Earnings Estimates

Stock Information

Price (Prev Close): 179.74
Price - 52 Week High: 194.67
Price - 52 Week Low: 102.74
Price Date (Latest): 9/21/21
Median Price Target: 193.64
Diff from Prev Close: 13.90
% Difference: 7.73

Analyst Ratings

Mean Recommendation:

2.13

Sell

Strong Buy

Reference Information - Earnings Per Share

Last Actual (FY0): 3.71
FY0 End Date: 12/1/20
Ind. Annual Div: 5.00
Hist (5 Yr) Growth %: 18.86
Yield (%): 2.78

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 23 5.24 5.43 5.11 5.13 5 2 1 2.65
Annual Dec 22 5.26 7.25 4.06 5.07 10 3 1 4.99
Annual Dec 21 5.17 6.61 3.86 5.07 7 1 1 4.01
Quarterly Mar 22 1.20 1.26 1.14 1.19 5 1 -- 0.46
Quarterly Jun 22 1.27 1.30 1.24 1.26 5 1 -- 0.44
Quarterly Sep 21 1.21 1.22 1.20 1.22 6 1 1 2.68
Quarterly Dec 21 1.21 1.25 1.16 1.21 6 2 -- 3.28

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 3.71 3.36 10.56
Annual Dec 19 3.08 3.06 0.80
Annual Dec 18 3.27 2.88 13.70
Quarterly Jun 21 1.25 1.08 16.10
Quarterly Mar 21 1.53 0.99 54.29
Quarterly Dec 20 1.19 0.90 31.80
Quarterly Sep 20 0.88 0.79 12.10

Reference Information - Book Value Per Share

Last Actual (FY0): 19.67
FY0 End Date: 12/1/20
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 Dec 23 25.49 26.68 24.66 25.13 3 1 -- 0.49
Annual Dec 22 23.68 24.12 23.07 23.86 3 1 -- 0.20
Annual Dec 21 21.92 22.71 21.40 21.66 3 -- -- --
Quarterly Mar 22 22.96 22.96 22.96 22.96 1 1 -- 0.13
Quarterly Jun 22 23.27 23.27 23.27 23.27 1 1 -- 0.22
Quarterly Sep 21 22.45 22.45 22.45 22.45 1 -- 1 -0.04
Quarterly Dec 21 22.71 22.71 22.71 22.71 1 -- -- --

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 19.67 18.45 6.63
Annual Dec 19 19.61 18.31 7.09
Annual Dec 18 18.99 -- --
Quarterly Jun 21 22.18 21.92 1.21
Quarterly Mar 21 21.86 -- --
Quarterly Dec 20 19.67 -- --
Quarterly Sep 20 18.51 -- --

Reference Information - Cash Flow Per Share

Last Actual (FY0): 5.95
FY0 End Date: 12/1/20
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 Dec 23 6.73 7.18 6.28 6.73 2 1 -- 2.12
Annual Dec 22 6.41 6.85 5.94 6.43 3 1 -- 0.84
Annual Dec 21 5.53 6.76 3.72 6.12 3 1 -- 0.06
Quarterly Mar 22 1.60 1.67 1.52 1.60 2 1 -- 0.95
Quarterly Jun 22 1.68 1.74 1.61 1.68 2 1 -- 0.90
Quarterly Sep 21 1.59 1.63 1.54 1.59 2 -- 1 -0.31
Quarterly Dec 21 1.59 1.64 1.54 1.59 2 1 -- 0.63

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 5.95 1.92 209.90
Annual Dec 19 5.19 4.87 6.57
Quarterly Jun 21 1.85 1.49 24.58
Quarterly Mar 21 1.50 1.37 9.49
Quarterly Dec 20 1.36 1.37 -0.73
Quarterly Sep 20 1.47 1.23 19.51

