Earnings Estimates

EPS Growth Rates

Growth Rates Company Industry Ind. Relative
FY1/FY0 9.77 11.23 0.99
FY2/FY1 9.91 15.98 0.95
FY3/FY2 -- 15.91 --

Stock Information

Price (Prev Close): 167.24
Price - 52 Week High: 181.73
Price - 52 Week Low: 145.17
Price Date (Latest): 5/3/17
Median Price Target: 196.50
Diff from Prev Close: 29.26
% Difference: 17.50

Analyst Ratings

Mean Recommendation:

1.89

Sell

Strong Buy

P/E Ratios

P/E Ratios Company Industry Ind. Relative
FY0 18.48 20.50 0.90
FY1 16.83 18.43 0.91
FY2 15.32 15.89 0.96

Measures

Reference Information - Earnings Per Share

Last Actual (FY0): 9.20
FY0 End Date: 12/1/16
Ind. Annual Div: 2.84
Hist (5 Yr) Growth %: 15.40
Hist (5 Yr) Stability %: 3.27
Yield (%): 1.67

Analyst Forecasts - Earnings Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual -- -- -- -- -- -- -- --
Annual 12/1/18 11.10 11.45 10.50 11.15 9 6 -- 0.79
Annual 12/1/17 10.10 10.30 9.85 10.09 10 6 1 0.45
Quarterly 6/1/17 2.56 2.59 2.49 2.57 8 6 -- 0.74
Quarterly 9/1/17 2.45 2.53 2.40 2.45 8 4 3 0.41
Quarterly 12/1/17 2.68 2.74 2.57 2.69 8 2 4 -0.92
Quarterly 3/1/18 2.62 2.71 2.49 2.64 4 3 -- 1.68
Long Term Growth 15.00 15.00 15.00 15.00 1 -- 1 --

Actuals - Earnings Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 9.20 9.14 0.62
Quarterly 6/1/16 2.36 2.23 5.83
Quarterly 9/1/16 2.22 2.15 3.05
Quarterly 12/1/16 2.47 2.41 2.31
Quarterly 3/1/17 2.39 2.36 1.46
Annual 12/1/15 8.10 8.05 0.62
Annual 12/1/14 7.14 6.96 2.65

Reference Information - Book Value Per Share

Last Actual (FY0): 45.11
FY0 End Date: 12/1/16
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 -- -- -- -- -- -- -- -8.98
Annual 12/1/18 59.17 59.17 59.17 59.17 1 -- 2 -8.98
Annual 12/1/17 53.06 53.79 52.33 53.06 2 -- 2 -4.47
Quarterly 6/1/17 -- -- -- -- -- -- -- --
Quarterly 9/1/17 -- -- -- -- -- -- -- --
Quarterly 12/1/17 -- -- -- -- -- -- -- --
Quarterly 3/1/18 -- -- -- -- -- -- -- --

Actuals - Book Value Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 45.11 -- --
Quarterly 6/1/16 -- -- --
Quarterly 9/1/16 -- -- --
Quarterly 12/1/16 -- -- --
Quarterly 3/1/17 -- -- --
Annual 12/1/15 41.55 -- --
Annual 12/1/14 38.00 -- --

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 -- -- -- -- -- -- -- --
Annual 12/1/18 -- -- -- -- -- -- -- --
Annual 12/1/17 -- -- -- -- -- -- -- --
Quarterly 6/1/17 -- -- -- -- -- -- -- --
Quarterly 9/1/17 -- -- -- -- -- -- -- --
Quarterly 12/1/17 -- -- -- -- -- -- -- --
Quarterly 3/1/18 -- -- -- -- -- -- -- --

Actuals - Cash Flow Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 -- -- --
Quarterly 6/1/16 -- -- --
Quarterly 9/1/16 -- -- --
Quarterly 12/1/16 -- -- --
Quarterly 3/1/17 -- -- --
Annual 12/1/15 -- -- --
Annual 12/1/14 -- -- --

