Earnings Estimates

Stock Information

Price (Prev Close): 111.99
Price - 52 Week High: 121.07
Price - 52 Week Low: 72.70
Price Date (Latest): 11/27/20
Median Price Target: 118.08
Diff from Prev Close: 6.09
% Difference: 5.44

Analyst Ratings

Mean Recommendation:

2.43

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 3.35 4.02 2.97 3.34 6 1 -- 4.60
Annual 12/1/21 3.31 3.98 2.93 3.24 8 3 -- 4.14
Annual 12/1/20 3.24 3.41 3.07 3.24 6 2 -- 1.99
Quarterly 3/1/21 0.84 0.98 0.72 0.84 4 2 -- 7.55
Quarterly 6/1/21 0.88 1.06 0.76 0.85 4 2 -- 8.64
Quarterly 9/1/21 0.89 0.98 0.77 0.91 3 1 -- 7.47
Quarterly 12/1/20 0.83 0.94 0.76 0.80 7 3 -- 4.40

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 17.69 18.27 17.11 17.69 2 -- -- --
Annual 12/1/21 17.23 17.30 17.16 17.23 2 -- -- --
Annual 12/1/20 17.11 17.25 16.96 17.11 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 4.78 4.78 4.78 4.78 1 -- -- --
Annual 12/1/21 5.16 5.61 4.70 5.16 2 1 -- 4.78
Annual 12/1/20 3.17 5.15 1.18 3.17 2 1 -- 5.15
Quarterly 3/1/21 1.37 1.37 1.37 1.37 1 1 -- 7.03
Quarterly 6/1/21 1.40 1.40 1.40 1.40 1 1 -- 13.82
Quarterly 9/1/21 1.41 1.41 1.41 1.41 1 1 -- 9.30
Quarterly 12/1/20 1.37 1.37 1.37 1.37 1 1 -- 8.73

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 3.77 3.96 3.60 3.75 6 1 -- 0.62
Annual 12/1/21 3.64 3.90 3.12 3.64 10 -- -- --
Annual 12/1/20 3.60 3.63 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 12/1/22 634.60 759.77 467.95 655.34 4 1 1 1.88
Annual 12/1/21 645.21 725.03 582.00 640.64 6 3 -- 2.63
Annual 12/1/20 624.38 662.14 576.00 633.63 5 3 -- 1.70
Quarterly 3/1/21 163.30 163.30 163.30 163.30 1 1 -- 3.29
Quarterly 6/1/21 164.46 164.46 164.46 164.46 1 1 -- 4.93
Quarterly 9/1/21 163.62 163.62 163.62 163.62 1 -- -- --
Quarterly 12/1/20 163.50 163.76 163.24 163.50 2 2 -- 4.76

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 12/1/22 904.93 987.65 798.30 900.97 6 1 -- 3.09
Annual 12/1/21 873.76 966.70 760.50 871.60 9 3 -- 3.29
Annual 12/1/20 846.66 900.87 782.50 858.82 9 3 -- 1.26
Quarterly 3/1/21 226.66 231.86 221.46 226.66 2 1 -- 5.48
Quarterly 6/1/21 229.91 236.79 223.03 229.91 2 1 -- 7.54
Quarterly 9/1/21 231.15 239.70 222.59 231.15 2 -- -- --
Quarterly 12/1/20 213.72 228.75 191.70 220.72 3 1 -- 4.56

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 3.43 4.02 2.97 3.37 4 1 -- 6.82
Annual 12/1/21 3.40 3.98 2.93 3.33 6 3 -- 6.68
Annual 12/1/20 3.25 3.41 3.07 3.21 6 3 -- 2.87
Quarterly 3/1/21 0.90 0.98 0.83 0.88 3 2 -- 10.02
Quarterly 6/1/21 0.94 1.06 0.85 0.91 3 2 -- 12.57
Quarterly 9/1/21 0.91 0.98 0.85 0.91 3 1 -- 3.79
Quarterly 12/1/20 0.85 0.94 0.78 0.84 6 3 -- 5.99

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 3,201.24 5,942.90 459.58 3,201.24 2 -- 1 -8.73
Annual 12/1/21 3,154.62 5,632.74 676.49 3,154.62 2 -- 1 -6.19
Annual 12/1/20 3,025.49 5,245.60 805.39 3,025.49 2 -- 1 -6.45

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 12/1/22 486.46 569.34 418.22 466.00 5 2 -- 6.58
Annual 12/1/21 458.19 532.41 395.57 447.29 8 4 -- 6.29
Annual 12/1/20 430.67 449.78 394.50 431.80 8 4 -- 2.75
Quarterly 3/1/21 113.94 128.25 97.86 115.70 3 1 -- 9.47
Quarterly 6/1/21 118.39 138.82 96.15 120.20 3 1 -- 12.35
Quarterly 9/1/21 116.47 128.81 99.30 121.30 3 1 -- 9.05
Quarterly 12/1/20 112.37 122.71 99.24 113.89 5 3 -- 8.06

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 12/1/21 470.60 470.60 470.60 470.60 1 1 -- 2.58
Annual 12/1/20 464.12 464.12 464.12 464.12 1 1 -- 0.50

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 18.26 18.80 17.72 18.26 2 -- -- --
Annual 12/1/21 16.75 18.60 14.20 17.45 3 -- -- --
Annual 12/1/20 13.29 17.40 4.08 15.84 4 -- -- 1.08

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 1,203.75 1,206.00 1,200.24 1,205.00 3 1 -- 0.37
Annual 12/1/21 1,174.32 1,219.78 1,140.48 1,172.55 7 4 -- 1.77
Annual 12/1/20 1,142.50 1,151.40 1,116.41 1,147.28 8 5 -- 0.83
Quarterly 3/1/21 291.10 300.65 281.76 290.99 4 2 -- 1.63
Quarterly 6/1/21 294.19 304.36 280.15 296.13 4 2 -- 2.45
Quarterly 9/1/21 297.33 306.85 286.76 297.85 4 1 -- 2.73
Quarterly 12/1/20 289.40 294.96 281.53 290.33 7 4 -- 1.80

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 36.36 34.57 33.85

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 6.02 2.14 1.35

Copyright Refinitiv