Earnings Estimates

EPS Growth Rates

Growth Rates Company Industry Ind. Relative
FY1/FY0 9.50 19.72 0.91
FY2/FY1 10.67 15.64 0.96
FY3/FY2 7.90 13.66 0.95

Stock Information

Price (Prev Close): 148.97
Price - 52 Week High: 181.73
Price - 52 Week Low: 140.83
Price Date (Latest): 9/13/17
Median Price Target: 192.00
Diff from Prev Close: 43.03
% Difference: 28.89

Analyst Ratings

Mean Recommendation:

1.89

Sell

Strong Buy

P/E Ratios

P/E Ratios Company Industry Ind. Relative
FY0 15.96 20.62 0.77
FY1 14.57 17.31 0.84
FY2 13.17 14.95 0.88

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 %: 15.23
Hist (5 Yr) Stability %: 3.18
Yield (%): 1.93

Analyst Forecasts - Earnings Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/19 12.03 12.15 11.91 12.03 2 -- -- 1.01
Annual 12/1/18 11.15 12.72 10.20 11.00 9 -- 3 -0.97
Annual 12/1/17 10.07 10.20 9.80 10.11 8 -- 3 -0.56
Quarterly 9/1/17 2.43 2.50 2.34 2.44 9 -- 3 -0.86
Quarterly 12/1/17 2.66 2.73 2.48 2.69 9 -- 3 -1.12
Quarterly 3/1/18 2.62 2.69 2.55 2.62 6 -- -- -0.11
Quarterly 6/1/18 2.81 2.87 2.73 2.81 6 -- -- -0.07
Long Term Growth 15.00 15.00 15.00 15.00 1 -- -- --

Actuals - Earnings Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 9.20 9.14 0.62
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
Quarterly 6/1/17 2.60 2.55 1.96
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 12/1/19 -- -- -- -- -- -- -- --
Annual 12/1/18 59.35 59.35 59.35 59.35 1 -- -- --
Annual 12/1/17 53.65 54.90 52.40 53.65 2 -- -- --
Quarterly 9/1/17 -- -- -- -- -- -- -- --
Quarterly 12/1/17 -- -- -- -- -- -- -- --
Quarterly 3/1/18 -- -- -- -- -- -- -- --
Quarterly 6/1/18 -- -- -- -- -- -- -- --

Actuals - Book Value Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 45.11 -- --
Quarterly 9/1/16 -- -- --
Quarterly 12/1/16 -- -- --
Quarterly 3/1/17 -- -- --
Quarterly 6/1/17 -- -- --
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 12/1/19 -- -- -- -- -- -- -- --
Annual 12/1/18 -- -- -- -- -- -- -- --
Annual 12/1/17 -- -- -- -- -- -- -- --
Quarterly 9/1/17 -- -- -- -- -- -- -- --
Quarterly 12/1/17 -- -- -- -- -- -- -- --
Quarterly 3/1/18 -- -- -- -- -- -- -- --
Quarterly 6/1/18 -- -- -- -- -- -- -- --

Actuals - Cash Flow Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 -- -- --
Quarterly 9/1/16 -- -- --
Quarterly 12/1/16 -- -- --
Quarterly 3/1/17 -- -- --
Quarterly 6/1/17 -- -- --
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 12/1/19 4.11 4.11 4.11 4.11 1 -- -- 36.25
Annual 12/1/18 3.73 4.72 3.12 3.36 3 2 -- 36.25
Annual 12/1/17 3.26 3.93 2.92 2.94 3 -- -- --
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 0.88 0.88 0.88 0.88 1 -- -- --
Quarterly 6/1/18 1.05 1.05 1.05 1.05 1 -- -- --

Actuals - Dividend Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 2.54 -- --
Quarterly 9/1/16 0.61 -- --
Quarterly 12/1/16 0.71 -- --
Quarterly 3/1/17 0.71 -- --
Quarterly 6/1/17 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 12/1/19 1,092.67 1,104.00 1,081.34 1,092.67 2 1 -- -0.91
Annual 12/1/18 972.61 1,025.60 741.00 1,007.50 9 1 2 -0.91
Annual 12/1/17 930.27 939.22 907.00 934.40 8 -- 2 -0.90
Quarterly 9/1/17 225.39 231.00 218.00 225.15 8 -- 2 -0.84
Quarterly 12/1/17 244.50 252.50 229.00 246.70 8 -- 2 -1.43
Quarterly 3/1/18 242.72 246.79 238.60 242.75 4 -- -- 6.66
Quarterly 6/1/18 258.34 264.00 253.80 257.79 4 -- -- 6.54

Actuals - EBIT

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 854.20 -- --
Quarterly 9/1/16 208.20 -- --
Quarterly 12/1/16 227.70 -- --
Quarterly 3/1/17 222.00 -- --
Quarterly 6/1/17 238.30 -- --
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 12/1/19 1,151.34 1,177.68 1,125.00 1,151.34 2 -- 1 -0.04
Annual 12/1/18 1,086.97 1,118.00 1,025.60 1,096.80 5 -- 1 -0.04
Annual 12/1/17 1,024.41 1,029.93 1,020.20 1,023.75 4 -- 1 --
Quarterly 9/1/17 249.27 251.91 246.70 249.20 3 -- 1 -0.82
Quarterly 12/1/17 267.01 271.81 264.40 264.80 3 -- 1 -0.92
Quarterly 3/1/18 268.48 269.47 267.50 268.48 2 -- -- 0.81
Quarterly 6/1/18 281.63 284.80 278.46 281.63 2 -- -- 0.70

