Earnings Estimates

Stock Information

Price (Prev Close): 152.55
Price - 52 Week High: 228.84
Price - 52 Week Low: 149.78
Price Date (Latest): 11/29/22
Median Price Target: 192.85
Diff from Prev Close: 40.30
% Difference: 26.42

Analyst Ratings

Mean Recommendation:

2.43

Sell

Strong Buy

Reference Information - Earnings Per Share

Analyst Forecasts - Earnings Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 24 6.64 6.80 6.47 6.64 4 -- 2 -2.88
Annual Dec 23 6.42 6.76 6.07 6.43 5 -- 3 -2.85
Annual Dec 22 6.09 6.16 6.01 6.11 3 -- 1 -0.92
Quarterly Mar 23 1.45 1.49 1.40 1.45 2 -- 2 -7.07
Quarterly Jun 23 1.65 1.72 1.57 1.65 2 -- 2 -1.20
Quarterly Sep 23 1.72 1.80 1.63 1.72 2 -- 2 -3.11
Quarterly Dec 22 1.49 1.57 1.40 1.49 5 -- 3 -4.44

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 21 6.19 5.28 17.34
Annual Dec 20 3.71 3.36 10.56
Annual Dec 19 3.08 3.06 0.80
Quarterly Sep 22 1.65 1.59 3.66
Quarterly Jun 22 1.64 1.47 11.66
Quarterly Mar 22 1.51 1.35 11.65
Quarterly Dec 21 2.00 1.40 43.24

Reference Information - Book Value Per Share

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 Dec 24 26.81 27.46 25.87 27.10 3 1 1 -1.88
Annual Dec 23 25.24 25.58 24.81 25.33 3 1 1 -2.46
Annual Dec 22 23.98 25.08 22.99 23.87 3 1 1 -1.47
Quarterly Mar 23 24.98 24.98 24.98 24.98 1 1 -- 2.29
Quarterly Jun 23 25.07 25.07 25.07 25.07 1 1 -- 2.16
Quarterly Sep 23 25.22 25.22 25.22 25.22 1 1 -- 1.82
Quarterly Dec 22 25.08 25.08 25.08 25.08 1 1 -- 3.13

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 21 23.27 21.89 6.31
Annual Dec 20 19.67 18.45 6.63
Annual Dec 19 19.61 18.31 7.09
Quarterly Sep 22 24.27 24.12 0.63
Quarterly Jun 22 23.91 24.57 -2.67
Quarterly Mar 22 23.91 24.53 -2.52
Quarterly Dec 21 23.27 22.51 3.38

Reference Information - Cash Flow Per Share

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 Dec 24 8.27 9.09 7.44 8.27 2 -- 2 -8.62
Annual Dec 23 7.66 8.47 6.84 7.66 2 -- 2 -12.68
Annual Dec 22 5.16 8.03 2.28 5.16 2 -- 2 -23.67
Quarterly Mar 23 1.95 1.95 1.95 1.95 1 -- 1 -6.47
Quarterly Jun 23 2.14 2.14 2.14 2.14 1 1 -- -3.39
Quarterly Sep 23 2.20 2.20 2.20 2.20 1 -- 1 -5.17
Quarterly Dec 22 1.94 1.94 1.94 1.94 1 -- 1 -8.49

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 21 6.76 5.41 24.94
Annual Dec 20 5.95 1.92 209.90
Annual Dec 19 5.19 4.87 6.57
Quarterly Sep 22 2.17 2.14 1.59
Quarterly Jun 22 2.47 2.00 23.76
Quarterly Mar 22 2.03 1.79 13.67
Quarterly Dec 21 1.58 1.82 -13.19

Reference Information - Dividend Per Share

Analyst Forecasts - Dividend Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 24 6.43 7.26 6.00 6.54 7 -- 1 -0.42
Annual Dec 23 6.29 7.00 5.65 6.23 10 -- 1 -0.38
Annual Dec 22 5.94 6.00 5.41 6.00 10 -- -- --
Quarterly Mar 23 1.66 1.75 1.58 1.65 3 -- -- --
Quarterly Jun 23 1.66 1.75 1.58 1.65 3 -- -- --
Quarterly Sep 23 1.66 1.75 1.58 1.65 3 -- -- --
Quarterly Dec 22 1.50 1.50 1.50 1.50 5 -- -- --

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 21 4.50 4.39 2.52
Annual Dec 20 3.60 3.60 0.10
Annual Dec 19 3.56 3.56 0.11
Quarterly Sep 22 1.50 1.50 --
Quarterly Jun 22 1.50 1.50 --
Quarterly Mar 22 1.50 1.45 3.45
Quarterly Dec 21 1.25 1.25 --