Reference Information - Dividend Per Share

Last Actual (FY0): 3.60
FY0 End Date: 12/1/20
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 Dec 23 4.80 6.05 4.00 4.41 7 3 -- 7.38
Annual Dec 22 4.60 5.50 4.00 4.44 12 5 -- 8.29
Annual Dec 21 4.13 4.50 3.56 4.00 12 4 -- 4.21
Quarterly Mar 22 1.03 1.05 1.00 1.05 3 -- -- --
Quarterly Jun 22 1.05 1.05 1.05 1.05 3 -- -- --
Quarterly Sep 21 1.05 1.25 1.00 1.00 5 1 -- 5.00
Quarterly Dec 21 1.05 1.25 1.00 1.00 5 1 -- 5.00

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 3.60 3.60 0.10
Annual Dec 19 3.56 3.56 0.11
Annual Dec 18 3.36 3.35 0.43
Quarterly Jun 21 1.00 1.00 --
Quarterly Mar 21 1.00 0.99 1.21
Quarterly Dec 20 0.90 0.90 --
Quarterly Sep 20 0.90 0.90 --

Reference Information - EBIT

Last Actual (FY0): 666.14
FY0 End Date: 12/1/20
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 Dec 23 890.93 997.02 667.40 929.04 6 3 1 2.71
Annual Dec 22 865.78 943.08 752.00 875.06 7 3 1 0.51
Annual Dec 21 813.88 884.40 710.00 829.81 7 3 1 -0.31
Quarterly Mar 22 213.95 228.23 203.58 210.04 3 3 -- 1.52
Quarterly Jun 22 224.21 239.04 215.32 218.28 3 3 -- 2.17
Quarterly Sep 21 216.69 226.75 205.68 217.65 3 2 1 0.17
Quarterly Dec 21 216.86 225.37 207.14 218.07 3 3 -- 0.94

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual Dec 20 666.14 630.02 5.73
Annual Dec 19 634.96 626.92 1.28
Annual Dec 18 619.70 584.79 5.97
Quarterly Jun 21 196.83 189.49 3.87
Quarterly Mar 21 241.07 182.41 32.16
Quarterly Dec 20 195.75 165.08 18.58
Quarterly Sep 20 163.21 155.22 5.15

Reference Information - EBITDA

Last Actual (FY0): 890.58
FY0 End Date: 12/1/20
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 Dec 23 1,207.86 1,277.00 1,130.00 1,216.30 7 3 1 0.72
Annual Dec 22 1,140.10 1,190.28 1,031.00 1,157.31 11 4 2 0.45
Annual Dec 21 1,068.21 1,124.58 972.00 1,079.00 11 4 2 -0.07
Quarterly Mar 22 277.72 289.51 264.43 278.47 4 3 -- 0.18
Quarterly Jun 22 291.39 301.22 279.73 292.30 4 2 -- 1.16
Quarterly Sep 21 278.57 286.80 265.59 280.94 4 2 1 0.24
Quarterly Dec 21 281.43 286.80 267.40 285.77 4 3 -- 1.20

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual Dec 20 890.58 866.64 2.76
Annual Dec 19 854.82 852.46 0.28
Annual Dec 18 828.75 799.60 3.65
Quarterly Jun 21 256.40 253.13 1.29
Quarterly Mar 21 299.67 243.03 23.31
Quarterly Dec 20 252.49 226.28 11.58
Quarterly Sep 20 219.62 206.40 6.41

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 3.71
FY0 End Date: 12/1/20
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 Dec 23 5.00 5.13 4.73 5.13 3 1 -- 3.59
Annual Dec 22 4.83 5.21 4.06 4.93 7 2 -- 1.62
Annual Dec 21 4.86 5.24 3.86 5.04 6 1 -- 0.03
Quarterly Mar 22 1.20 1.26 1.14 1.19 3 1 -- 0.28
Quarterly Jun 22 1.27 1.30 1.24 1.26 3 1 -- 0.80
Quarterly Sep 21 1.21 1.27 1.10 1.22 6 2 -- 2.55
Quarterly Dec 21 1.21 1.32 1.10 1.21 6 2 -- 2.26

