Earnings Estimates

Stock Information

Price (Prev Close): 77.04
Price - 52 Week High: 86.32
Price - 52 Week Low: 34.44
Price Date (Latest): 9/25/20
Median Price Target: 86.70
Diff from Prev Close: 9.66
% Difference: 12.54

Analyst Ratings

Mean Recommendation:

2.20

Sell

Strong Buy

Available Measures

Reference Information - Earnings Per Share

Last Actual (FY0): 7.13
FY0 End Date: 12/1/19
Ind. Annual Div: 2.64
Hist (5 Yr) Growth %: 2.03
Yield (%): 3.43

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 7.96 8.45 7.60 7.94 11 5 -- 1.31
Annual 12/1/21 6.97 7.69 6.40 7.01 20 6 -- 0.83
Annual 12/1/20 5.63 5.94 5.36 5.60 20 7 -- 1.37
Quarterly 3/1/21 1.74 1.83 1.59 1.74 6 -- 1 -0.10
Quarterly 6/1/21 1.83 2.02 1.68 1.80 6 -- -- --
Quarterly 9/1/20 1.34 1.53 1.21 1.32 19 7 -- 4.73
Quarterly 12/1/20 1.39 1.62 1.19 1.41 19 6 -- 1.34
Long Term Growth 3.31 3.92 2.70 3.31 2 -- -- 0.00

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 7.13 7.04 1.30
Annual 12/1/18 8.20 8.39 -2.31
Annual 12/1/17 7.61 7.06 7.83
Quarterly 6/1/20 0.85 1.05 -19.02
Quarterly 3/1/20 2.03 1.71 18.43
Quarterly 12/1/19 1.42 1.33 6.76
Quarterly 9/1/19 1.94 1.98 -2.14

Reference Information - Book Value Per Share

Last Actual (FY0): 43.83
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 49.78 54.58 43.68 50.60 5 2 -- 1.23
Annual 12/1/21 48.70 50.19 46.13 49.23 4 2 -- 1.28
Annual 12/1/20 45.86 46.84 44.07 46.26 4 2 -- 0.99

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 43.83 43.68 0.34
Annual 12/1/18 41.51 41.05 1.12
Annual 12/1/17 25.10 34.79 -27.87

Reference Information - Cash Flow Per Share

Last Actual (FY0): 10.86
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 11.62 13.64 10.28 11.05 5 3 -- 1.17
Annual 12/1/21 9.84 12.08 6.87 9.54 6 4 -- 6.02
Annual 12/1/20 9.78 10.74 8.83 9.66 6 3 1 3.35
Quarterly 3/1/21 2.75 2.79 2.70 2.75 2 -- 1 -0.36
Quarterly 6/1/21 2.97 3.03 2.91 2.97 2 -- 1 -0.50
Quarterly 9/1/20 2.52 2.63 2.41 2.52 2 1 -- 5.22
Quarterly 12/1/20 2.91 3.43 2.39 2.91 2 1 -- 1.39

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 10.86 10.52 3.26
Annual 12/1/18 10.80 11.59 -6.80
Annual 12/1/17 11.34 11.02 2.86
Quarterly 6/1/20 3.20 2.82 13.68
Quarterly 3/1/20 1.25 1.86 -32.80
Quarterly 12/1/19 4.89 2.47 97.71
Quarterly 9/1/19 3.02 3.41 -11.49

Reference Information - Dividend Per Share

Last Actual (FY0): 2.48
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 2.98 3.29 2.60 2.98 8 -- -- --
Annual 12/1/21 2.80 2.98 2.48 2.81 13 -- 1 -0.03
Annual 12/1/20 2.62 2.71 2.48 2.64 13 -- 1 -0.03
Quarterly 3/1/21 0.68 0.70 0.65 0.68 2 -- -- --
Quarterly 6/1/21 0.68 0.70 0.65 0.68 2 -- -- --
Quarterly 9/1/20 0.66 0.66 0.65 0.66 2 -- -- --
Quarterly 12/1/20 0.66 0.66 0.65 0.66 2 -- -- --

