Estimates

Stock Information

Price (Prev Close): 204.48
Price - 52 Week High: 211.46
Price - 52 Week Low: 138.65
Price Date (Latest): 5/21/19
Median Price Target: 214.71
Diff from Prev Close: 10.23
% Difference: 5.01

Analyst Ratings

Mean Recommendation:

2.31

Sell

Strong Buy

Reference Information - Earnings Per Share

Last Actual (FY0): 9.51
FY0 End Date: 12/1/18
Ind. Annual Div: 3.44
Hist (5 Yr) Growth %: 9.50
Yield (%): 1.68

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 14.06 15.23 12.36 14.07 18 14 2 2.55
Annual 12/1/20 12.36 13.25 11.46 12.34 26 23 -- 2.87
Annual 12/1/19 10.94 11.46 10.60 10.95 26 25 -- 4.61
Quarterly 3/1/20 2.69 2.88 2.53 2.69 11 8 1 6.08
Quarterly 6/1/19 2.87 3.02 2.73 2.86 23 17 2 1.87
Quarterly 9/1/19 2.88 3.06 2.73 2.87 23 16 4 1.62
Quarterly 12/1/19 2.69 2.88 2.47 2.70 23 15 3 1.48
Long Term Growth 13.87 17.02 11.00 14.00 5 -- -- 0.00

Actuals - Earnings Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 9.51 9.25 2.80
Annual 12/1/17 6.61 6.50 1.66
Annual 12/1/16 5.62 5.59 0.60
Quarterly 3/1/19 2.51 2.18 15.09
Quarterly 12/1/18 2.57 2.29 12.07
Quarterly 9/1/18 2.52 2.44 3.13
Quarterly 6/1/18 2.50 2.33 7.42

Reference Information - Book Value Per Share

Last Actual (FY0): 57.30
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 63.46 70.86 50.82 65.86 5 4 1 0.79
Annual 12/1/20 62.31 68.90 53.12 63.13 7 6 1 1.05
Annual 12/1/19 58.83 61.33 55.75 58.84 7 5 2 0.50
Quarterly 6/1/19 58.10 58.10 58.10 58.10 1 1 -- 0.83
Quarterly 9/1/19 59.12 59.12 59.12 59.12 1 1 -- 0.87
Quarterly 12/1/19 60.21 60.45 59.96 60.21 2 1 -- 0.45

Actuals - Book Value Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 57.30 -- --
Annual 12/1/17 57.57 -- --
Annual 12/1/16 42.73 -- --
Quarterly 3/1/19 57.64 -- --
Quarterly 12/1/18 57.30 -- --
Quarterly 9/1/18 56.84 -- --
Quarterly 6/1/18 59.13 -- --

Reference Information - Cash Flow Per Share

Last Actual (FY0): 13.30
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 20.14 20.58 19.34 20.33 4 3 1 1.90
Annual 12/1/20 16.28 18.39 6.44 17.87 7 7 -- 2.23
Annual 12/1/19 14.26 16.10 5.50 15.68 7 7 -- 3.42
Quarterly 3/1/20 4.05 4.05 4.05 4.05 1 -- -- --
Quarterly 6/1/19 4.24 4.57 4.02 4.13 3 3 -- 5.25
Quarterly 9/1/19 4.24 4.34 4.15 4.23 3 3 -- 2.37
Quarterly 12/1/19 3.97 4.06 3.89 3.97 3 3 -- 2.25

Actuals - Cash Flow Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 13.30 12.42 7.05
Annual 12/1/17 11.21 10.94 2.47
Annual 12/1/16 10.25 9.78 4.82
Quarterly 3/1/19 3.27 3.25 0.63
Quarterly 12/1/18 3.08 3.49 -11.70
Quarterly 9/1/18 3.80 3.80 0.11
Quarterly 6/1/18 3.56 3.73 -4.46

Reference Information - Dividend Per Share

Last Actual (FY0): 3.04
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 4.03 4.56 3.33 4.16 9 3 1 2.94
Annual 12/1/20 3.72 4.16 3.02 3.78 14 3 2 1.70
Annual 12/1/19 3.42 3.61 3.02 3.44 14 2 3 0.91
Quarterly 3/1/20 0.98 1.01 0.95 0.98 2 -- -- --
Quarterly 6/1/19 0.85 0.90 0.72 0.86 7 1 2 -1.33
Quarterly 9/1/19 0.86 0.94 0.72 0.86 7 1 2 -1.31
Quarterly 12/1/19 0.87 0.96 0.72 0.86 7 2 1 -0.33

