Earnings Estimates

Stock Information

Price (Prev Close): 104.96
Price - 52 Week High: 130.47
Price - 52 Week Low: 74.84
Price Date (Latest): 9/17/21
Median Price Target: 136.45
Diff from Prev Close: 31.49
% Difference: 30.00

Analyst Ratings

Mean Recommendation:

2.00

Sell

Strong Buy

Available Measures

Reference Information - Earnings Per Share

Last Actual (FY0): 6.15
FY0 End Date: 12/1/20
Ind. Annual Div: 2.76
Hist (5 Yr) Growth %: -9.16
Yield (%): 2.63

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 10.32 11.14 9.62 10.35 9 -- -- --
Annual Dec 22 9.48 10.32 8.57 9.45 20 1 1 0.04
Annual Dec 21 9.13 9.40 8.94 9.13 20 1 1 -0.13
Quarterly Mar 22 2.29 2.40 2.06 2.33 6 1 -- 0.29
Quarterly Jun 22 2.44 2.78 2.20 2.46 6 1 -- 0.41
Quarterly Sep 21 2.49 2.61 2.39 2.50 19 -- 2 -0.36
Quarterly Dec 21 2.04 2.21 1.89 2.05 18 1 1 -0.14
Long Term Growth 13.63 18.96 8.30 13.63 2 -- -- 0.00

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 6.15 5.90 4.22
Annual Dec 19 7.13 7.04 1.30
Annual Dec 18 8.20 8.39 -2.31
Quarterly Jun 21 2.46 2.33 5.67
Quarterly Mar 21 2.13 2.04 4.44
Quarterly Dec 20 1.69 1.50 12.41
Quarterly Sep 20 1.57 1.37 14.74

Reference Information - Book Value Per Share

Last Actual (FY0): 44.35
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 53.53 61.27 49.56 49.76 3 -- 1 -2.26
Annual Dec 22 51.70 55.71 48.60 50.79 3 -- -- --
Annual Dec 21 48.64 49.29 47.61 49.02 3 -- -- --
Quarterly Mar 22 43.54 43.54 43.54 43.54 1 -- 1 -7.28
Quarterly Jun 22 44.23 44.23 44.23 44.23 1 -- 1 -7.18
Quarterly Sep 21 45.66 45.66 45.66 45.66 1 -- 1 -6.61
Quarterly Dec 21 43.41 43.41 43.41 43.41 1 -- 1 -7.38

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 44.35 45.54 -2.62
Annual Dec 19 43.83 43.68 0.34
Annual Dec 18 41.51 41.05 1.12
Quarterly Jun 21 43.78 47.34 -7.53
Quarterly Mar 21 45.74 45.79 -0.11
Quarterly Dec 20 44.35 -- --
Quarterly Sep 20 44.86 -- --

Reference Information - Cash Flow Per Share

Last Actual (FY0): 10.66
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 14.88 16.54 14.03 14.69 5 1 -- 0.04
Annual Dec 22 12.90 15.35 10.66 12.87 7 1 -- 0.14
Annual Dec 21 10.67 13.63 7.31 11.64 7 1 -- 0.03
Quarterly Mar 22 3.09 3.69 2.49 3.09 2 1 -- 0.65
Quarterly Jun 22 3.63 3.76 3.49 3.63 2 1 -- 0.83
Quarterly Sep 21 2.58 4.09 -- 3.64 3 -- 1 -0.26
Quarterly Dec 21 2.18 3.27 -- 3.27 3 1 -- 0.77

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 10.66 9.16 16.33
Annual Dec 19 10.86 10.52 3.26
Annual Dec 18 10.80 11.59 -6.80
Quarterly Jun 21 3.13 2.46 27.06
Quarterly Mar 21 1.57 1.88 -16.49
Quarterly Dec 20 2.96 2.85 3.86
Quarterly Sep 20 3.24 2.55 27.06

Reference Information - Dividend Per Share

Last Actual (FY0): 2.64
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 3.28 3.64 2.73 3.38 7 -- -- --
Annual Dec 22 2.99 3.89 2.60 2.92 15 -- -- --
Annual Dec 21 2.82 3.86 2.48 2.76 14 -- -- --
Quarterly Mar 22 0.72 0.79 0.65 0.73 3 -- -- --
Quarterly Jun 22 0.72 0.79 0.65 0.73 3 -- -- --
Quarterly Sep 21 0.67 0.69 0.65 0.67 2 -- -- --
Quarterly Dec 21 0.67 0.69 0.65 0.67 2 -- -- --