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 2.48 2.43 2.24
Annual 12/1/18 2.30 2.19 5.10
Annual 12/1/17 2.09 2.04 2.64
Quarterly 6/1/20 0.66 0.66 0.76
Quarterly 3/1/20 0.66 0.66 0.51
Quarterly 12/1/19 0.62 0.62 --
Quarterly 9/1/19 0.62 0.62 -0.32

Reference Information - EBIT

Last Actual (FY0): 1,389.00
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 1,408.16 1,482.00 1,305.00 1,407.00 11 4 1 0.38
Annual 12/1/21 1,312.53 1,443.00 1,226.90 1,311.50 18 4 1 0.15
Annual 12/1/20 1,113.54 1,165.00 1,018.60 1,112.32 17 4 2 0.26
Quarterly 3/1/21 329.33 352.00 308.00 328.00 3 -- -- --
Quarterly 6/1/21 348.33 371.00 326.00 348.00 3 -- -- --
Quarterly 9/1/20 269.50 294.00 243.10 269.50 12 4 1 2.32
Quarterly 12/1/20 274.25 299.00 255.50 273.28 11 3 1 0.37

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual 12/1/19 1,389.00 1,370.85 1.32
Annual 12/1/18 1,633.00 1,695.71 -3.70
Annual 12/1/17 1,631.00 1,536.46 6.15
Quarterly 6/1/20 195.00 222.98 -12.55
Quarterly 3/1/20 382.00 336.79 13.42
Quarterly 12/1/19 279.00 271.95 2.59
Quarterly 9/1/19 369.00 385.23 -4.21

Reference Information - EBITDA

Last Actual (FY0): 2,000.00
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 2,015.78 2,136.52 1,976.00 1,990.50 10 3 -- 0.79
Annual 12/1/21 1,894.68 2,018.00 1,784.77 1,884.50 20 5 -- 0.41
Annual 12/1/20 1,672.89 1,736.30 1,501.00 1,675.64 20 6 -- 0.68
Quarterly 3/1/21 483.72 502.00 465.50 483.69 4 1 -- 0.08
Quarterly 6/1/21 496.09 521.00 483.50 489.94 4 1 -- 0.24
Quarterly 9/1/20 412.21 438.79 397.00 410.00 12 5 -- 2.69
Quarterly 12/1/20 418.53 443.51 401.00 415.00 12 4 -- 0.97

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual 12/1/19 2,000.00 1,998.10 0.10
Annual 12/1/18 2,237.00 2,300.00 -2.74
Annual 12/1/17 2,218.00 2,114.25 4.91
Quarterly 6/1/20 336.00 368.11 -8.72
Quarterly 3/1/20 521.00 483.25 7.81
Quarterly 12/1/19 428.00 426.29 0.40
Quarterly 9/1/19 520.00 538.51 -3.44

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 5.48
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 7.67 8.35 7.08 7.63 4 2 -- 2.13
Annual 12/1/21 6.77 7.69 6.11 6.72 12 3 -- 1.38
Annual 12/1/20 4.85 5.58 4.47 4.80 9 3 -- 3.91
Quarterly 3/1/21 1.72 1.84 1.59 1.72 2 -- -- --
Quarterly 6/1/21 1.84 1.97 1.71 1.84 2 -- -- --
Quarterly 9/1/20 1.31 1.50 1.10 1.30 9 4 -- 4.97
Quarterly 12/1/20 1.36 1.52 1.17 1.38 9 4 -- 2.16

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 5.48 6.89 -20.42
Annual 12/1/18 7.56 8.60 -12.11
Annual 12/1/17 10.09 7.35 37.32
Quarterly 6/1/20 0.20 1.06 -81.15
Quarterly 3/1/20 1.89 1.67 13.10
Quarterly 12/1/19 0.19 1.35 -85.88
Quarterly 9/1/19 1.93 1.99 -3.02

Reference Information - Net Debt

Last Actual (FY0): 5,577.00
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 4,550.26 4,882.50 3,874.37 4,689.50 6 -- 1 -0.02
Annual 12/1/21 4,798.89 5,614.00 4,165.26 4,725.20 7 1 -- 0.08
Annual 12/1/20 5,115.23 5,614.00 4,951.90 5,043.50 8 1 -- 0.14

