Earnings Estimates

Stock Information

Price (Prev Close): 110.28
Price - 52 Week High: 121.07
Price - 52 Week Low: 72.70
Price Date (Latest): 1/15/21
Median Price Target: 125.33
Diff from Prev Close: 15.05
% Difference: 13.65

Analyst Ratings

Mean Recommendation:

2.31

Sell

Strong Buy

Reference Information - Earnings Per Share

Last Actual (FY0): 3.08
FY0 End Date: 12/1/19
Ind. Annual Div: 3.60
Hist (5 Yr) Growth %: 16.15
Yield (%): 3.21

Analyst Forecasts - Earnings Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual 12/1/22 3.85 4.05 3.52 3.89 6 1 -- 2.40
Annual 12/1/21 3.67 3.98 3.36 3.69 8 1 -- 1.56
Annual 12/1/20 3.36 3.48 3.20 3.39 6 -- -- --
Quarterly 3/1/21 0.88 0.98 0.83 0.86 4 -- -- --
Quarterly 6/1/21 0.92 1.06 0.84 0.88 4 -- -- --
Quarterly 9/1/21 0.90 0.98 0.85 0.89 4 -- -- --
Quarterly 12/1/20 0.90 0.96 0.85 0.91 7 1 -- 0.64

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 3.08 3.06 0.80
Annual 12/1/18 3.27 2.88 13.70
Annual 12/1/17 3.70 2.79 32.40
Quarterly 9/1/20 0.88 0.79 12.10
Quarterly 6/1/20 0.80 0.73 9.59
Quarterly 3/1/20 0.83 0.76 9.57
Quarterly 12/1/19 0.82 0.80 3.14

Reference Information - Book Value Per Share

Last Actual (FY0): 19.61
FY0 End Date: 12/1/19
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 12/1/22 20.25 22.35 18.15 20.25 2 -- -- --
Annual 12/1/21 19.16 20.60 17.71 19.16 2 -- -- --
Annual 12/1/20 18.45 19.50 17.39 18.45 2 -- -- --

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 19.61 18.31 7.09
Annual 12/1/18 18.99 -- --
Annual 12/1/17 18.66 77.51 -75.93

Reference Information - Cash Flow Per Share

Last Actual (FY0): 5.19
FY0 End Date: 12/1/19
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 12/1/22 5.23 5.23 5.23 5.23 1 -- -- --
Annual 12/1/21 5.26 5.61 4.91 5.26 2 -- -- --
Annual 12/1/20 1.92 5.15 -1.31 1.92 2 -- -- --
Quarterly 3/1/21 1.37 1.37 1.37 1.37 1 -- -- --
Quarterly 6/1/21 1.40 1.40 1.40 1.40 1 -- -- --
Quarterly 9/1/21 1.41 1.41 1.41 1.41 1 -- -- --
Quarterly 12/1/20 1.37 1.37 1.37 1.37 1 -- -- --

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 5.19 4.87 6.57
Annual 12/1/17 4.45 4.46 -0.22
Quarterly 9/1/20 1.47 1.23 19.51
Quarterly 6/1/20 1.57 1.11 41.44
Quarterly 3/1/20 1.38 1.23 12.11
Quarterly 12/1/19 1.19 1.25 -4.80

Reference Information - Dividend Per Share

Last Actual (FY0): 3.56
FY0 End Date: 12/1/19
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 12/1/22 3.81 4.11 3.60 3.81 7 -- -- -0.02
Annual 12/1/21 3.67 3.90 3.20 3.68 11 -- -- 0.04
Annual 12/1/20 3.60 3.60 3.56 3.60 11 -- -- --
Quarterly 3/1/21 0.92 0.94 0.90 0.92 2 -- -- --
Quarterly 6/1/21 0.97 1.00 0.94 0.97 2 -- -- --
Quarterly 9/1/21 0.97 1.00 0.94 0.97 2 -- -- --
Quarterly 12/1/20 0.90 0.90 0.90 0.90 5 -- -- --

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 3.56 3.56 0.11
Annual 12/1/18 3.36 3.35 0.43
Annual 12/1/17 3.12 3.14 -0.68
Quarterly 9/1/20 0.90 0.90 --
Quarterly 6/1/20 0.90 0.91 -0.88
Quarterly 3/1/20 0.90 0.90 --
Quarterly 12/1/19 0.90 0.90 --

