Earnings Estimates

Stock Information

Price (Prev Close): 203.41
Price - 52 Week High: 228.84
Price - 52 Week Low: 156.70
Price Date (Latest): 8/10/22
Median Price Target: 202.92
Diff from Prev Close: -0.49
% Difference: -0.24

Analyst Ratings

Mean Recommendation:

2.27

Sell

Strong Buy

Reference Information - Earnings Per Share

Last Actual (FY0): 6.19
FY0 End Date: 12/1/21
Ind. Annual Div: 6.00
Hist (5 Yr) Growth %: 16.33
Yield (%): 2.95

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 6.85 6.29 6.72 6 1 1 -0.28
Annual Dec 23 6.40 7.00 6.04 6.36 10 1 2 -0.27
Annual Dec 22 5.98 6.22 5.77 5.94 9 3 1 0.88
Quarterly Mar 23 1.54 1.58 1.50 1.54 4 -- 1 -0.81
Quarterly Jun 23 1.62 1.74 1.51 1.61 4 -- 2 -1.97
Quarterly Sep 22 1.54 1.59 1.49 1.53 8 2 1 0.08
Quarterly Dec 22 1.52 1.58 1.47 1.52 8 1 1 0.50

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 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
Quarterly Sep 21 1.40 1.22 14.91

Reference Information - Book Value Per Share

Last Actual (FY0): 23.27
FY0 End Date: 12/1/21
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 24 27.38 28.26 26.71 27.16 3 -- 1 -0.35
Annual Dec 23 26.14 26.94 24.98 26.51 3 -- 1 -0.22
Annual Dec 22 24.82 26.06 23.46 24.93 3 -- 1 -0.01
Quarterly Mar 23 26.10 26.10 26.10 26.10 1 -- 1 -0.27
Quarterly Jun 23 26.13 26.13 26.13 26.13 1 -- 1 -0.61
Quarterly Sep 22 25.30 25.30 25.30 25.30 1 -- 1 -0.08
Quarterly Dec 22 26.06 26.06 26.06 26.06 1 -- 1 -0.04

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 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
Quarterly Sep 21 22.36 22.21 0.66

Reference Information - Cash Flow Per Share

Last Actual (FY0): 6.76
FY0 End Date: 12/1/21
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 24 8.89 8.89 8.88 8.89 2 -- 1 -0.39
Annual Dec 23 8.62 9.16 8.32 8.38 3 -- 1 -0.50
Annual Dec 22 7.35 8.37 5.82 7.85 3 -- 1 -0.09
Quarterly Mar 23 2.06 2.08 2.03 2.06 2 -- 1 -1.20
Quarterly Jun 23 2.16 2.31 2.00 2.16 2 -- 1 -2.27
Quarterly Sep 22 2.09 2.17 2.01 2.09 2 1 -- 0.72
Quarterly Dec 22 2.07 2.13 2.00 2.07 2 -- 1 -0.24

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 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
Quarterly Sep 21 1.89 1.68 12.50

Reference Information - Dividend Per Share

Last Actual (FY0): 4.50
FY0 End Date: 12/1/21
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 24 6.54 7.26 6.00 6.58 7 -- -- --
Annual Dec 23 6.30 7.00 5.65 6.28 11 -- 2 -1.14
Annual Dec 22 5.95 6.00 5.41 6.00 11 -- 2 -0.89
Quarterly Mar 23 1.66 1.75 1.57 1.66 2 -- -- --
Quarterly Jun 23 1.66 1.75 1.57 1.66 2 -- -- --
Quarterly Sep 22 1.50 1.50 1.50 1.50 5 -- -- --
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 Jun 22 1.50 1.50 --
Quarterly Mar 22 1.50 1.45 3.45
Quarterly Dec 21 1.25 1.25 --
Quarterly Sep 21 1.25 1.10 13.64

