Estimates

Analyst Ratings

Mean Recommendation:

2.18

Sell

Strong Buy

Reference Information - Earnings Per Share

Last Actual (FY0): 4.46
FY0 End Date: 12/1/18
Ind. Annual Div: 1.27
Hist (5 Yr) Growth %: 1.09
Hist (5 Yr) Stability %: 73.75
Yield (%): 1.96

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 8.07 9.15 6.50 8.23 8 -- 1 3.75
Annual 12/1/20 7.30 8.03 5.25 7.50 16 6 5 -1.31
Annual 12/1/19 6.70 8.47 6.01 6.65 17 7 7 1.29
Quarterly 3/1/19 0.29 0.46 0.17 0.30 16 -- 15 -73.26
Quarterly 6/1/19 2.33 2.82 2.10 2.35 16 2 13 -4.57
Quarterly 9/1/19 2.55 3.22 2.27 2.57 16 6 7 -0.36
Quarterly 12/1/19 1.56 1.97 1.05 1.58 16 11 -- 25.41
Long Term Growth 12.17 23.67 3.74 9.10 3 1 1 46.95

Actuals - Earnings Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 4.46 4.43 0.76
Annual 12/1/17 6.64 6.62 0.26
Annual 12/1/16 7.32 7.19 1.87
Quarterly 12/1/18 0.75 0.71 6.23
Quarterly 9/1/18 1.91 1.81 5.51
Quarterly 6/1/18 1.66 1.63 2.03
Quarterly 3/1/18 0.14 0.12 19.12

Reference Information - Book Value Per Share

Last Actual (FY0): 30.45
FY0 End Date: 12/1/18
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 12/1/21 50.01 55.29 42.77 51.00 4 -- 1 -5.99
Annual 12/1/20 43.47 47.86 38.96 43.83 5 2 2 -0.93
Annual 12/1/19 38.61 44.20 34.91 37.78 5 1 4 -1.42
Quarterly 3/1/19 35.87 35.87 35.87 35.87 1 -- 1 -1.33
Quarterly 6/1/19 38.94 38.94 38.94 38.94 1 -- 1 -1.48
Quarterly 9/1/19 43.69 43.69 43.69 43.69 1 -- 1 -1.32
Quarterly 12/1/19 44.20 44.20 44.20 44.20 1 1 -- -0.18

Actuals - Book Value Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 30.45 -- --
Annual 12/1/17 30.19 -- --
Annual 12/1/16 23.77 -- --
Quarterly 12/1/18 30.45 -- --
Quarterly 9/1/18 30.73 -- --
Quarterly 6/1/18 29.16 -- --
Quarterly 3/1/18 27.88 -- --

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 12/1/21 13.28 13.93 12.64 13.26 3 1 -- -1.45
Annual 12/1/20 12.38 13.30 10.78 13.02 5 4 -- 1.75
Annual 12/1/19 11.27 12.02 10.31 11.40 5 3 2 2.11
Quarterly 3/1/19 2.06 3.58 1.14 1.45 3 -- 2 36.86
Quarterly 6/1/19 3.54 4.02 3.21 3.38 3 1 1 5.82
Quarterly 9/1/19 2.92 3.43 2.19 3.14 3 1 1 10.73
Quarterly 12/1/19 2.71 4.40 1.20 2.53 3 1 -- -15.23

Actuals - Cash Flow Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/17 12.84 13.40 -4.17
Annual 12/1/16 11.14 11.77 -5.35
Quarterly 9/1/18 2.10 2.34 -10.22
Quarterly 6/1/18 3.39 4.09 -17.10
Quarterly 3/1/18 2.48 2.60 -4.47

Reference Information - Dividend Per Share

Last Actual (FY0): 1.28
FY0 End Date: 12/1/18
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 12/1/21 1.56 1.64 1.40 1.60 5 -- -- 17.97
Annual 12/1/20 1.49 1.62 1.40 1.50 7 4 -- 1.19
Annual 12/1/19 1.36 1.41 1.20 1.40 8 5 -- 2.77
Quarterly 3/1/19 0.32 0.34 0.30 0.32 3 -- -- --
Quarterly 6/1/19 0.32 0.34 0.30 0.32 3 -- -- --
Quarterly 9/1/19 0.33 0.34 0.32 0.33 2 -- -- -3.03
Quarterly 12/1/19 0.33 0.34 0.32 0.33 2 -- -- -3.03

Actuals - Dividend Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 1.28 -- --
Annual 12/1/17 1.20 -- --
Annual 12/1/16 1.10 -- --
Quarterly 12/1/18 0.32 -- --
Quarterly 9/1/18 0.32 -- --
Quarterly 6/1/18 0.32 -- --
Quarterly 3/1/18 0.32 -- --