Actuals - Dividend Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 3.04 -- --
Annual 12/1/17 2.44 -- --
Annual 12/1/16 2.36 -- --
Quarterly 3/1/19 0.86 -- --
Quarterly 12/1/18 0.80 -- --
Quarterly 9/1/18 0.80 -- --
Quarterly 6/1/18 0.72 -- --

Reference Information - EBIT

Last Actual (FY0): 3,959.00
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 5,147.33 5,492.00 4,658.00 5,151.50 16 12 3 1.54
Annual 12/1/20 4,724.49 4,998.00 4,477.00 4,701.50 21 18 2 1.81
Annual 12/1/19 4,298.37 4,427.00 4,210.00 4,292.00 21 19 2 1.95
Quarterly 3/1/20 1,047.07 1,089.00 1,022.00 1,030.00 5 4 -- 3.54
Quarterly 6/1/19 1,142.12 1,192.00 1,101.00 1,136.50 16 10 5 0.78
Quarterly 9/1/19 1,137.44 1,180.00 1,097.00 1,136.50 16 9 6 0.93
Quarterly 12/1/19 1,065.38 1,107.00 1,007.00 1,074.50 16 11 4 0.64

Actuals - EBIT

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 3,959.00 -- --
Annual 12/1/17 3,435.00 -- --
Annual 12/1/16 3,074.00 -- --
Quarterly 3/1/19 966.00 -- --
Quarterly 12/1/18 1,078.00 -- --
Quarterly 9/1/18 1,020.00 -- --
Quarterly 6/1/18 1,026.00 -- --

Reference Information - EBITDA

Last Actual (FY0): 5,063.00
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 6,411.44 6,871.00 6,034.00 6,359.00 13 10 2 1.61
Annual 12/1/20 5,936.79 6,171.00 5,727.67 5,921.75 20 17 2 1.41
Annual 12/1/19 5,471.26 5,724.00 5,368.00 5,455.50 20 19 1 1.79
Quarterly 3/1/20 1,352.58 1,406.00 1,312.00 1,354.25 6 5 -- 3.44
Quarterly 6/1/19 1,426.63 1,493.00 1,394.49 1,420.23 14 10 4 0.69
Quarterly 9/1/19 1,431.39 1,502.00 1,403.00 1,426.96 14 9 5 0.68
Quarterly 12/1/19 1,364.48 1,436.00 1,319.00 1,361.66 14 10 4 0.47

Actuals - EBITDA

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 5,063.00 -- --
Annual 12/1/17 4,494.00 -- --
Annual 12/1/16 4,104.00 -- --
Quarterly 3/1/19 1,249.00 -- --
Quarterly 12/1/18 1,360.00 -- --
Quarterly 9/1/18 1,296.00 -- --
Quarterly 6/1/18 1,299.00 -- --

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 9.51
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 14.07 15.23 12.29 14.10 15 10 2 2.52
Annual 12/1/20 12.38 13.25 11.46 12.32 21 16 1 2.81
Annual 12/1/19 10.92 11.46 10.40 10.94 21 18 -- 4.14
Quarterly 3/1/20 2.65 2.81 2.41 2.67 10 5 -- 3.92
Quarterly 6/1/19 2.87 3.02 2.73 2.86 19 11 2 1.52
Quarterly 9/1/19 2.87 3.06 2.73 2.87 19 10 3 1.32
Quarterly 12/1/19 2.69 2.88 2.52 2.72 19 10 3 1.57

Actuals - GAAP Earnings Per Share

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 9.51 -- --
Annual 12/1/17 18.61 -- --
Annual 12/1/16 5.62 -- --
Quarterly 3/1/19 2.51 -- --
Quarterly 12/1/18 2.57 -- --
Quarterly 9/1/18 2.52 -- --
Quarterly 6/1/18 2.50 -- --

Reference Information - Net Debt

Last Actual (FY0): 10,787.00
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 12,120.93 14,919.70 10,602.46 11,442.79 6 3 3 2.04
Annual 12/1/20 11,455.62 13,392.00 9,538.00 11,455.00 7 3 4 0.54
Annual 12/1/19 11,176.00 11,966.00 10,269.93 11,283.66 7 4 3 0.78
Quarterly 3/1/20 12,072.00 12,072.00 12,072.00 12,072.00 1 1 -- 2.79
Quarterly 6/1/19 11,184.00 11,184.00 11,184.00 11,184.00 1 1 -- 0.82
Quarterly 9/1/19 11,510.00 11,510.00 11,510.00 11,510.00 1 1 -- 1.49
Quarterly 12/1/19 11,173.50 11,966.00 10,381.00 11,173.50 2 1 -- 0.83