Reference Information - EBIT

Analyst Forecasts - EBIT

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 24 1,295.72 1,386.75 1,199.00 1,298.57 4 2 2 2.04
Annual Dec 23 1,205.62 1,287.63 1,116.00 1,209.43 4 1 2 -13.42
Annual Dec 22 1,079.71 1,143.95 1,030.00 1,072.44 4 -- 3 -1.09
Quarterly Mar 23 293.63 293.63 293.63 293.63 1 -- 1 -27.36
Quarterly Jun 23 320.41 320.41 320.41 320.41 1 1 -- -25.45
Quarterly Sep 23 329.33 329.33 329.33 329.33 1 -- 1 -0.76
Quarterly Dec 22 294.76 294.76 294.76 294.76 1 -- 1 -27.59

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual Dec 21 975.95 864.24 12.93
Annual Dec 20 666.14 630.02 5.73
Annual Dec 19 634.96 626.92 1.28
Quarterly Sep 22 269.86 405.59 -33.46
Quarterly Jun 22 277.13 371.30 -25.36
Quarterly Mar 22 235.31 307.70 -23.53
Quarterly Dec 21 311.77 231.98 34.40

Reference Information - EBITDA

Analyst Forecasts - EBITDA

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 24 1,603.60 1,717.51 1,474.00 1,568.80 5 2 1 1.18
Annual Dec 23 1,520.76 1,605.13 1,427.00 1,523.00 6 2 2 -0.39
Annual Dec 22 1,380.04 1,428.94 1,312.00 1,381.49 6 -- 4 -0.65
Quarterly Mar 23 355.43 372.26 338.60 355.43 2 -- 1 -1.31
Quarterly Jun 23 391.29 400.37 382.20 391.29 2 1 -- 1.51
Quarterly Sep 23 404.66 411.21 398.10 404.66 2 1 -- 0.35
Quarterly Dec 22 363.88 371.35 356.40 363.88 2 -- 1 -0.84

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual Dec 21 1,217.83 1,122.93 8.45
Annual Dec 20 890.58 866.64 2.76
Annual Dec 19 854.82 852.46 0.28
Quarterly Sep 22 341.28 371.60 -8.16
Quarterly Jun 22 344.73 336.12 2.56
Quarterly Mar 22 303.22 311.47 -2.65
Quarterly Dec 21 373.97 300.76 24.34

Reference Information - GAAP Earnings Per Share

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 Dec 24 6.68 6.91 6.47 6.67 4 -- 1 -1.77
Annual Dec 23 6.45 6.76 6.07 6.43 7 -- 3 -2.42
Annual Dec 22 6.07 6.16 5.97 6.08 5 -- 2 -1.01
Quarterly Mar 23 1.51 1.58 1.45 1.49 3 -- 2 -2.59
Quarterly Jun 23 1.66 1.72 1.58 1.67 3 -- 2 -2.17
Quarterly Sep 23 1.71 1.80 1.62 1.71 3 -- 1 -3.93
Quarterly Dec 22 1.48 1.57 1.38 1.49 6 -- 3 -4.20

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 21 6.19 5.36 15.56
Annual Dec 20 3.71 3.35 10.64
Annual Dec 19 3.08 3.11 -0.96
Quarterly Sep 22 1.65 1.58 4.43
Quarterly Jun 22 1.63 1.48 10.38
Quarterly Mar 22 1.51 1.36 10.89
Quarterly Dec 21 2.00 1.41 42.18

Reference Information - Net Debt

Analyst Forecasts - Net Debt

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 24 8,199.26 8,734.68 7,663.85 8,199.26 2 1 -- 4.25
Annual Dec 23 7,848.15 7,966.78 7,729.53 7,848.15 2 1 -- 4.33
Annual Dec 22 7,243.06 7,347.22 7,138.89 7,243.06 2 1 -- 2.20
Quarterly Mar 23 7,466.72 7,466.72 7,466.72 7,466.72 1 1 -- 5.79
Quarterly Jun 23 7,559.75 7,559.75 7,559.75 7,559.75 1 1 -- 6.84
Quarterly Sep 23 7,642.91 7,642.91 7,642.91 7,642.91 1 1 -- 7.99
Quarterly Dec 22 7,347.22 7,347.22 7,347.22 7,347.22 1 1 -- 4.43

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual Dec 21 5,167.43 5,834.01 -11.43
Annual Dec 20 5,043.37 3,051.32 65.29
Annual Dec 19 4,980.74 4,989.26 -0.17
Quarterly Sep 22 6,545.99 6,795.66 -3.67
Quarterly Jun 22 5,626.56 6,191.58 -9.13
Quarterly Mar 22 5,252.58 5,966.06 -11.96
Quarterly Dec 21 5,167.43 5,942.67 -13.05

Reference Information - Net Income

Analyst Forecasts - Net Income

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 24 945.84 1,003.59 866.00 956.89 4 -- 3 -4.20
Annual Dec 23 895.01 957.30 861.00 880.94 5 -- 4 -5.28
Annual Dec 22 849.45 867.90 825.00 854.98 5 -- 4 -2.61
Quarterly Mar 23 204.26 210.20 198.32 204.26 2 -- 2 -8.72
Quarterly Jun 23 233.44 243.40 223.47 233.44 2 -- 2 -2.39
Quarterly Sep 23 243.27 255.10 231.43 243.27 2 -- 2 -4.36
Quarterly Dec 22 205.03 211.50 198.56 205.03 2 -- 2 -6.96