Reference Information - EBIT

Last Actual (FY0): 797.00
FY0 End Date: 12/1/18
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 12/1/21 1,341.73 1,506.01 1,236.70 1,305.35 5 -- -- 3.35
Annual 12/1/20 1,238.55 1,325.92 1,127.54 1,239.10 11 8 3 2.53
Annual 12/1/19 1,169.88 1,471.00 1,018.10 1,162.61 12 10 2 3.57
Quarterly 3/1/19 64.47 97.00 47.90 60.00 9 1 7 -28.78
Quarterly 6/1/19 406.07 485.00 357.20 398.50 9 4 3 1.09
Quarterly 9/1/19 434.74 549.00 387.50 432.30 9 6 1 2.34
Quarterly 12/1/19 265.20 341.00 175.90 276.40 9 5 1 28.45

Actuals - EBIT

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 797.00 -- --
Annual 12/1/17 1,378.00 -- --
Annual 12/1/16 1,459.00 -- --
Quarterly 12/1/18 138.00 -- --
Quarterly 9/1/18 324.00 -- --
Quarterly 6/1/18 288.00 -- --
Quarterly 3/1/18 47.00 -- --

Reference Information - EBITDA

Last Actual (FY0): 1,195.00
FY0 End Date: 12/1/18
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 12/1/21 1,844.78 2,039.00 1,740.70 1,785.00 6 -- -- 5.10
Annual 12/1/20 1,697.97 1,843.00 1,606.54 1,695.73 8 6 -- 1.95
Annual 12/1/19 1,625.60 1,816.00 1,534.71 1,606.44 8 6 1 4.94
Quarterly 3/1/19 169.73 178.31 162.00 169.31 4 1 1 -0.49
Quarterly 6/1/19 503.40 512.00 494.42 503.59 4 2 -- 2.82
Quarterly 9/1/19 535.64 541.88 521.07 539.80 4 2 -- 7.31
Quarterly 12/1/19 390.38 410.00 372.15 389.69 4 1 -- 29.24

Actuals - EBITDA

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 1,195.00 -- --
Annual 12/1/17 1,750.00 -- --
Annual 12/1/16 1,816.00 -- --
Quarterly 12/1/18 246.00 -- --
Quarterly 9/1/18 423.00 -- --
Quarterly 6/1/18 385.00 -- --
Quarterly 3/1/18 141.00 -- --

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 3.52
FY0 End Date: 12/1/18
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 12/1/21 7.98 8.45 7.50 7.98 2 -- -- 5.97
Annual 12/1/20 7.42 7.95 7.09 7.35 6 2 1 0.62
Annual 12/1/19 6.89 8.47 6.30 6.65 6 3 3 1.21
Quarterly 3/1/19 0.29 0.46 0.17 0.28 5 -- 3 -66.67
Quarterly 6/1/19 2.44 2.82 2.21 2.38 5 -- 1 -2.51
Quarterly 9/1/19 2.63 3.22 2.33 2.56 5 1 1 -4.40
Quarterly 12/1/19 1.53 1.97 1.15 1.52 5 1 -- 12.96

Actuals - GAAP Earnings Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 3.52 -- --
Annual 12/1/17 8.30 -- --
Annual 12/1/16 6.54 -- --
Quarterly 12/1/18 0.19 -- --
Quarterly 9/1/18 1.75 -- --
Quarterly 6/1/18 1.56 -- --
Quarterly 3/1/18 0.03 -- --

Reference Information - Net Debt

Last Actual (FY0): 867.00
FY0 End Date: 12/1/18
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 12/1/21 -959.24 -327.36 -1,934.80 -615.57 3 -- 1 -99.27
Annual 12/1/20 2,354.32 2,524.96 2,191.00 2,347.00 3 -- 2 17.80
Annual 12/1/19 2,169.59 2,783.90 518.45 2,688.00 4 -- 3 -8.43
Quarterly 3/1/19 686.23 686.23 686.23 686.23 1 -- -- --
Quarterly 6/1/19 561.09 561.09 561.09 561.09 1 -- -- --
Quarterly 9/1/19 398.07 398.07 398.07 398.07 1 -- -- --
Quarterly 12/1/19 408.88 408.88 408.88 408.88 1 -- -- --

Actuals - Net Debt

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 867.00 2,678.12 -67.63
Annual 12/1/17 948.00 2,326.59 -59.25
Annual 12/1/16 1,375.00 1,091.62 25.96
Quarterly 12/1/18 867.00 3,405.00 -74.54
Quarterly 9/1/18 632.00 773.58 -18.30
Quarterly 6/1/18 744.00 876.93 -15.16
Quarterly 3/1/18 921.00 1,384.92 -33.50

Reference Information - Net Income

Last Actual (FY0): 554.00
FY0 End Date: 12/1/18
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 12/1/21 1,004.19 1,118.00 911.03 978.46 6 1 -- 6.39
Annual 12/1/20 905.92 979.00 852.41 900.90 12 6 5 0.99
Annual 12/1/19 835.31 1,047.00 752.10 830.00 13 8 5 1.92
Quarterly 3/1/19 37.61 57.00 29.00 37.10 9 1 6 -48.11
Quarterly 6/1/19 294.40 349.00 259.30 293.00 9 3 4 -1.32
Quarterly 9/1/19 316.58 398.00 288.34 314.00 9 3 4 1.76
Quarterly 12/1/19 189.00 243.00 128.50 193.00 9 5 1 26.19