Reference Information - Dividend Per Share

Last Actual (FY0): 2.54
FY0 End Date: 12/1/16
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 -- -- -- -- -- -- -- -5.72
Annual 12/1/18 3.24 3.52 2.85 3.36 3 -- -- -5.72
Annual 12/1/17 3.18 3.93 2.69 2.92 3 1 -- 2.25
Quarterly 6/1/17 0.80 0.88 0.71 0.80 2 -- -- --
Quarterly 9/1/17 0.88 1.05 0.71 0.88 2 -- -- --
Quarterly 12/1/17 1.03 1.26 0.79 1.03 2 -- -- --
Quarterly 3/1/18 -- -- -- -- -- -- -- --

Actuals - Dividend Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 2.54 -- --
Quarterly 6/1/16 0.61 -- --
Quarterly 9/1/16 0.61 -- --
Quarterly 12/1/16 0.71 -- --
Quarterly 3/1/17 0.71 -- --
Annual 12/1/15 2.20 -- --
Annual 12/1/14 1.85 -- --

Reference Information - EBIT

Last Actual (FY0): 854.20
FY0 End Date: 12/1/16
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 1,011.00 1,011.00 1,011.00 1,011.00 1 1 -- 0.84
Annual 12/1/18 976.01 1,026.00 741.00 1,011.48 8 2 2 0.84
Annual 12/1/17 905.54 953.00 703.00 933.55 8 5 2 4.28
Quarterly 6/1/17 235.52 241.00 231.70 235.50 7 4 2 0.46
Quarterly 9/1/17 227.30 232.80 222.40 228.10 7 4 1 0.31
Quarterly 12/1/17 247.20 251.30 239.30 249.00 7 2 4 -0.98
Quarterly 3/1/18 226.47 248.29 181.90 237.85 4 1 1 3.02

Actuals - EBIT

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 854.20 -- --
Quarterly 6/1/16 215.90 -- --
Quarterly 9/1/16 208.20 -- --
Quarterly 12/1/16 227.70 -- --
Quarterly 3/1/17 222.00 -- --
Annual 12/1/15 764.80 -- --
Annual 12/1/14 684.70 -- --

Reference Information - EBITDA

Last Actual (FY0): 939.80
FY0 End Date: 12/1/16
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 1,112.00 1,112.00 1,112.00 1,112.00 1 1 -- 0.14
Annual 12/1/18 1,095.00 1,134.00 1,025.20 1,106.49 5 2 1 0.14
Annual 12/1/17 1,021.71 1,028.80 1,015.20 1,022.14 5 5 1 0.12
Quarterly 6/1/17 258.20 259.30 256.79 258.50 3 2 -- 0.21
Quarterly 9/1/17 252.88 256.60 250.94 251.10 3 2 -- 0.50
Quarterly 12/1/17 269.67 272.00 267.70 269.32 3 -- 2 -1.56
Quarterly 3/1/18 266.86 270.52 263.20 266.86 2 1 -- 0.54

Actuals - EBITDA

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 939.80 -- --
Quarterly 6/1/16 237.60 -- --
Quarterly 9/1/16 229.40 -- --
Quarterly 12/1/16 249.40 -- --
Quarterly 3/1/17 245.10 -- --
Annual 12/1/15 847.30 -- --
Annual 12/1/14 764.20 -- --

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 9.20
FY0 End Date: 12/1/16
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 -- -- -- -- -- -- -- --
Annual 12/1/18 11.10 11.45 10.50 11.15 9 6 -- 7.80
Annual 12/1/17 10.10 10.30 9.85 10.09 10 6 1 0.62
Quarterly 6/1/17 2.56 2.59 2.49 2.57 8 6 -- 0.97
Quarterly 9/1/17 2.45 2.53 2.40 2.45 8 4 3 0.70
Quarterly 12/1/17 2.68 2.74 2.57 2.69 8 2 4 -0.92
Quarterly 3/1/18 2.62 2.71 2.49 2.64 4 3 -- 1.68

Actuals - GAAP Earnings Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 9.20 -- --
Quarterly 6/1/16 -- -- --
Quarterly 9/1/16 -- -- --
Quarterly 12/1/16 -- -- --
Quarterly 3/1/17 -- -- --
Annual 12/1/15 8.10 -- --
Annual 12/1/14 7.14 -- --