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual Dec 21 827.65 728.40 13.63
Annual Dec 20 481.78 445.72 8.09
Annual Dec 19 419.97 418.02 0.46
Quarterly Sep 22 220.72 225.54 -2.14
Quarterly Jun 22 233.60 211.79 10.30
Quarterly Mar 22 203.58 194.38 4.73
Quarterly Dec 21 268.43 189.41 41.71

Reference Information - Operating Profit

Analyst Forecasts - Operating Profit

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 24 -- -- -- -- -- -- -- --
Annual Dec 23 862.39 862.39 862.39 862.39 1 -- 1 -1.05
Annual Dec 22 796.31 796.31 796.31 796.31 1 1 -- 0.62

Actuals - Operating Profit

Reported Mean Estimate Surprise % Change
Annual Dec 21 975.95 614.49 58.82

Reference Information - Return On Equity

Analyst Forecasts - Return On Equity

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 24 27.68 31.78 25.30 26.82 4 -- -- -0.59
Annual Dec 23 26.43 27.83 25.50 26.19 4 -- -- -5.53
Annual Dec 22 23.62 26.80 13.14 26.00 5 -- -- -2.46
Quarterly Mar 23 24.15 24.15 24.15 24.15 1 -- -- -12.34
Quarterly Jun 23 27.19 27.19 27.19 27.19 1 -- -- -2.93
Quarterly Sep 23 27.87 27.87 27.87 27.87 1 -- -- -5.56
Quarterly Dec 22 24.47 24.47 24.47 24.47 1 -- -- -12.42

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual Dec 21 29.22 22.77 6.45
Annual Dec 20 18.94 13.56 5.38
Annual Dec 19 16.96 13.67 3.29
Quarterly Sep 22 6.84 28.80 -21.96
Quarterly Jun 22 29.14 26.27 2.87
Quarterly Mar 22 25.74 23.85 1.89
Quarterly Dec 21 35.16 27.10 8.06

Reference Information - Sales

Analyst Forecasts - Sales

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 24 1,844.94 1,918.00 1,795.15 1,821.66 3 2 1 0.38
Annual Dec 23 1,782.25 1,885.64 1,682.69 1,770.80 6 3 3 0.93
Annual Dec 22 1,597.11 1,655.00 1,444.42 1,636.95 6 3 3 -0.27
Quarterly Mar 23 432.65 452.03 406.32 439.60 3 2 1 1.58
Quarterly Jun 23 457.44 471.78 434.64 465.90 3 3 -- 3.10
Quarterly Sep 23 469.39 482.06 445.52 480.60 3 2 -- 3.58
Quarterly Dec 22 425.84 438.50 405.31 429.77 4 2 2 -0.01

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual Dec 21 1,340.99 1,308.15 2.51
Annual Dec 20 1,157.52 1,149.38 0.71
Annual Dec 19 1,130.18 1,131.01 -0.07
Quarterly Sep 22 428.79 420.67 1.93
Quarterly Jun 22 408.04 392.04 4.08
Quarterly Mar 22 379.81 367.56 3.33
Quarterly Dec 21 364.54 355.41 2.57

Reference Information - Earnings Per Share (Parent)

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 Dec 24 -- -- -- -- -- -- -- --
Annual Dec 23 -- -- -- -- -- -- -- --
Annual Dec 22 -- -- -- -- -- -- -- --
Quarterly Sep 23 -- -- -- -- -- -- -- --
Quarterly Jun 23 -- -- -- -- -- -- -- --
Quarterly Mar 23 -- -- -- -- -- -- -- --
Quarterly Dec 22 -- -- -- -- -- -- -- --

Actuals - Earnings Per Share (Parent)

Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

Reference Information - Net Income (Parent)

Analyst Forecasts - Net Income (Parent)

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 24 -- -- -- -- -- -- -- --
Annual Dec 23 -- -- -- -- -- -- -- --
Annual Dec 22 -- -- -- -- -- -- -- --
Quarterly Sep 23 -- -- -- -- -- -- -- --
Quarterly Jun 23 -- -- -- -- -- -- -- --
Quarterly Mar 23 -- -- -- -- -- -- -- --
Quarterly Dec 22 -- -- -- -- -- -- -- --

Actuals - Net Income (Parent)

Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

Reference Information - Operating Profit (Parent)

Analyst Forecasts - Operating Profit (Parent)

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 24 -- -- -- -- -- -- -- --
Annual Dec 23 -- -- -- -- -- -- -- --
Annual Dec 22 -- -- -- -- -- -- -- --
Quarterly Sep 23 -- -- -- -- -- -- -- --
Quarterly Jun 23 -- -- -- -- -- -- -- --
Quarterly Mar 23 -- -- -- -- -- -- -- --
Quarterly Dec 22 -- -- -- -- -- -- -- --

Actuals - Operating Profit (Parent)

Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

Reference Information - Sales (Parent)

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
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 24.65 25.04 23.76

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 15.51 5.36 3.39

Copyright Refinitiv