Actuals - Net Income

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 554.00 -- --
Annual 12/1/17 823.00 -- --
Annual 12/1/16 911.00 -- --
Quarterly 12/1/18 93.00 -- --
Quarterly 9/1/18 237.00 -- --
Quarterly 6/1/18 206.00 -- --
Quarterly 3/1/18 18.00 -- --

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 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Annual 12/1/19 -- -- -- -- -- -- -- --
Quarterly 3/1/19 -- -- -- -- -- -- -- --
Quarterly 6/1/19 -- -- -- -- -- -- -- --
Quarterly 9/1/19 -- -- -- -- -- -- -- --
Quarterly 12/1/19 -- -- -- -- -- -- -- --

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): 14.84
FY0 End Date: 12/1/18
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 12/1/21 18.24 20.59 16.10 17.92 5 1 -- 0.78
Annual 12/1/20 18.63 20.60 15.68 18.75 6 5 1 3.94
Annual 12/1/19 19.41 21.30 17.42 19.57 7 4 2 3.31
Quarterly 3/1/19 3.69 3.69 3.69 3.69 1 -- -- --
Quarterly 6/1/19 26.09 26.09 26.09 26.09 1 -- -- --
Quarterly 9/1/19 31.05 31.05 31.05 31.05 1 -- -- --
Quarterly 12/1/19 14.76 14.76 14.76 14.76 1 -- -- --

Actuals - Return On Equity

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 14.84 -- --
Annual 12/1/17 24.00 -- --
Annual 12/1/16 34.11 -- --
Quarterly 3/1/18 2.00 -- --

Reference Information - Sales

Last Actual (FY0): 8,264.00
FY0 End Date: 12/1/18
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 12/1/21 9,743.77 9,972.00 9,571.25 9,748.80 7 1 -- 1.08
Annual 12/1/20 9,292.06 9,546.50 9,106.00 9,305.59 14 4 8 -0.58
Annual 12/1/19 8,756.28 8,947.00 8,678.33 8,743.33 15 4 10 -0.39
Quarterly 3/1/19 1,918.42 1,950.00 1,899.30 1,916.25 12 2 7 -0.84
Quarterly 6/1/19 2,323.26 2,376.00 2,282.00 2,319.56 12 1 4 -0.05
Quarterly 9/1/19 2,359.85 2,426.00 2,311.63 2,356.62 12 2 2 -0.47
Quarterly 12/1/19 2,166.19 2,204.20 2,130.50 2,168.77 12 1 6 -0.40

Actuals - Sales

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 8,264.00 8,255.71 0.10
Annual 12/1/17 7,933.00 7,932.11 0.01
Annual 12/1/16 5,931.00 5,868.46 1.07
Quarterly 12/1/18 2,064.00 2,055.44 0.42
Quarterly 9/1/18 2,212.00 2,201.21 0.49
Quarterly 6/1/18 2,156.00 2,167.84 -0.55
Quarterly 3/1/18 1,832.00 1,832.67 -0.04

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 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Annual 12/1/19 -- -- -- -- -- -- -- --
Quarterly 3/1/19 -- -- -- -- -- -- -- --
Quarterly 6/1/19 -- -- -- -- -- -- -- --
Quarterly 9/1/19 -- -- -- -- -- -- -- --
Quarterly 12/1/19 -- -- -- -- -- -- -- --

Actuals - Earnings Per Share (Parent)

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 - 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 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Annual 12/1/19 -- -- -- -- -- -- -- --
Quarterly 3/1/19 -- -- -- -- -- -- -- --
Quarterly 6/1/19 -- -- -- -- -- -- -- --
Quarterly 9/1/19 -- -- -- -- -- -- -- --
Quarterly 12/1/19 -- -- -- -- -- -- -- --

Actuals - Net Income (Parent)

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 - 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 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Annual 12/1/19 -- -- -- -- -- -- -- --
Quarterly 3/1/19 -- -- -- -- -- -- -- --
Quarterly 6/1/19 -- -- -- -- -- -- -- --
Quarterly 9/1/19 -- -- -- -- -- -- -- --
Quarterly 12/1/19 -- -- -- -- -- -- -- --

Actuals - Operating Profit (Parent)

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 (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 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Annual 12/1/19 -- -- -- -- -- -- -- --
Quarterly 3/1/19 -- -- -- -- -- -- -- --
Quarterly 6/1/19 -- -- -- -- -- -- -- --
Quarterly 9/1/19 -- -- -- -- -- -- -- --
Quarterly 12/1/19 -- -- -- -- -- -- -- --

Actuals - Sales (Parent)

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 -- -- --