Actuals - EBITDA

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 939.80 -- --
Quarterly 9/1/16 229.40 -- --
Quarterly 12/1/16 249.40 -- --
Quarterly 3/1/17 245.10 -- --
Quarterly 6/1/17 261.10 -- --
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 12/1/19 12.03 12.15 11.91 12.03 2 -- -- 1.01
Annual 12/1/18 11.14 12.72 10.20 11.03 10 -- 3 -0.87
Annual 12/1/17 10.07 10.20 9.80 10.08 9 -- 3 -0.49
Quarterly 9/1/17 2.43 2.50 2.34 2.44 9 -- 2 -0.73
Quarterly 12/1/17 2.66 2.73 2.48 2.69 9 -- 3 -1.12
Quarterly 3/1/18 2.62 2.69 2.55 2.62 6 -- -- -0.11
Quarterly 6/1/18 2.81 2.87 2.73 2.81 6 -- -- -0.07

Actuals - GAAP Earnings Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 9.20 -- --
Quarterly 9/1/16 -- -- --
Quarterly 12/1/16 -- -- --
Quarterly 3/1/17 -- -- --
Quarterly 6/1/17 -- -- --
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 12/1/19 -- -- -- -- -- -- -- --
Annual 12/1/18 438.59 853.00 101.70 361.07 3 1 -- 140.82
Annual 12/1/17 846.23 899.00 793.47 846.23 2 1 -- 91.53
Quarterly 9/1/17 -- -- -- -- -- -- -- --
Quarterly 12/1/17 -- -- -- -- -- -- -- --
Quarterly 3/1/18 -- -- -- -- -- -- -- --
Quarterly 6/1/18 -- -- -- -- -- -- -- --

Actuals - Net Debt

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 932.60 432.62 115.57
Quarterly 9/1/16 -- -- --
Quarterly 12/1/16 -- -- --
Quarterly 3/1/17 -- -- --
Quarterly 6/1/17 988.40 -- --
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 12/1/19 697.75 702.50 693.00 697.75 2 1 -- -1.18
Annual 12/1/18 652.80 716.00 602.00 654.00 9 -- 2 -1.18
Annual 12/1/17 595.41 603.60 579.00 597.25 8 -- 2 -0.54
Quarterly 9/1/17 143.70 147.30 138.00 144.40 8 -- 2 -0.95
Quarterly 12/1/17 156.84 162.20 146.00 158.55 8 -- 2 -1.51
Quarterly 3/1/18 155.02 158.97 151.50 154.80 4 -- -- -0.97
Quarterly 6/1/18 165.53 170.00 162.20 164.96 4 -- -- -1.13

Actuals - Net Income

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 546.40 -- --
Quarterly 9/1/16 131.70 -- --
Quarterly 12/1/16 146.30 -- --
Quarterly 3/1/17 141.60 -- --
Quarterly 6/1/17 153.20 -- --
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 12/1/19 -- -- -- -- -- -- -- --
Annual 12/1/18 -- -- -- -- -- -- -- --
Annual 12/1/17 724.59 724.59 724.59 724.59 1 -- -- --
Quarterly 9/1/17 70.48 70.48 70.48 70.48 1 -- -- --
Quarterly 12/1/17 72.46 72.46 72.46 72.46 1 -- -- --
Quarterly 3/1/18 -- -- -- -- -- -- -- --
Quarterly 6/1/18 -- -- -- -- -- -- -- --

Actuals - Operating Profit

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 -- -- --
Quarterly 9/1/16 -- -- --
Quarterly 12/1/16 -- -- --
Quarterly 3/1/17 -- -- --
Quarterly 6/1/17 -- -- --
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 12/1/19 -- -- -- -- -- -- -- --
Annual 12/1/18 24.10 24.10 24.10 24.10 1 -- 1 --
Annual 12/1/17 21.50 22.50 20.50 21.50 3 -- 1 -0.92
Quarterly 9/1/17 -- -- -- -- -- -- -- --
Quarterly 12/1/17 -- -- -- -- -- -- -- --
Quarterly 3/1/18 -- -- -- -- -- -- -- --
Quarterly 6/1/18 -- -- -- -- -- -- -- --

Actuals - Return On Equity

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 21.73 -- --
Quarterly 9/1/16 -- -- --
Quarterly 12/1/16 -- -- --
Quarterly 3/1/17 -- -- --
Quarterly 6/1/17 -- -- --
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 12/1/19 4,058.80 4,090.00 4,027.59 4,058.80 2 -- 1 1.62
Annual 12/1/18 3,789.93 3,881.00 3,615.00 3,812.10 9 1 2 1.62
Annual 12/1/17 3,632.03 3,664.60 3,572.00 3,634.25 8 1 2 -0.34
Quarterly 9/1/17 890.72 910.50 867.00 894.65 8 -- 3 -0.72
Quarterly 12/1/17 932.71 953.41 895.00 938.70 8 -- 3 -0.65
Quarterly 3/1/18 936.96 944.20 927.40 940.51 5 -- -- 0.19
Quarterly 6/1/18 968.74 977.00 954.40 972.00 5 -- -- 0.09

Actuals - Sales

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 3,430.00 3,424.43 0.16
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
Quarterly 6/1/17 921.40 920.87 0.06
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 12/1/19 -- -- -- -- -- -- -- --
Annual 12/1/18 -- -- -- -- -- -- -- --
Annual 12/1/17 -- -- -- -- -- -- -- --
Quarterly 9/1/17 -- -- -- -- -- -- -- --
Quarterly 12/1/17 -- -- -- -- -- -- -- --
Quarterly 3/1/18 -- -- -- -- -- -- -- --
Quarterly 6/1/18 -- -- -- -- -- -- -- --
Long Term Growth -- -- -- -- -- -- -- --

Actuals - Earnings Per Share (Parent)

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

Actuals - Net Income (Parent)

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

Actuals - Operating Profit (Parent)

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

Actuals - Sales (Parent)

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