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 2.64 2.60 1.71
Annual Dec 19 2.48 2.43 2.24
Annual Dec 18 2.30 2.19 5.10
Quarterly Jun 21 0.69 0.67 2.99
Quarterly Mar 21 0.69 0.67 2.99
Quarterly Dec 20 0.66 0.66 0.76
Quarterly Sep 20 0.66 0.66 0.76

Reference Information - EBIT

Last Actual (FY0): 1,216.00
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 1,762.22 1,926.10 1,662.00 1,735.20 10 -- -- --
Annual Dec 22 1,698.63 1,801.47 1,605.00 1,715.00 19 -- 1 -0.02
Annual Dec 21 1,676.79 1,724.00 1,577.00 1,678.50 18 -- 1 -0.13
Quarterly Mar 22 410.86 429.00 400.00 407.23 4 -- -- --
Quarterly Jun 22 437.10 473.00 404.00 435.70 4 -- -- --
Quarterly Sep 21 454.34 465.00 439.00 456.00 12 -- -- --
Quarterly Dec 21 377.01 405.98 353.20 371.00 11 -- -- --

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual Dec 20 1,216.00 1,153.62 5.41
Annual Dec 19 1,389.00 1,370.85 1.32
Annual Dec 18 1,633.00 1,695.71 -3.70
Quarterly Jun 21 454.00 432.26 5.03
Quarterly Mar 21 400.00 382.09 4.69
Quarterly Dec 20 329.00 292.73 12.39
Quarterly Sep 20 310.00 271.56 14.15

Reference Information - EBITDA

Last Actual (FY0): 1,790.00
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 2,351.92 2,511.10 2,234.00 2,330.50 8 -- 1 -0.01
Annual Dec 22 2,281.46 2,395.12 2,166.00 2,298.10 19 1 1 0.02
Annual Dec 21 2,258.34 2,332.00 2,158.00 2,263.00 19 1 1 -0.07
Quarterly Mar 22 551.00 579.00 515.50 554.75 4 1 -- 0.23
Quarterly Jun 22 581.12 610.00 554.00 580.23 4 1 -- 0.40
Quarterly Sep 21 596.39 614.00 581.00 598.00 11 1 -- 0.05
Quarterly Dec 21 518.09 554.43 500.00 513.00 11 1 -- 0.12

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual Dec 20 1,790.00 1,729.37 3.51
Annual Dec 19 2,000.00 1,998.10 0.10
Annual Dec 18 2,237.00 2,300.00 -2.74
Quarterly Jun 21 594.00 578.09 2.75
Quarterly Mar 21 549.00 524.32 4.71
Quarterly Dec 20 474.00 437.64 8.31
Quarterly Sep 20 459.00 416.44 10.22

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 3.50
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 10.14 10.50 9.62 10.22 4 -- -- --
Annual Dec 22 9.40 10.32 8.65 9.40 9 -- -- --
Annual Dec 21 5.42 5.66 5.28 5.37 6 -- -- --
Quarterly Mar 22 2.37 2.37 2.37 2.37 1 -- -- --
Quarterly Jun 22 2.44 2.44 2.44 2.44 1 -- -- --
Quarterly Sep 21 2.51 2.61 2.42 2.52 7 -- -- --
Quarterly Dec 21 2.04 2.21 1.84 2.08 7 -- -- --

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 3.50 4.75 -26.32
Annual Dec 19 5.48 6.89 -20.42
Annual Dec 18 7.56 8.60 -12.11
Quarterly Jun 21 -1.07 2.34 -145.75
Quarterly Mar 21 1.99 2.05 -2.93
Quarterly Dec 20 0.23 1.48 -84.49
Quarterly Sep 20 1.18 1.36 -13.09

Reference Information - Net Debt

Last Actual (FY0): 5,054.00
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 4,093.94 4,827.96 2,906.44 4,320.69 4 -- 1 -1.55
Annual Dec 22 4,261.02 4,913.85 3,494.76 4,227.00 7 -- 1 -0.83
Annual Dec 21 4,519.15 4,785.98 3,967.10 4,619.00 7 1 -- 0.13
Quarterly Mar 22 5,264.02 5,264.02 5,264.02 5,264.02 1 -- 1 -4.60
Quarterly Jun 22 5,204.69 5,204.69 5,204.69 5,204.69 1 -- 1 -4.93
Quarterly Sep 21 4,866.06 4,866.06 4,866.06 4,866.06 1 1 -- 0.48
Quarterly Dec 21 4,785.98 4,785.98 4,785.98 4,785.98 1 1 -- 0.88

