.61 710.50 695.40 704.28 4 -- -- --
Annual 12/1/19 661.93 664.99 658.60 662.07 4 -- -- --
Quarterly 3/1/20 168.58 171.60 165.56 168.58 2 -- -- --
Quarterly 6/1/19 161.73 164.50 157.00 163.70 3 -- -- --
Quarterly 9/1/19 142.22 144.46 140.50 141.70 3 -- -- --
Quarterly 12/1/19 199.92 203.00 195.96 200.80 3 -- -- --

Actuals - EBIT

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 614.73 -- --
Annual 12/1/17 586.80 -- --
Annual 12/1/16 584.31 -- --
Quarterly 3/1/19 156.88 -- --
Quarterly 12/1/18 172.09 -- --
Quarterly 9/1/18 124.33 -- --
Quarterly 6/1/18 155.09 -- --

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 12/1/21 999.77 999.77 999.77 999.77 1 -- -- --
Annual 12/1/20 963.53 988.50 951.57 957.02 4 -- -- --
Annual 12/1/19 918.23 937.90 907.38 913.83 4 -- -- --
Quarterly 3/1/20 229.44 234.40 226.56 227.36 3 -- -- --
Quarterly 6/1/19 226.03 232.20 221.50 225.22 4 -- -- --
Quarterly 9/1/19 205.97 207.80 203.91 206.08 4 -- -- --
Quarterly 12/1/19 267.39 277.30 260.80 265.73 4 -- -- --

Actuals - EBITDA

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 863.21 -- --
Annual 12/1/17 767.59 -- --
Annual 12/1/16 829.24 -- --
Quarterly 3/1/19 201.07 -- --
Quarterly 12/1/18 235.40 -- --
Quarterly 9/1/18 187.98 -- --
Quarterly 6/1/18 217.71 -- --

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 2.35 2.35 2.35 2.35 1 -- -- --
Annual 12/1/20 2.13 2.15 2.09 2.15 4 -- -- --
Annual 12/1/19 1.93 1.96 1.91 1.93 4 -- -- --
Quarterly 3/1/20 0.50 0.51 0.49 0.50 2 -- -- --
Quarterly 6/1/19 0.47 0.48 0.46 0.48 3 -- -- --
Quarterly 9/1/19 0.40 0.41 0.38 0.40 3 -- -- --
Quarterly 12/1/19 0.63 0.66 0.61 0.63 3 -- -- --

Actuals - GAAP Earnings Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 2.39 -- --
Annual 12/1/17 2.84 -- --
Annual 12/1/16 0.90 -- --
Quarterly 3/1/19 0.43 -- --
Quarterly 12/1/18 1.04 -- --
Quarterly 9/1/18 0.37 -- --
Quarterly 6/1/18 0.55 -- --

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 3,483.62 3,483.62 3,483.62 3,483.62 1 -- -- --
Annual 12/1/20 3,460.61 3,460.61 3,460.61 3,460.61 1 -- -- --
Annual 12/1/19 3,368.36 3,368.36 3,368.36 3,368.36 1 -- -- --

Actuals - Net Debt

Reported EPS 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 12/1/21 420.45 420.45 420.45 420.45 1 -- -- --
Annual 12/1/20 386.46 393.60 376.60 387.83 4 -- -- --
Annual 12/1/19 359.77 361.96 355.50 360.82 4 -- -- --
Quarterly 3/1/20 91.24 93.80 88.68 91.24 2 -- -- --
Quarterly 6/1/19 86.28 88.40 82.10 88.33 3 -- -- --
Quarterly 9/1/19 71.49 73.16 70.50 70.80 3 -- -- --
Quarterly 12/1/19 114.61 116.30 111.63 115.90 3 -- -- --

Actuals - Net Income

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 335.20 -- --
Annual 12/1/17 298.50 -- --
Annual 12/1/16 253.10 -- --
Quarterly 3/1/19 86.70 -- --
Quarterly 12/1/18 99.60 -- --
Quarterly 9/1/18 64.30 -- --
Quarterly 6/1/18 82.40 -- --

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

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): 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 24.92 24.92 24.92 24.92 1 -- -- --
Annual 12/1/20 22.96 22.96 22.96 22.96 1 -- -- --
Annual 12/1/19 21.51 21.53 21.49 21.51 2 -- -- --

Actuals - Return On Equity

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 21.97 -- --
Annual 12/1/17 23.86 -- --
Annual 12/1/16 22.22 -- --

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 3,434.42 3,434.42 3,434.42 3,434.42 1 -- -- --
Annual 12/1/20 3,355.36 3,400.42 3,327.00 3,347.01 4 -- -- --
Annual 12/1/19 3,263.78 3,280.53 3,252.00 3,261.30 4 -- -- --
Quarterly 3/1/20 822.26 823.48 821.41 821.90 3 -- -- --
Quarterly 6/1/19 811.01 818.50 800.60 812.46 4 -- -- --
Quarterly 9/1/19 792.20 805.44 785.20 789.09 4 -- -- --
Quarterly 12/1/19 859.78 868.00 855.07 858.02 4 -- -- --

Actuals - Sales

Reported EPS 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 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
Quarterly 6/1/18 796.09 789.04 0.89

Copyright Thomson Reuters Corporation