Reference Information - EBIT

Last Actual (FY0): 975.95
FY0 End Date: 12/1/21
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 24 1,222.17 1,280.24 1,169.92 1,214.00 5 -- 1 -0.25
Annual Dec 23 1,279.81 2,065.44 1,116.00 1,146.08 7 1 2 0.29
Annual Dec 22 1,062.51 1,120.14 1,001.00 1,056.03 6 2 -- 0.59
Quarterly Mar 23 388.46 487.69 289.22 388.46 2 1 1 0.62
Quarterly Jun 23 291.75 291.75 291.75 291.75 1 -- 1 -4.06
Quarterly Sep 22 386.65 481.30 292.00 386.65 2 2 -- 0.70
Quarterly Dec 22 387.53 487.36 287.69 387.53 2 1 1 1.74

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 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
Quarterly Sep 21 226.28 217.32 4.12

Reference Information - EBITDA

Last Actual (FY0): 1,217.83
FY0 End Date: 12/1/21
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 24 1,530.64 1,581.33 1,488.50 1,524.58 6 -- 1 -0.08
Annual Dec 23 1,456.27 1,531.00 1,403.00 1,437.08 10 1 2 -0.65
Annual Dec 22 1,349.81 1,400.30 1,284.00 1,344.56 10 3 -- 0.13
Quarterly Mar 23 353.04 360.76 339.20 359.15 3 -- 1 -0.68
Quarterly Jun 23 363.23 371.16 356.60 361.94 3 -- 1 -1.11
Quarterly Sep 22 352.08 360.73 347.20 348.30 3 1 -- 0.47
Quarterly Dec 22 349.37 356.74 337.70 353.66 3 -- 1 -0.08

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 Mar 22 303.22 311.47 -2.65
Quarterly Dec 21 373.97 300.76 24.34
Quarterly Sep 21 287.79 279.04 3.14

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 6.19
FY0 End Date: 12/1/21
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 24 6.64 6.85 6.29 6.72 4 1 -- 0.04
Annual Dec 23 6.44 7.00 6.04 6.38 8 2 1 0.45
Annual Dec 22 6.00 6.22 5.81 5.99 8 4 -- 1.18
Quarterly Mar 23 1.54 1.58 1.49 1.55 3 1 -- 0.87
Quarterly Jun 23 1.71 1.74 1.67 1.71 2 -- 1 -0.87
Quarterly Sep 22 1.54 1.59 1.49 1.54 6 1 1 -0.32
Quarterly Dec 22 1.52 1.58 1.48 1.51 6 2 -- 1.33

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 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
Quarterly Sep 21 1.40 1.21 15.70

Reference Information - Net Asset Value

Last Actual (FY0): 3,785.98
FY0 End Date: 12/1/21
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 24 4,614.64 4,834.00 4,246.14 4,763.78 3 -- -- --
Annual Dec 23 4,168.03 4,597.00 3,762.20 4,192.49 6 2 -- 0.70
Annual Dec 22 3,964.41 4,276.00 3,541.90 3,947.72 6 2 -- 0.49
Quarterly Mar 23 4,247.00 4,247.00 4,247.00 4,247.00 1 1 -- 0.19
Quarterly Jun 23 4,245.00 4,245.00 4,245.00 4,245.00 1 1 -- 0.12
Quarterly Sep 22 3,922.62 3,941.24 3,904.00 3,922.62 2 -- 1 -2.19
Quarterly Dec 22 4,142.72 4,276.00 4,009.44 4,142.72 2 1 -- 0.07

Actuals - Net Asset Value

Reported Mean Estimate Surprise % Change
Annual Dec 21 3,785.98 3,437.95 10.12
Annual Dec 20 2,936.12 2,968.91 -1.10
Annual Dec 19 2,921.69 2,837.00 2.99
Quarterly Jun 22 3,893.24 3,962.56 -1.75
Quarterly Mar 22 3,878.16 3,778.82 2.63
Quarterly Dec 21 3,785.98 3,386.39 11.80
Quarterly Sep 21 3,382.87 3,388.05 -0.15