Reference Information - EBIT

Last Actual (FY0): 634.96
FY0 End Date: 12/1/19
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 12/1/22 663.15 759.77 491.98 700.42 4 1 -- 0.48
Annual 12/1/21 663.96 725.03 592.00 664.34 6 1 -- 0.33
Annual 12/1/20 630.02 662.14 582.00 635.00 5 1 -- 0.10
Quarterly 3/1/21 166.30 166.30 166.30 166.30 1 1 -- 2.35
Quarterly 6/1/21 166.96 166.96 166.96 166.96 1 1 -- 1.42
Quarterly 9/1/21 165.99 165.99 165.99 165.99 1 1 -- 0.93
Quarterly 12/1/20 165.08 166.41 163.76 165.08 2 1 -- 0.97

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual 12/1/19 634.96 626.92 1.28
Annual 12/1/18 619.70 584.79 5.97
Annual 12/1/17 541.61 520.86 3.98
Quarterly 9/1/20 163.21 155.22 5.15
Quarterly 6/1/20 149.99 149.53 0.31
Quarterly 3/1/20 157.19 156.35 0.54
Quarterly 12/1/19 164.65 165.24 -0.36

Reference Information - EBITDA

Last Actual (FY0): 854.82
FY0 End Date: 12/1/19
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 12/1/22 963.15 1,013.60 856.00 985.70 7 1 -- 1.92
Annual 12/1/21 909.80 975.30 807.00 928.51 9 3 -- 0.97
Annual 12/1/20 861.46 900.87 795.00 867.62 8 1 -- 0.04
Quarterly 3/1/21 230.15 234.20 224.38 231.86 3 1 -- 1.72
Quarterly 6/1/21 233.32 237.50 225.66 236.79 3 1 -- 1.40
Quarterly 9/1/21 235.72 242.30 225.16 239.70 3 1 -- 1.73
Quarterly 12/1/20 221.79 228.75 212.80 223.81 3 1 -- 0.47

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual 12/1/19 854.82 852.46 0.28
Annual 12/1/18 828.75 799.60 3.65
Annual 12/1/17 734.90 730.65 0.58
Quarterly 9/1/20 219.62 206.40 6.41
Quarterly 6/1/20 206.01 201.43 2.28
Quarterly 3/1/20 212.47 210.06 1.15
Quarterly 12/1/19 219.39 215.45 1.83

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 3.08
FY0 End Date: 12/1/19
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 12/1/22 3.96 4.05 3.83 3.99 4 1 -- 3.53
Annual 12/1/21 3.73 3.98 3.45 3.71 6 2 -- 2.47
Annual 12/1/20 3.35 3.48 3.22 3.38 5 1 -- 0.76
Quarterly 3/1/21 0.90 0.98 0.85 0.88 3 1 -- 0.74
Quarterly 6/1/21 0.95 1.06 0.87 0.91 3 1 -- 0.71
Quarterly 9/1/21 0.92 0.98 0.87 0.91 3 1 -- 0.36
Quarterly 12/1/20 0.91 0.96 0.87 0.91 6 2 -- 1.11

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 3.08 3.11 -0.96
Annual 12/1/18 3.27 3.00 9.18
Annual 12/1/17 3.76 2.82 33.33
Quarterly 9/1/20 0.88 0.79 11.96
Quarterly 6/1/20 0.80 0.73 8.99
Quarterly 3/1/20 0.83 0.75 10.67
Quarterly 12/1/19 0.82 0.82 0.31

Reference Information - Net Debt

Last Actual (FY0): 4,980.74
FY0 End Date: 12/1/19
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 12/1/22 3,187.61 5,915.63 459.58 3,187.61 2 -- -- --
Annual 12/1/21 3,163.55 5,650.60 676.49 3,163.55 2 -- -- --
Annual 12/1/20 3,051.32 5,297.24 805.39 3,051.32 2 -- -- --

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual 12/1/19 4,980.74 4,989.26 -0.17
Annual 12/1/18 4,754.02 4,211.68 12.88
Annual 12/1/17 4,498.53 4,009.57 12.20