Reference Information - Net Debt

Last Actual (FY0): 932.60
FY0 End Date: 12/1/16
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 -- -- -- -- -- -- -- --
Annual 12/1/18 70.58 90.00 37.15 84.60 3 -- 2 -50.41
Annual 12/1/17 74.96 89.60 62.90 72.37 3 -- 1 -71.28
Quarterly 6/1/17 -- -- -- -- -- -- -- --
Quarterly 9/1/17 -- -- -- -- -- -- -- --
Quarterly 12/1/17 -- -- -- -- -- -- -- --
Quarterly 3/1/18 -- -- -- -- -- -- -- --

Actuals - Net Debt

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 932.60 432.62 115.57
Quarterly 6/1/16 769.70 900.00 -14.48
Quarterly 9/1/16 -- -- --
Quarterly 12/1/16 -- -- --
Quarterly 3/1/17 -- -- --
Annual 12/1/15 787.30 589.08 33.65
Annual 12/1/14 786.40 630.24 33.65

Reference Information - Net Income

Last Actual (FY0): 546.40
FY0 End Date: 12/1/16
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 647.00 647.00 647.00 647.00 1 1 -- -0.23
Annual 12/1/18 653.72 667.70 619.30 658.00 9 5 1 -0.23
Annual 12/1/17 592.64 612.00 533.70 597.50 10 7 1 1.12
Quarterly 6/1/17 151.72 154.00 148.00 152.11 8 5 -- 0.68
Quarterly 9/1/17 145.38 150.20 142.90 145.00 8 3 2 0.41
Quarterly 12/1/17 159.15 162.60 153.00 159.60 8 3 3 -0.40
Quarterly 3/1/18 155.47 160.26 147.00 157.30 4 2 -- 0.86

Actuals - Net Income

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 546.40 -- --
Quarterly 6/1/16 140.10 -- --
Quarterly 9/1/16 131.70 -- --
Quarterly 12/1/16 146.30 -- --
Quarterly 3/1/17 141.60 -- --
Annual 12/1/15 478.70 -- --
Annual 12/1/14 421.90 -- --

Reference Information - Operating Profit

Last Actual (FY0): --
FY0 End Date: 12/1/16
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 -- -- -- -- -- -- -- -1.03
Annual 12/1/18 801.91 801.91 801.91 801.91 1 -- 1 -1.03
Annual 12/1/17 720.65 720.65 720.65 720.65 1 -- 1 -14.06
Quarterly 6/1/17 68.52 68.52 68.52 68.52 1 -- 1 -0.60
Quarterly 9/1/17 70.32 70.32 70.32 70.32 1 -- 1 -0.59
Quarterly 12/1/17 72.07 72.07 72.07 72.07 1 -- 1 -1.09
Quarterly 3/1/18 74.59 74.59 74.59 74.59 1 -- 1 -0.58

Actuals - Operating Profit

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 -- -- --
Quarterly 6/1/16 -- -- --
Quarterly 9/1/16 -- -- --
Quarterly 12/1/16 -- -- --
Quarterly 3/1/17 -- -- --
Annual 12/1/15 -- -- --
Annual 12/1/14 -- -- --

Reference Information - Return On Equity

Last Actual (FY0): 21.73
FY0 End Date: 12/1/16
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 -- -- -- -- -- -- -- --
Annual 12/1/18 21.70 21.70 21.70 -- 1 -- -- --
Annual 12/1/17 21.67 22.40 21.10 21.40 3 2 -- 4.50
Quarterly 6/1/17 -- -- -- -- -- -- -- --
Quarterly 9/1/17 -- -- -- -- -- -- -- --
Quarterly 12/1/17 -- -- -- -- -- -- -- --
Quarterly 3/1/18 -- -- -- -- -- -- -- --

Actuals - Return On Equity

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 21.73 -- --
Quarterly 6/1/16 -- -- --
Quarterly 9/1/16 -- -- --
Quarterly 12/1/16 -- -- --
Quarterly 3/1/17 -- -- --
Annual 12/1/15 18.71 -- --
Annual 12/1/14 19.53 -- --