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 3.71 3.35 10.64
Annual Dec 19 3.08 3.11 -0.96
Annual Dec 18 3.27 3.00 9.18
Quarterly Jun 21 1.25 1.10 13.29
Quarterly Mar 21 1.53 1.03 48.78
Quarterly Dec 20 1.19 0.91 30.29
Quarterly Sep 20 0.88 0.79 11.96

Reference Information - Net Asset Value

Last Actual (FY0): 2,936.12
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Net Asset Value

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 3,966.59 4,237.00 3,696.18 3,966.59 2 1 -- 1.40
Annual Dec 22 3,371.50 3,577.22 3,018.00 3,429.00 5 1 -- 1.01
Annual Dec 21 3,197.57 3,426.00 3,020.00 3,070.38 5 1 -- 1.21
Quarterly Mar 22 3,444.00 3,444.00 3,444.00 3,444.00 1 -- -- --
Quarterly Jun 22 3,470.00 3,470.00 3,470.00 3,470.00 1 -- -- --
Quarterly Sep 21 3,386.05 3,391.00 3,381.10 3,386.05 2 1 -- 3.56
Quarterly Dec 21 3,415.24 3,426.00 3,404.47 3,415.24 2 1 -- 2.88

Actuals - Net Asset Value

Reported Mean Estimate Surprise % Change
Annual Dec 20 2,936.12 2,968.91 -1.10
Annual Dec 19 2,921.69 2,837.00 2.99
Annual Dec 18 2,785.42 2,596.11 7.29
Quarterly Jun 21 3,360.96 3,211.37 4.66
Quarterly Mar 21 3,314.65 3,087.42 7.36
Quarterly Dec 20 2,936.12 2,974.81 -1.30
Quarterly Sep 20 2,767.82 2,758.18 0.35

Reference Information - Net Debt

Last Actual (FY0): 5,043.37
FY0 End Date: 12/1/20
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 Dec 23 5,288.70 5,295.06 5,282.34 5,288.70 2 1 -- 3.65
Annual Dec 22 5,539.33 5,659.97 5,418.68 5,539.33 2 1 -- 1.95
Annual Dec 21 5,485.04 5,507.78 5,462.29 5,485.04 2 1 -- 0.68
Quarterly Mar 22 5,457.01 5,457.01 5,457.01 5,457.01 1 1 -- 2.06
Quarterly Jun 22 5,442.37 5,442.37 5,442.37 5,442.37 1 1 -- 2.76
Quarterly Sep 21 5,544.00 5,544.00 5,544.00 5,544.00 1 1 -- 1.41
Quarterly Dec 21 5,462.29 5,462.29 5,462.29 5,462.29 1 1 -- 1.37

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual Dec 20 5,043.37 3,051.32 65.29
Annual Dec 19 4,980.74 4,989.26 -0.17
Annual Dec 18 4,754.02 4,211.68 12.88
Quarterly Jun 21 4,746.10 5,476.81 -13.34
Quarterly Mar 21 4,696.36 -- --
Quarterly Dec 20 5,043.37 -- --
Quarterly Sep 20 5,205.42 -- --

Reference Information - Net Income

Last Actual (FY0): 481.78
FY0 End Date: 12/1/20
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 Dec 23 746.34 772.81 722.99 747.83 6 2 2 2.01
Annual Dec 22 692.03 749.71 526.00 711.50 9 3 1 1.01
Annual Dec 21 676.00 737.80 500.00 709.02 9 3 1 0.98
Quarterly Mar 22 170.87 179.35 159.80 173.45 3 1 -- 0.68
Quarterly Jun 22 180.80 186.58 173.90 181.92 3 1 -- 0.56
Quarterly Sep 21 172.92 179.73 168.65 171.65 4 1 1 3.48
Quarterly Dec 21 175.49 187.13 169.20 172.81 4 2 -- 3.83

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual Dec 20 481.78 445.72 8.09
Annual Dec 19 419.97 418.02 0.46
Annual Dec 18 415.29 404.68 2.62
Quarterly Jun 21 167.95 151.85 10.60
Quarterly Mar 21 203.00 140.90 44.07
Quarterly Dec 20 156.06 117.62 32.67
Quarterly Sep 20 114.63 101.09 13.40