Reference Information - Net Income

Last Actual (FY0): 419.97
FY0 End Date: 12/1/19
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 12/1/22 531.47 569.34 486.38 533.52 5 1 -- 2.86
Annual 12/1/21 495.64 532.41 453.57 486.10 7 1 -- 1.79
Annual 12/1/20 445.37 453.00 438.40 444.50 7 1 -- 0.52
Quarterly 3/1/21 121.98 128.25 115.70 121.98 2 -- -- --
Quarterly 6/1/21 129.51 138.82 120.20 129.51 2 -- -- --
Quarterly 9/1/21 125.05 128.81 121.30 125.05 2 -- -- --
Quarterly 12/1/20 117.02 122.71 112.70 116.34 4 1 -- 1.19

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual 12/1/19 419.97 418.02 0.46
Annual 12/1/18 415.29 404.68 2.62
Annual 12/1/17 470.91 368.24 27.88
Quarterly 9/1/20 114.63 101.09 13.40
Quarterly 6/1/20 102.91 97.26 5.81
Quarterly 3/1/20 108.18 103.27 4.75
Quarterly 12/1/19 112.28 108.97 3.04

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 12/1/21 482.51 482.51 482.51 482.51 1 1 -- 2.50
Annual 12/1/20 466.91 466.91 466.91 466.91 1 1 -- 0.60

Actuals - Operating Profit

Reported Mean Estimate Surprise % Change

Reference Information - Return On Equity

Last Actual (FY0): 16.96
FY0 End Date: 12/1/19
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 12/1/22 18.77 19.64 17.90 18.77 2 -- -- --
Annual 12/1/21 17.53 19.39 14.60 18.60 3 -- -- --
Annual 12/1/20 13.56 17.96 4.19 16.05 4 -- -- 0.20

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual 12/1/19 16.96 13.67 3.29
Annual 12/1/18 17.43 16.58 0.86
Annual 12/1/17 20.49 11.69 8.80

Reference Information - Sales

Last Actual (FY0): 1,130.18
FY0 End Date: 12/1/19
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 12/1/22 1,224.93 1,248.10 1,200.24 1,225.70 4 1 -- 0.84
Annual 12/1/21 1,190.78 1,225.09 1,172.55 1,192.00 7 2 -- 0.50
Annual 12/1/20 1,149.38 1,153.88 1,145.70 1,149.50 7 2 -- 0.13
Quarterly 3/1/21 294.71 302.17 289.07 292.90 3 1 -- 0.33
Quarterly 6/1/21 299.12 305.09 294.16 298.10 3 1 -- 0.17
Quarterly 9/1/21 300.94 307.10 295.61 300.10 3 1 -- 0.09
Quarterly 12/1/20 292.80 297.44 289.30 292.68 6 2 -- 0.26

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual 12/1/19 1,130.18 1,131.01 -0.07
Annual 12/1/18 1,039.34 1,038.39 0.09
Annual 12/1/17 967.23 963.84 0.35
Quarterly 9/1/20 290.42 283.31 2.51
Quarterly 6/1/20 279.31 285.54 -2.18
Quarterly 3/1/20 286.70 293.01 -2.15
Quarterly 12/1/19 288.67 289.61 -0.32

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 12/1/22 -- -- -- -- -- -- -- --
Annual 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/21 -- -- -- -- -- -- -- --
Quarterly 6/1/21 -- -- -- -- -- -- -- --
Quarterly 3/1/21 -- -- -- -- -- -- -- --
Quarterly 12/1/20 -- -- -- -- -- -- -- --

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 12/1/22 -- -- -- -- -- -- -- --
Annual 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/21 -- -- -- -- -- -- -- --
Quarterly 6/1/21 -- -- -- -- -- -- -- --
Quarterly 3/1/21 -- -- -- -- -- -- -- --
Quarterly 12/1/20 -- -- -- -- -- -- -- --

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 12/1/22 -- -- -- -- -- -- -- --
Annual 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/21 -- -- -- -- -- -- -- --
Quarterly 6/1/21 -- -- -- -- -- -- -- --
Quarterly 3/1/21 -- -- -- -- -- -- -- --
Quarterly 12/1/20 -- -- -- -- -- -- -- --

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 35.81 32.87 30.02

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 9.80 9.49 4.70

Copyright Refinitiv