Reference Information - Sales

Last Actual (FY0): 3,430.00
FY0 End Date: 12/1/16
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 4,044.00 4,044.00 4,044.00 4,044.00 1 1 -- -1.51
Annual 12/1/18 3,710.49 3,833.00 3,057.00 3,797.50 9 4 2 -1.51
Annual 12/1/17 3,628.12 3,657.00 3,578.50 3,627.30 9 6 2 0.23
Quarterly 6/1/17 916.25 928.00 898.90 916.45 8 6 1 0.26
Quarterly 9/1/17 883.64 898.40 861.00 885.50 8 4 1 0.10
Quarterly 12/1/17 937.45 963.50 921.60 937.30 8 3 4 -0.13
Quarterly 3/1/18 931.65 941.40 921.30 931.95 4 2 1 0.43

Actuals - Sales

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 3,430.00 3,424.43 0.16
Quarterly 6/1/16 872.30 876.67 -0.50
Quarterly 9/1/16 834.10 847.83 -1.62
Quarterly 12/1/16 889.80 875.12 1.68
Quarterly 3/1/17 887.10 878.85 0.94
Annual 12/1/15 3,352.80 3,388.27 -1.05
Annual 12/1/14 3,277.70 3,266.86 0.33

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 -- -- -- -- -- -- -- --
Annual 12/1/18 -- -- -- -- -- -- -- --
Annual 12/1/17 -- -- -- -- -- -- -- --
Quarterly 6/1/17 -- -- -- -- -- -- -- --
Quarterly 9/1/17 -- -- -- -- -- -- -- --
Quarterly 12/1/17 -- -- -- -- -- -- -- --
Quarterly 3/1/18 -- -- -- -- -- -- -- --
Long Term Growth -- -- -- -- -- -- -- --

Actuals - Earnings Per Share (Parent)

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 -- -- --
Quarterly 6/1/16 -- -- --
Quarterly 9/1/16 -- -- --
Quarterly 12/1/16 -- -- --
Quarterly 3/1/17 -- -- --
Annual 12/1/15 -- -- --
Annual 12/1/14 -- -- --

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 -- -- -- -- -- -- -- --
Annual 12/1/18 -- -- -- -- -- -- -- --
Annual 12/1/17 -- -- -- -- -- -- -- --
Quarterly 6/1/17 -- -- -- -- -- -- -- --
Quarterly 9/1/17 -- -- -- -- -- -- -- --
Quarterly 12/1/17 -- -- -- -- -- -- -- --
Quarterly 3/1/18 -- -- -- -- -- -- -- --

Actuals - Net Income (Parent)

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 -- -- --
Quarterly 6/1/16 -- -- --
Quarterly 9/1/16 -- -- --
Quarterly 12/1/16 -- -- --
Quarterly 3/1/17 -- -- --
Annual 12/1/15 -- -- --
Annual 12/1/14 -- -- --

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 -- -- -- -- -- -- -- --
Annual 12/1/18 -- -- -- -- -- -- -- --
Annual 12/1/17 -- -- -- -- -- -- -- --
Quarterly 6/1/17 -- -- -- -- -- -- -- --
Quarterly 9/1/17 -- -- -- -- -- -- -- --
Quarterly 12/1/17 -- -- -- -- -- -- -- --
Quarterly 3/1/18 -- -- -- -- -- -- -- --

Actuals - Operating Profit (Parent)

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 -- -- --
Quarterly 6/1/16 -- -- --
Quarterly 9/1/16 -- -- --
Quarterly 12/1/16 -- -- --
Quarterly 3/1/17 -- -- --
Annual 12/1/15 -- -- --
Annual 12/1/14 -- -- --

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 -- -- -- -- -- -- -- --
Annual 12/1/18 -- -- -- -- -- -- -- --
Annual 12/1/17 -- -- -- -- -- -- -- --
Quarterly 6/1/17 -- -- -- -- -- -- -- --
Quarterly 9/1/17 -- -- -- -- -- -- -- --
Quarterly 12/1/17 -- -- -- -- -- -- -- --
Quarterly 3/1/18 -- -- -- -- -- -- -- --

Actuals - Sales (Parent)

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 -- -- --
Quarterly 6/1/16 -- -- --
Quarterly 9/1/16 -- -- --
Quarterly 12/1/16 -- -- --
Quarterly 3/1/17 -- -- --
Annual 12/1/15 -- -- --
Annual 12/1/14 -- -- --