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 Dec 22 634.20 634.20 634.20 634.20 1 1 -- 15.47
Annual Dec 21 586.80 586.80 586.80 586.80 1 1 -- 11.32

Actuals - Operating Profit

Reported Mean Estimate Surprise % Change

Reference Information - Return On Equity

Last Actual (FY0): 18.94
FY0 End Date: 12/1/20
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 Dec 23 23.23 28.13 20.30 22.25 4 -- -- 7.22
Annual Dec 22 22.25 24.99 19.90 21.96 5 -- -- 1.74
Annual Dec 21 20.94 25.30 12.19 23.09 6 -- -- 0.20
Quarterly Mar 22 23.15 23.15 23.15 23.15 1 -- -- 1.98
Quarterly Jun 22 23.93 23.93 23.93 23.93 1 -- -- 1.57
Quarterly Sep 21 25.02 25.02 25.02 25.02 1 -- -- -1.11
Quarterly Dec 21 24.26 24.26 24.26 24.26 1 -- -- 1.42

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual Dec 20 18.94 13.56 5.38
Annual Dec 19 16.96 13.67 3.29
Annual Dec 18 17.43 16.58 0.86
Quarterly Jun 21 22.81 21.52 1.29

Reference Information - Sales

Last Actual (FY0): 1,157.52
FY0 End Date: 12/1/20
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 Dec 23 1,422.41 1,591.97 1,292.93 1,417.00 5 2 1 1.40
Annual Dec 22 1,371.78 1,560.53 1,230.22 1,365.50 9 3 2 0.67
Annual Dec 21 1,291.89 1,504.43 1,123.19 1,296.80 9 3 2 0.34
Quarterly Mar 22 329.06 338.47 313.59 332.10 4 2 -- 0.65
Quarterly Jun 22 340.09 352.71 328.60 339.53 4 1 -- 0.96
Quarterly Sep 21 332.48 340.38 311.67 337.25 6 2 1 1.04
Quarterly Dec 21 332.12 342.67 311.81 335.43 6 3 -- 1.70

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual Dec 20 1,157.52 1,149.38 0.71
Annual Dec 19 1,130.18 1,131.01 -0.07
Annual Dec 18 1,039.34 1,038.39 0.09
Quarterly Jun 21 321.50 312.08 3.02
Quarterly Mar 21 303.59 308.10 -1.46
Quarterly Dec 20 301.08 292.80 2.83
Quarterly Sep 20 290.42 283.31 2.51

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 Dec 23 -- -- -- -- -- -- -- --
Annual Dec 22 -- -- -- -- -- -- -- --
Annual Dec 21 -- -- -- -- -- -- -- --
Quarterly Jun 22 -- -- -- -- -- -- -- --
Quarterly Mar 22 -- -- -- -- -- -- -- --
Quarterly Dec 21 -- -- -- -- -- -- -- --
Quarterly Sep 21 -- -- -- -- -- -- -- --

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)

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 Dec 23 -- -- -- -- -- -- -- --
Annual Dec 22 -- -- -- -- -- -- -- --
Annual Dec 21 -- -- -- -- -- -- -- --
Quarterly Jun 22 -- -- -- -- -- -- -- --
Quarterly Mar 22 -- -- -- -- -- -- -- --
Quarterly Dec 21 -- -- -- -- -- -- -- --
Quarterly Sep 21 -- -- -- -- -- -- -- --

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)

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 Dec 23 -- -- -- -- -- -- -- --
Annual Dec 22 -- -- -- -- -- -- -- --
Annual Dec 21 -- -- -- -- -- -- -- --
Quarterly Jun 22 -- -- -- -- -- -- -- --
Quarterly Mar 22 -- -- -- -- -- -- -- --
Quarterly Dec 21 -- -- -- -- -- -- -- --
Quarterly Sep 21 -- -- -- -- -- -- -- --

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)

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

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 48.45 34.78 34.19

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 54.01 1.72 -0.38

Copyright Refinitiv