Reference Information - Net Debt

Last Actual (FY0): 5,167.43
FY0 End Date: 12/1/21
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 24 7,201.36 7,993.00 6,242.68 7,368.39 3 1 -- 1.89
Annual Dec 23 6,960.00 7,650.00 6,276.40 6,953.59 3 1 -- 0.93
Annual Dec 22 6,525.89 6,915.00 6,179.18 6,483.48 3 -- 1 -0.14
Quarterly Mar 23 6,212.21 6,212.21 6,212.21 6,212.21 1 1 -- 0.49
Quarterly Jun 23 6,249.86 6,249.86 6,249.86 6,249.86 1 1 -- 1.52
Quarterly Sep 22 6,187.30 6,187.30 6,187.30 6,187.30 1 -- 1 -0.27
Quarterly Dec 22 6,179.18 6,179.18 6,179.18 6,179.18 1 -- 1 -0.43

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 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
Quarterly Sep 21 4,912.15 5,575.65 -11.90

Reference Information - Net Income

Last Actual (FY0): 827.65
FY0 End Date: 12/1/21
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 24 958.31 1,001.00 924.57 951.53 6 1 1 -0.28
Annual Dec 23 914.63 1,011.00 861.00 910.54 9 2 2 -0.81
Annual Dec 22 843.64 887.40 814.42 841.46 9 3 1 0.29
Quarterly Mar 23 223.13 225.49 219.49 224.40 3 1 1 -0.65
Quarterly Jun 23 235.63 251.20 216.23 239.46 3 -- 2 -2.32
Quarterly Sep 22 219.77 224.60 215.80 219.34 4 2 1 0.09
Quarterly Dec 22 219.57 227.10 212.70 219.24 4 2 1 1.15

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 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
Quarterly Sep 21 188.28 174.37 7.97

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 24 1,159.71 1,159.71 1,159.71 1,159.71 1 -- -- --
Annual Dec 23 795.20 795.20 795.20 795.20 1 -- -- --
Annual Dec 22 756.57 756.57 756.57 756.57 1 1 -- 19.30

Actuals - Operating Profit

Reported Mean Estimate Surprise % Change

Reference Information - Return On Equity

Last Actual (FY0): 29.22
FY0 End Date: 12/1/21
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 24 27.48 33.48 24.70 25.88 4 -- -- -0.23
Annual Dec 23 26.53 30.43 24.60 25.63 5 -- -- -0.73
Annual Dec 22 23.69 27.25 12.47 25.70 6 -- -- 1.11
Quarterly Mar 23 26.00 26.00 26.00 26.00 1 -- -- -2.91
Quarterly Jun 23 25.23 25.23 25.23 25.23 1 -- -- -5.51
Quarterly Sep 22 27.12 27.12 27.12 27.12 1 -- -- 2.15
Quarterly Dec 22 26.18 26.18 26.18 26.18 1 -- -- -0.42

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 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
Quarterly Sep 21 25.27 25.44 -0.17

Reference Information - Sales

Last Actual (FY0): 1,340.99
FY0 End Date: 12/1/21
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 24 1,770.93 1,951.52 1,586.05 1,776.76 6 1 1 0.01
Annual Dec 23 1,690.00 1,796.00 1,518.07 1,728.17 9 4 1 0.56
Annual Dec 22 1,563.80 1,637.00 1,414.32 1,578.00 9 5 -- 0.27
Quarterly Mar 23 416.41 424.61 397.05 421.99 4 2 1 0.63
Quarterly Jun 23 426.59 447.60 399.78 432.40 3 1 1 0.50
Quarterly Sep 22 407.84 423.60 390.51 407.28 6 4 -- 0.69
Quarterly Dec 22 411.70 425.90 389.31 415.26 6 3 1 1.18

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 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
Quarterly Sep 21 351.36 333.13 5.47

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

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

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

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 32.86 34.00 31.80

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 13.42 6.91 3.80

Copyright Refinitiv