Actuals - Net Debt

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 10,787.00 10,423.26 3.49
Annual 12/1/17 9,146.00 9,271.10 -1.35
Annual 12/1/16 9,256.00 9,196.01 0.65
Quarterly 3/1/19 10,993.00 10,917.00 0.70
Quarterly 12/1/18 10,787.00 10,532.00 2.42
Quarterly 9/1/18 10,406.00 9,283.00 12.10
Quarterly 6/1/18 9,216.00 9,346.00 -1.39

Reference Information - Net Income

Last Actual (FY0): 2,666.00
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 3,418.40 3,724.12 3,139.00 3,438.00 15 11 2 1.81
Annual 12/1/20 3,167.29 3,363.48 3,010.56 3,157.00 20 17 1 2.13
Annual 12/1/19 2,905.68 3,028.00 2,818.00 2,899.00 20 19 -- 3.74
Quarterly 3/1/20 684.06 722.00 640.00 680.00 5 3 -- 3.57
Quarterly 6/1/19 770.50 802.00 746.00 768.00 15 9 3 1.08
Quarterly 9/1/19 766.18 804.00 732.00 763.97 15 8 3 1.33
Quarterly 12/1/19 710.06 745.00 666.00 717.00 15 9 2 1.17

Actuals - Net Income

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 2,666.00 -- --
Annual 12/1/17 1,922.00 -- --
Annual 12/1/16 1,668.00 -- --
Quarterly 3/1/19 677.00 -- --
Quarterly 12/1/18 702.00 -- --
Quarterly 9/1/18 702.00 -- --
Quarterly 6/1/18 710.00 -- --

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

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): 16.81
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 21.75 25.60 18.63 20.80 7 -- -- 2.10
Annual 12/1/20 20.06 21.70 18.09 19.80 9 -- -- 2.35
Annual 12/1/19 18.65 19.44 17.77 18.67 10 -- -- 4.64
Quarterly 3/1/20 18.40 18.40 18.40 18.40 1 -- -- 3.95
Quarterly 6/1/19 18.50 18.50 18.50 18.50 1 -- -- 3.93
Quarterly 9/1/19 18.70 18.70 18.70 18.70 1 -- -- 3.89
Quarterly 12/1/19 18.40 18.40 18.40 18.40 1 -- -- 3.95

Actuals - Return On Equity

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 16.81 -- --
Annual 12/1/17 13.36 -- --
Annual 12/1/16 13.56 -- --
Quarterly 3/1/19 17.65 -- --
Quarterly 12/1/18 18.21 -- --
Quarterly 9/1/18 17.53 -- --
Quarterly 6/1/18 17.22 -- --

Reference Information - Sales

Last Actual (FY0): 11,458.00
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 12,909.44 13,278.00 12,551.46 12,886.82 15 7 7 0.15
Annual 12/1/20 12,442.04 12,769.00 12,119.00 12,438.00 22 13 8 0.26
Annual 12/1/19 11,925.97 12,074.90 11,761.00 11,925.36 22 13 9 0.31
Quarterly 3/1/20 2,952.70 2,988.10 2,900.00 2,964.41 5 3 -- -0.03
Quarterly 6/1/19 3,032.22 3,098.80 2,965.00 3,041.00 17 7 7 0.05
Quarterly 9/1/19 3,056.11 3,102.80 2,994.00 3,058.00 17 9 4 0.09
Quarterly 12/1/19 3,004.82 3,045.76 2,954.00 3,007.00 17 6 7 -0.01

Actuals - Sales

Reported EPS Mean Estimate Surprise % Change
Annual 12/1/18 11,458.00 11,411.82 0.40
Annual 12/1/17 10,551.00 10,535.56 0.15
Annual 12/1/16 9,888.00 9,891.84 -0.04
Quarterly 3/1/19 2,840.00 2,823.27 0.59
Quarterly 12/1/18 2,896.00 2,848.33 1.67
Quarterly 9/1/18 2,947.00 2,912.56 1.18
Quarterly 6/1/18 2,898.00 2,872.37 0.89

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

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

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

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 %: --
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 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 -

Fiscal Year FY0 FY1 FY2
Ratios 21.52 18.71 16.56