Earnings Estimates

Stock Information

Price (Prev Close): 86.00
Price - 52 Week High: 95.24
Price - 52 Week Low: 68.17
Price Date (Latest): 2/21/20
Median Price Target: 105.00
Diff from Prev Close: 19.00
% Difference: 22.09

Analyst Ratings

Mean Recommendation:

1.83

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 %: 10.26
Yield (%): 0.65

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 5.17 5.24 5.10 5.17 2 -- -- --
Annual 12/1/20 4.54 4.73 4.34 4.60 5 -- -- --
Annual 12/1/19 4.20 4.24 4.15 4.20 5 -- -- --
Quarterly 3/1/20 0.94 0.99 0.90 0.94 4 -- -- --
Quarterly 6/1/20 1.08 1.12 1.05 1.08 4 -- -- --
Quarterly 9/1/20 1.18 1.22 1.09 1.20 4 -- -- --
Quarterly 12/1/19 1.24 1.28 1.22 1.23 5 -- -- --
Long Term Growth 10.00 10.00 10.00 10.00 1 -- -- 0.00

Actuals - Earnings Per Share

Reported 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 9/1/19 1.12 1.08 3.46
Quarterly 6/1/19 0.97 0.93 4.86
Quarterly 3/1/19 0.87 0.77 12.50
Quarterly 12/1/18 1.17 1.22 -3.94

Reference Information - Book Value Per Share

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

Actuals - Book Value Per Share

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 - Cash Flow Per Share

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

Actuals - Cash Flow Per Share

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 - Dividend Per Share

Last Actual (FY0): 0.56
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 0.77 0.77 0.77 0.77 1 -- -- --
Annual 12/1/20 0.69 0.69 0.69 0.69 1 -- -- --
Annual 12/1/19 0.64 0.64 0.64 0.64 1 -- -- --

Actuals - Dividend Per Share

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

Reference Information - EBIT

Last Actual (FY0): 106.59
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 12/1/21 129.99 133.00 126.99 129.99 2 -- -- --
Annual 12/1/20 127.00 127.00 127.00 127.00 1 -- -- --
Annual 12/1/19 117.00 117.00 117.00 117.00 1 -- -- --
Quarterly 3/1/20 24.80 24.80 24.80 24.80 1 -- -- --
Quarterly 6/1/20 28.10 28.10 28.10 28.10 1 -- -- --
Quarterly 9/1/20 32.10 32.10 32.10 32.10 1 -- -- --
Quarterly 12/1/19 32.50 32.70 32.30 32.50 2 -- -- --

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual 12/1/18 106.59 96.85 10.05
Annual 12/1/17 100.19 85.85 16.70
Annual 12/1/16 97.25 85.50 13.75
Quarterly 9/1/19 30.96 27.10 14.23
Quarterly 6/1/19 27.12 25.00 8.47
Quarterly 3/1/19 23.70 19.90 19.08
Quarterly 12/1/18 35.00 31.50 11.12

Reference Information - EBITDA

Last Actual (FY0): 123.75
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 12/1/21 169.64 186.03 156.80 166.11 3 -- -- --
Annual 12/1/20 158.98 166.54 150.10 160.00 5 -- -- --
Annual 12/1/19 136.78 138.20 134.26 137.40 5 -- -- --
Quarterly 3/1/20 34.17 37.09 32.00 33.80 4 1 -- 0.19
Quarterly 6/1/20 38.67 41.25 35.80 38.82 4 -- 1 -0.10
Quarterly 9/1/20 41.87 47.39 39.00 40.54 4 -- 1 -0.03
Quarterly 12/1/19 40.05 41.10 39.35 40.00 5 -- 1 -0.19

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual 12/1/18 123.75 122.58 0.95
Annual 12/1/17 117.88 114.87 2.62
Annual 12/1/16 113.89 116.66 -2.38
Quarterly 9/1/19 35.99 36.03 -0.12
Quarterly 6/1/19 32.71 32.97 -0.77
Quarterly 3/1/19 28.46 27.24 4.49
Quarterly 12/1/18 39.44 38.90 1.39

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 3.18
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 4.96 5.12 4.79 4.96 2 -- -- --
Annual 12/1/20 4.12 4.36 3.80 4.17 4 -- -- --
Annual 12/1/19 3.77 3.84 3.72 3.76 4 -- -- --
Quarterly 3/1/20 0.90 0.92 0.87 0.90 3 -- -- --
Quarterly 6/1/20 1.01 1.06 0.98 0.99 3 -- -- --
Quarterly 9/1/20 1.15 1.30 1.01 1.15 3 -- -- --
Quarterly 12/1/19 1.15 1.19 1.13 1.15 4 -- -- --

