Earnings Estimates

Stock Information

Price (Prev Close): 77.43
Price - 52 Week High: 86.38
Price - 52 Week Low: 60.22
Price Date (Latest): 10/11/19
Median Price Target: 93.75
Diff from Prev Close: 16.32
% Difference: 21.08

Analyst Ratings

Mean Recommendation:

2.00

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 (%): 0.71

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 5.19 5.24 5.10 5.24 3 -- -- 0.45
Annual 12/1/20 4.65 4.72 4.57 4.65 4 -- -- --
Annual 12/1/19 4.22 4.24 4.18 4.22 4 -- -- --
Quarterly 3/1/20 0.94 0.96 0.92 0.95 3 -- -- --
Quarterly 6/1/20 1.10 1.13 1.09 1.09 3 -- -- --
Quarterly 9/1/19 1.08 1.11 1.05 1.09 4 -- -- --
Quarterly 12/1/19 1.30 1.34 1.26 1.30 4 -- -- --
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 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
Quarterly 9/1/18 1.01 1.00 0.60

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

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

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 0.70 0.70 0.70 0.70 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 12/1/21 130.77 133.90 127.63 130.77 2 -- -- --
Annual 12/1/20 128.00 128.00 128.00 128.00 1 -- -- --
Annual 12/1/19 118.30 118.30 118.30 118.30 1 -- -- --
Quarterly 3/1/20 24.40 24.40 24.40 24.40 1 -- -- --
Quarterly 6/1/20 27.80 27.80 27.80 27.80 1 -- -- --
Quarterly 9/1/19 27.10 27.10 27.10 27.10 1 -- -- --
Quarterly 12/1/19 35.10 35.10 35.10 35.10 1 -- -- --

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 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
Quarterly 9/1/18 27.70 25.61 8.17

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 12/1/21 162.72 166.72 158.00 163.45 3 -- -- 0.22
Annual 12/1/20 153.03 156.00 150.30 152.92 4 -- -- --
Annual 12/1/19 140.19 141.96 138.40 140.21 4 -- -- --
Quarterly 3/1/20 31.81 31.99 31.70 31.74 3 -- -- 0.29
Quarterly 6/1/20 36.67 37.74 35.60 36.68 3 -- -- 0.01
Quarterly 9/1/19 36.21 36.75 35.60 36.25 4 -- -- 0.50
Quarterly 12/1/19 42.80 44.69 40.80 42.85 4 -- -- -0.69

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 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
Quarterly 9/1/18 31.91 32.70 -2.42

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 4.85 4.94 4.76 4.85 2 -- -- 1.89
Annual 12/1/20 4.39 4.58 4.24 4.35 3 -- -- --
Annual 12/1/19 3.81 3.96 3.73 3.75 3 -- -- --
Quarterly 3/1/20 0.89 0.89 0.88 0.89 2 -- -- 0.57
Quarterly 6/1/20 1.04 1.06 1.01 1.04 2 -- -- 0.49
Quarterly 9/1/19 1.00 1.03 0.97 0.99 3 -- -- -0.33
Quarterly 12/1/19 1.21 1.23 1.18 1.23 3 -- -- 0.28

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 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
Quarterly 9/1/18 0.86 0.91 -5.49

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 -53.00 -53.00 -53.00 -53.00 1 -- -- --
Annual 12/1/20 42.00 42.00 42.00 42.00 1 -- -- --
Annual 12/1/19 127.00 127.00 127.00 127.00 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 93.02 98.00 88.03 93.02 2 -- -- --
Annual 12/1/20 84.20 90.00 80.40 82.20 3 -- -- --
Annual 12/1/19 77.40 81.00 73.80 77.40 2 -- -- --
Quarterly 3/1/20 15.23 15.23 15.23 15.23 1 -- -- --
Quarterly 6/1/20 19.35 19.35 19.35 19.35 1 -- -- --
Quarterly 9/1/19 20.40 20.40 20.40 20.40 1 -- -- --
Quarterly 12/1/19 22.30 22.30 22.30 22.30 1 -- -- --

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 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
Quarterly 9/1/18 19.35 18.45 4.89

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

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 1,632.26 1,637.02 1,623.00 1,636.74 3 -- -- 0.14
Annual 12/1/20 1,573.30 1,592.80 1,559.07 1,571.00 5 -- -- --
Annual 12/1/19 1,487.36 1,493.42 1,484.00 1,486.30 5 -- -- --
Quarterly 3/1/20 360.16 368.55 352.49 359.81 4 -- -- --
Quarterly 6/1/20 387.39 388.72 385.05 387.89 4 -- -- --
Quarterly 9/1/19 368.96 376.28 363.70 366.02 5 -- -- --
Quarterly 12/1/19 410.42 419.43 404.10 411.92 5 -- -- --

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 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
Quarterly 9/1/18 332.97 332.24 0.22

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

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

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

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 20.76 18.37 16.67

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 11.17 10.20 11.81

Copyright Thomson Reuters Corporation