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual 12/1/19 5,577.00 5,715.11 -2.42
Annual 12/1/18 5,942.00 5,987.29 -0.76
Annual 12/1/17 6,349.00 6,034.91 5.20

Reference Information - Net Income

Last Actual (FY0): 988.00
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 1,024.03 1,068.05 943.00 1,035.00 9 3 -- 1.02
Annual 12/1/21 926.01 1,046.00 858.90 912.00 17 4 -- 0.61
Annual 12/1/20 758.13 811.00 675.00 758.50 16 5 -- 1.24
Quarterly 3/1/21 224.19 233.00 215.37 224.19 2 -- -- --
Quarterly 6/1/21 240.71 251.00 230.41 240.71 2 -- -- --
Quarterly 9/1/20 183.95 205.00 170.00 184.01 9 4 -- 4.79
Quarterly 12/1/20 190.12 196.00 180.65 192.00 9 3 -- 1.87

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual 12/1/19 988.00 972.97 1.54
Annual 12/1/18 1,172.00 1,202.57 -2.54
Annual 12/1/17 1,112.00 1,028.72 8.10
Quarterly 6/1/20 116.00 145.38 -20.21
Quarterly 3/1/20 277.00 232.90 18.94
Quarterly 12/1/19 196.00 184.77 6.08
Quarterly 9/1/19 267.00 279.03 -4.31

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 12/1/22 -- -- -- -- -- -- -- --
Annual 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Quarterly 6/1/21 -- -- -- -- -- -- -- --
Quarterly 3/1/21 -- -- -- -- -- -- -- --
Quarterly 12/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/20 -- -- -- -- -- -- -- --

Actuals - Operating Profit

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 - Return On Equity

Last Actual (FY0): 16.80
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 13.19 17.38 3.80 14.50 5 -- -- 0.76
Annual 12/1/21 12.86 15.76 3.40 14.04 8 -- -- 0.78
Annual 12/1/20 10.57 12.82 3.00 11.10 9 -- -- 1.25
Quarterly 9/1/20 12.23 12.23 12.23 12.23 1 -- -- --
Quarterly 12/1/20 12.13 12.13 12.13 12.13 1 -- -- --

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual 12/1/19 16.80 14.46 2.34
Annual 12/1/18 20.75 19.14 1.61
Annual 12/1/17 22.15 19.71 2.44
Quarterly 6/1/20 7.65 11.64 -3.99
Quarterly 12/1/19 13.09 11.99 1.10
Quarterly 9/1/19 17.97 18.95 -0.98

Reference Information - Sales

Last Actual (FY0): 9,273.00
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 9,171.78 9,878.00 8,879.00 9,139.75 10 4 -- 0.54
Annual 12/1/21 8,819.49 9,365.00 8,536.00 8,829.96 19 5 -- 0.17
Annual 12/1/20 8,309.26 8,482.00 8,020.00 8,314.00 19 6 -- 0.32
Quarterly 3/1/21 2,252.05 2,329.00 2,093.00 2,293.10 4 -- -- --
Quarterly 6/1/21 2,134.89 2,229.00 2,041.66 2,134.46 4 -- -- --
Quarterly 9/1/20 2,064.48 2,131.00 1,954.00 2,085.50 14 5 -- 1.19
Quarterly 12/1/20 2,094.16 2,226.00 1,979.00 2,070.00 13 3 -- 0.58

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual 12/1/19 9,273.00 9,276.49 -0.04
Annual 12/1/18 10,151.00 10,152.17 -0.01
Annual 12/1/17 9,549.00 9,427.95 1.28
Quarterly 6/1/20 1,924.00 1,830.94 5.08
Quarterly 3/1/20 2,241.00 2,256.99 -0.71
Quarterly 12/1/19 2,205.00 2,204.26 0.03
Quarterly 9/1/19 2,325.00 2,364.39 -1.67

Copyright Refinitiv