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 3.18 3.33 -4.39
Annual 12/1/17 3.27 2.55 28.03
Annual 12/1/16 2.40 2.46 -2.37
Quarterly 9/1/19 1.02 1.00 2.34
Quarterly 6/1/19 0.76 0.85 -10.59
Quarterly 3/1/19 0.80 0.69 15.61
Quarterly 12/1/18 0.97 1.11 -12.61

Reference Information - Net Debt

Last Actual (FY0): 188.73
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 -43.00 -43.00 -43.00 -43.00 1 -- -- --
Annual 12/1/20 51.00 51.00 51.00 51.00 1 -- -- --
Annual 12/1/19 141.00 141.00 141.00 141.00 1 -- -- --

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual 12/1/18 188.73 153.00 23.35

Reference Information - Net Income

Last Actual (FY0): 72.12
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 93.16 98.00 88.32 93.16 2 -- -- -4.94
Annual 12/1/20 79.95 88.30 73.10 79.19 4 -- -- 0.39
Annual 12/1/19 73.96 81.00 71.40 71.72 4 -- -- -0.99
Quarterly 3/1/20 16.57 17.61 15.53 16.57 2 -- -- -5.89
Quarterly 6/1/20 19.01 19.23 18.79 19.01 2 -- -- 1.17
Quarterly 9/1/20 19.94 20.42 19.45 19.94 2 -- -- 2.49
Quarterly 12/1/19 22.04 22.18 21.80 22.15 3 -- -- 0.32

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual 12/1/18 72.12 68.87 4.72
Annual 12/1/17 58.12 48.87 18.92
Annual 12/1/16 55.69 47.85 16.38
Quarterly 9/1/19 21.38 20.40 4.80
Quarterly 6/1/19 18.47 16.85 9.59
Quarterly 3/1/19 16.76 13.85 21.00
Quarterly 12/1/18 22.62 22.52 0.43

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

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): --
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 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Annual 12/1/19 -- -- -- -- -- -- -- --
Quarterly 9/1/20 -- -- -- -- -- -- -- --
Quarterly 6/1/20 -- -- -- -- -- -- -- --
Quarterly 3/1/20 -- -- -- -- -- -- -- --
Quarterly 12/1/19 -- -- -- -- -- -- -- --

Actuals - Return On Equity

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 - Sales

Last Actual (FY0): 1,337.97
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 1,665.37 1,724.66 1,633.00 1,638.44 3 -- -- --
Annual 12/1/20 1,601.19 1,636.70 1,560.42 1,604.40 6 -- -- --
Annual 12/1/19 1,485.67 1,490.00 1,480.30 1,487.01 6 -- -- --
Quarterly 3/1/20 366.13 371.57 356.61 368.55 5 -- -- --
Quarterly 6/1/20 395.04 407.04 385.05 388.72 5 -- -- --
Quarterly 9/1/20 400.66 414.51 389.45 394.90 5 -- -- --
Quarterly 12/1/19 403.33 407.80 398.40 404.36 6 -- -- --

Actuals - Sales

Reported 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 9/1/19 373.92 368.96 1.34
Quarterly 6/1/19 366.72 357.77 2.50
Quarterly 3/1/19 341.25 328.47 3.89
Quarterly 12/1/18 377.91 354.42 6.63

Reference Information - Earnings Per Share (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
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 9/1/20 -- -- -- -- -- -- -- --
Quarterly 6/1/20 -- -- -- -- -- -- -- --
Quarterly 3/1/20 -- -- -- -- -- -- -- --
Quarterly 12/1/19 -- -- -- -- -- -- -- --

Actuals - Earnings Per Share (Parent)

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 - Net Income (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
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 9/1/20 -- -- -- -- -- -- -- --
Quarterly 6/1/20 -- -- -- -- -- -- -- --
Quarterly 3/1/20 -- -- -- -- -- -- -- --
Quarterly 12/1/19 -- -- -- -- -- -- -- --

Actuals - Net Income (Parent)

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 - Operating Profit (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
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 9/1/20 -- -- -- -- -- -- -- --
Quarterly 6/1/20 -- -- -- -- -- -- -- --
Quarterly 3/1/20 -- -- -- -- -- -- -- --
Quarterly 12/1/19 -- -- -- -- -- -- -- --

Actuals - Operating Profit (Parent)

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 - Sales (Parent)

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

Analyst Forecasts - Sales (Parent)

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change

Actuals - Sales (Parent)

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 -- -- --

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 23.06 20.48 18.94

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 10.77 8.10 13.88

Copyright Thomson Reuters Corporation