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual Dec 20 5,054.00 4,983.03 1.42
Annual Dec 19 5,577.00 5,715.11 -2.42
Annual Dec 18 5,942.00 5,987.29 -0.76
Quarterly Jun 21 4,939.00 4,814.96 2.58
Quarterly Mar 21 4,984.00 5,004.62 -0.41
Quarterly Dec 20 5,054.00 -- --
Quarterly Sep 20 5,215.00 -- --

Reference Information - Net Income

Last Actual (FY0): 839.00
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 1,315.57 1,456.72 1,225.00 1,307.00 8 -- -- --
Annual Dec 22 1,255.58 1,350.00 1,177.00 1,258.50 16 -- 1 -0.03
Annual Dec 21 1,243.28 1,269.00 1,226.49 1,241.00 15 -- 1 -0.18
Quarterly Mar 22 311.43 322.00 300.86 311.43 2 -- -- --
Quarterly Jun 22 305.55 310.10 301.00 305.55 2 -- -- --
Quarterly Sep 21 340.81 352.00 328.00 342.00 8 -- -- --
Quarterly Dec 21 277.67 297.00 261.08 277.00 8 -- -- --

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual Dec 20 839.00 813.84 3.09
Annual Dec 19 988.00 972.97 1.54
Annual Dec 18 1,172.00 1,202.57 -2.54
Quarterly Jun 21 339.00 323.62 4.75
Quarterly Mar 21 293.00 279.87 4.69
Quarterly Dec 20 232.00 205.20 13.06
Quarterly Sep 20 214.00 186.82 14.55

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

Actuals - Operating Profit

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

Reference Information - Return On Equity

Last Actual (FY0): 14.01
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 23.96 38.60 17.30 21.55 5 -- -- 1.28
Annual Dec 22 17.22 21.81 4.90 17.70 10 -- -- 0.92
Annual Dec 21 16.25 21.52 5.10 19.30 11 -- -- 0.44
Quarterly Mar 22 20.59 20.59 20.59 20.59 1 -- -- 3.68
Quarterly Jun 22 21.59 21.59 21.59 21.59 1 -- -- 7.47
Quarterly Sep 21 22.36 22.36 22.36 22.36 1 -- -- 3.52
Quarterly Dec 21 18.31 18.31 18.31 18.31 1 -- -- 3.74

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual Dec 20 14.01 11.00 3.01
Annual Dec 19 16.80 14.46 2.34
Annual Dec 18 20.75 19.14 1.61
Quarterly Jun 21 8.40 20.49 -12.09
Quarterly Dec 20 15.41 13.54 1.87
Quarterly Sep 20 14.15 12.23 1.92

Reference Information - Sales

Last Actual (FY0): 8,473.00
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 10,394.48 11,377.30 9,822.00 10,362.00 9 -- -- --
Annual Dec 22 10,051.66 10,794.77 9,416.00 10,030.00 19 -- -- --
Annual Dec 21 9,952.91 10,252.00 9,183.00 10,000.00 19 -- 1 -0.02
Quarterly Mar 22 2,445.27 2,486.31 2,375.78 2,459.50 4 -- -- --
Quarterly Jun 22 2,622.80 2,721.10 2,572.00 2,599.05 4 -- -- --
Quarterly Sep 21 2,611.00 2,755.00 2,443.00 2,628.55 12 -- -- --
Quarterly Dec 21 2,325.06 2,525.33 2,228.00 2,312.06 12 -- -- --

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual Dec 20 8,473.00 8,408.65 0.77
Annual Dec 19 9,273.00 9,276.49 -0.04
Annual Dec 18 10,151.00 10,152.17 -0.01
Quarterly Jun 21 2,653.00 2,402.62 10.42
Quarterly Mar 21 2,409.00 2,330.13 3.38
Quarterly Dec 20 2,186.00 2,157.79 1.31
Quarterly Sep 20 2,122.00 2,078.48 2.09

Copyright Refinitiv