Analyst Estimates

Analyst Ratings

Mean Recommendation:

1

Sell

Strong Buy

Available Measures

Reference Information - Earnings Per Share

Last Actual (FY0): 3.26
FY0 End Date: 12/1/16
Ind. Annual Div: 1.60
Hist (5 Yr) Growth %: -2.85
Hist (5 Yr) Stability %: 8.26
Yield (%): 3.89

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 3.68 3.70 3.65 3.68 2 -- -- --
Annual 12/1/18 3.39 3.40 3.38 3.39 2 -- -- --
Annual 12/1/17 3.15 3.15 3.15 3.15 2 -- -- --
Quarterly 12/1/17 0.61 0.61 0.61 0.61 2 -- -- --
Quarterly 3/1/18 0.75 0.76 0.73 0.75 2 -- -- --
Quarterly 6/1/18 0.92 0.92 0.91 0.92 2 -- -- --
Quarterly 9/1/18 0.95 0.96 0.94 0.95 2 -- -- --
Long Term Growth 5.00 5.00 5.00 5.00 1 -- -- --

Actuals - Earnings Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 3.26 3.20 2.03
Annual 12/1/15 3.51 3.50 0.29
Annual 12/1/14 3.46 3.40 1.76
Quarterly 9/1/17 1.00 0.82 22.70
Quarterly 6/1/17 0.88 0.80 10.00
Quarterly 3/1/17 0.66 0.69 -4.35
Quarterly 12/1/16 0.80 0.72 11.89

Reference Information - Book Value Per Share

Last Actual (FY0): --
FY0 End Date:
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 -- -- -- -- -- -- -- --
Annual 12/1/17 -- -- -- -- -- -- -- --
Quarterly 12/1/17 -- -- -- -- -- -- -- --
Quarterly 3/1/18 -- -- -- -- -- -- -- --
Quarterly 6/1/18 -- -- -- -- -- -- -- --
Quarterly 9/1/18 -- -- -- -- -- -- -- --

Actuals - Book Value Per Share

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

Actuals - Cash Flow Per Share

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 - Dividend Per Share

Last Actual (FY0): --
FY0 End Date:
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 1.84 1.84 1.84 1.84 1 -- -- --
Annual 12/1/18 1.78 1.78 1.78 1.78 1 -- 1 --
Annual 12/1/17 1.70 1.70 1.70 1.70 1 -- 1 --
Quarterly 12/1/17 0.43 0.43 0.43 0.43 1 -- 1 --
Quarterly 3/1/18 0.43 0.43 0.43 0.43 1 -- -- --
Quarterly 6/1/18 0.43 0.43 0.43 0.43 1 -- -- --
Quarterly 9/1/18 0.46 0.46 0.46 0.46 1 -- -- --

Actuals - Dividend Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/14 1.46 -- --
Quarterly 9/1/17 0.42 -- --

Reference Information - EBIT

Last Actual (FY0): 144.00
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 12/1/19 185.20 185.20 185.20 185.20 1 -- -- --
Annual 12/1/18 174.00 174.00 174.00 174.00 1 -- 1 --
Annual 12/1/17 139.30 139.30 139.30 139.30 1 -- 1 --
Quarterly 12/1/17 34.70 34.70 34.70 34.70 1 -- 1 --
Quarterly 3/1/18 39.90 39.90 39.90 39.90 1 -- -- --
Quarterly 6/1/18 46.90 46.90 46.90 46.90 1 -- -- --
Quarterly 9/1/18 48.50 48.50 48.50 48.50 1 -- -- --

Actuals - EBIT

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 144.00 -- --
Annual 12/1/14 126.80 -- --
Quarterly 9/1/17 45.40 -- --
Quarterly 3/1/17 35.60 -- --
Quarterly 12/1/16 30.90 -- --

Reference Information - EBITDA

Last Actual (FY0): 183.20
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 12/1/19 226.80 226.80 226.80 226.80 1 -- -- --
Annual 12/1/18 215.60 215.60 215.60 215.60 1 1 -- --
Annual 12/1/17 202.10 202.10 202.10 202.10 1 -- 1 --
Quarterly 12/1/17 43.70 43.70 43.70 43.70 1 -- 1 --
Quarterly 3/1/18 50.80 50.80 50.80 50.80 1 -- -- --
Quarterly 6/1/18 57.80 57.80 57.80 57.80 1 -- -- --
Quarterly 9/1/18 58.40 58.40 58.40 58.40 1 -- -- --

Actuals - EBITDA

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 183.20 -- --
Annual 12/1/14 178.90 -- --
Quarterly 9/1/17 59.10 -- --
Quarterly 3/1/17 43.90 -- --
Quarterly 12/1/16 39.60 -- --

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 2.70
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 3.65 3.65 3.65 3.65 1 -- -- --
Annual 12/1/18 3.38 3.38 3.38 3.38 1 1 -- --
Annual 12/1/17 2.62 2.62 2.62 2.62 1 -- 1 --
Quarterly 12/1/17 0.61 0.61 0.61 0.61 1 -- 1 --
Quarterly 3/1/18 0.76 0.76 0.76 0.76 1 -- -- --
Quarterly 6/1/18 0.92 0.92 0.92 0.92 1 -- -- --
Quarterly 9/1/18 0.96 0.96 0.96 0.96 1 -- -- --

Actuals - GAAP Earnings Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 2.70 -- --
Quarterly 9/1/17 0.84 -- --
Quarterly 6/1/17 0.72 -- --
Quarterly 3/1/17 0.45 -- --
Quarterly 12/1/16 0.55 -- --

Reference Information - Net Debt

Last Actual (FY0): --
FY0 End Date:
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 12/1/17 348.03 348.03 348.03 348.03 1 -- -- --

Actuals - Net Debt

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/14 149.80 104.92 42.78

Reference Information - Net Income

Last Actual (FY0): 99.50
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 12/1/19 111.50 111.50 111.50 111.50 1 -- -- --
Annual 12/1/18 103.20 103.20 103.20 103.20 1 1 -- --
Annual 12/1/17 96.60 96.60 96.60 96.60 1 1 -- --
Quarterly 12/1/17 18.60 18.60 18.60 18.60 1 -- 1 --
Quarterly 3/1/18 23.30 23.30 23.30 23.30 1 -- -- --
Quarterly 6/1/18 28.10 28.10 28.10 28.10 1 -- -- --
Quarterly 9/1/18 29.30 29.30 29.30 29.30 1 -- -- --

Actuals - Net Income

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 99.50 -- --
Annual 12/1/14 105.90 -- --
Quarterly 9/1/17 30.70 -- --
Quarterly 3/1/17 19.80 -- --
Quarterly 12/1/16 24.20 -- --

Reference Information - Operating Profit

Last Actual (FY0): --
FY0 End Date:
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 12/1/17 164.10 164.10 164.10 164.10 1 -- -- --
Quarterly 12/1/17 43.50 43.50 43.50 43.50 1 -- -- --

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): --
FY0 End Date:
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 -- -- -- -- -- -- -- --
Annual 12/1/17 -- -- -- -- -- -- -- --
Quarterly 12/1/17 -- -- -- -- -- -- -- --
Quarterly 3/1/18 -- -- -- -- -- -- -- --
Quarterly 6/1/18 -- -- -- -- -- -- -- --
Quarterly 9/1/18 -- -- -- -- -- -- -- --

Actuals - Return On Equity

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 - Sales

Last Actual (FY0): 839.90
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 12/1/19 990.95 1,001.80 980.10 990.95 2 -- -- --
Annual 12/1/18 981.50 988.40 974.60 981.50 2 -- -- --
Annual 12/1/17 971.20 971.60 970.80 971.20 2 -- -- --
Quarterly 12/1/17 224.80 225.20 224.40 224.80 2 -- -- --
Quarterly 3/1/18 236.00 237.00 235.00 236.00 2 -- -- --
Quarterly 6/1/18 258.45 260.00 256.90 258.45 2 -- -- --
Quarterly 9/1/18 260.15 262.40 257.90 260.15 2 -- -- --

Actuals - Sales

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/16 839.90 855.35 -1.81
Annual 12/1/15 764.10 742.10 2.96
Annual 12/1/14 794.30 821.02 -3.25
Quarterly 9/1/17 257.80 238.00 8.32
Quarterly 6/1/17 255.30 243.50 4.85
Quarterly 3/1/17 233.30 215.20 8.41
Quarterly 12/1/16 198.70 214.15 -7.21

Copyright Thomson Reuters Corporation