Analysts' Estimates

Analyst Ratings

Mean Recommendation:

2.18

Sell

Strong Buy

Reference Information - Earnings Per Share

Last Actual (FY0): 2.68
FY0 End Date: 12/1/19
Ind. Annual Div: 0.72
Hist (5 Yr) Growth %: 1.91
Yield (%): 0.94

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 3.89 4.17 3.70 3.87 8 1 1 -1.27
Annual 12/1/21 3.57 3.81 3.40 3.55 19 7 4 0.22
Annual 12/1/20 3.15 3.25 3.10 3.15 21 11 7 0.15
Quarterly 3/1/20 0.70 0.71 0.69 0.70 20 5 7 -0.43
Quarterly 6/1/20 0.77 0.80 0.73 0.77 20 5 6 -1.11
Quarterly 9/1/20 0.79 0.83 0.77 0.79 19 6 6 0.67
Quarterly 12/1/20 0.88 0.95 0.85 0.88 20 4 7 0.05
Long Term Growth 14.05 15.30 12.60 14.15 4 -- -- 0.00

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 2.68 2.67 0.44
Annual 12/1/18 2.45 2.46 -0.28
Annual 12/1/17 2.38 2.42 -1.62
Quarterly 12/1/19 0.75 0.74 1.67
Quarterly 9/1/19 0.66 0.66 0.37
Quarterly 6/1/19 0.66 0.64 2.65
Quarterly 3/1/19 0.61 0.61 -0.72

Reference Information - Book Value Per Share

Last Actual (FY0): 13.75
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 16.58 19.51 15.01 15.23 3 1 -- 11.75
Annual 12/1/21 15.11 17.53 14.11 14.39 4 2 1 6.00
Annual 12/1/20 14.09 15.95 13.21 13.78 5 3 1 1.69
Quarterly 3/1/20 13.46 13.47 13.45 13.46 2 2 -- 1.62
Quarterly 6/1/20 13.46 13.60 13.31 13.46 2 1 1 -0.88
Quarterly 9/1/20 13.47 13.70 13.23 13.47 2 1 1 -2.85
Quarterly 12/1/20 13.50 13.78 13.21 13.50 2 1 1 -4.86

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 13.75 13.55 1.48
Annual 12/1/18 14.96 15.77 -5.13
Annual 12/1/17 14.40 13.85 4.01
Quarterly 12/1/19 13.75 13.43 2.44
Quarterly 9/1/19 13.87 14.14 -1.92
Quarterly 6/1/19 14.51 15.02 -3.37
Quarterly 3/1/19 15.82 15.16 4.33

Reference Information - Cash Flow Per Share

Last Actual (FY0): 4.09
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 6.56 6.74 6.38 6.56 2 -- 1 -1.20
Annual 12/1/21 6.00 6.10 5.87 6.02 3 -- 2 -1.05
Annual 12/1/20 5.14 5.42 4.79 5.20 3 1 2 -2.10
Quarterly 3/1/20 1.24 1.24 1.24 1.24 1 -- 1 -4.62
Quarterly 6/1/20 1.31 1.31 1.31 1.31 1 -- 1 -2.96
Quarterly 9/1/20 1.38 1.38 1.38 1.38 1 -- 1 -2.82
Quarterly 12/1/20 1.48 1.48 1.48 1.48 1 -- -- --

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 4.09 4.60 -11.09
Annual 12/1/18 4.36 4.02 8.46
Annual 12/1/17 3.87 1.68 130.22
Quarterly 12/1/19 1.39 0.64 117.19
Quarterly 9/1/19 1.10 -- 1,100.00
Quarterly 6/1/19 0.64 -- 640.00
Quarterly 3/1/19 0.97 -- 970.00

Reference Information - Dividend Per Share

Last Actual (FY0): --
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 0.36 1.09 -- -- 3 -- -- --
Annual 12/1/21 0.87 0.96 0.73 0.91 3 -- 1 1.36
Annual 12/1/20 0.74 0.84 0.60 0.76 4 1 1 7.25
Quarterly 3/1/20 0.18 0.18 0.18 0.18 1 -- -- --
Quarterly 6/1/20 0.18 0.18 0.18 0.18 1 -- -- --
Quarterly 9/1/20 0.21 0.21 0.21 0.21 1 -- 1 -4.55
Quarterly 12/1/20 0.23 0.23 0.23 0.23 1 -- -- --

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 -- -- --
Annual 12/1/17 -- -- --
Quarterly 9/1/19 0.18 0.18 --

Reference Information - EBIT

Last Actual (FY0): 1,051.78
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 1,481.35 1,553.84 1,434.64 1,474.34 8 -- 2 -3.65
Annual 12/1/21 1,373.08 1,446.50 1,296.57 1,365.72 14 3 9 -1.32
Annual 12/1/20 1,215.28 1,246.00 1,121.07 1,221.35 16 6 10 -0.57
Quarterly 3/1/20 271.98 279.53 253.46 275.10 13 1 5 -4.04
Quarterly 6/1/20 297.70 310.20 276.98 298.40 13 2 4 -3.46
Quarterly 9/1/20 305.69 320.45 276.90 306.50 13 1 5 -3.63
Quarterly 12/1/20 338.28 347.09 313.30 340.90 13 2 4 -1.47

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual 12/1/19 1,051.78 1,049.47 0.22
Annual 12/1/18 1,010.88 1,003.14 0.77
Annual 12/1/17 1,469.68 1,166.70 25.97
Quarterly 12/1/19 292.53 290.12 0.83
Quarterly 9/1/19 258.57 260.01 -0.55
Quarterly 6/1/19 257.65 258.84 -0.46
Quarterly 3/1/19 243.02 252.23 -3.65

Reference Information - EBITDA

Last Actual (FY0): 1,739.75
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 2,152.07 2,310.00 2,050.00 2,124.13 4 -- -- -5.86
Annual 12/1/21 2,045.91 2,144.68 1,942.00 2,029.35 13 2 8 -1.23
Annual 12/1/20 1,861.93 1,940.67 1,818.11 1,858.62 14 6 8 -0.81
Quarterly 3/1/20 432.58 447.10 422.02 432.00 11 -- 6 -4.18
Quarterly 6/1/20 459.04 473.51 447.79 456.00 11 1 5 -3.08
Quarterly 9/1/20 471.64 493.57 450.75 474.09 11 2 4 -3.42
Quarterly 12/1/20 504.79 526.48 489.00 504.06 11 2 4 -0.57

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual 12/1/19 1,739.75 1,648.29 5.55
Annual 12/1/18 1,569.98 1,579.73 -0.62
Annual 12/1/17 1,647.12 1,663.88 -1.01
Quarterly 12/1/19 470.94 447.38 5.27
Quarterly 9/1/19 411.04 414.20 -0.76
Quarterly 6/1/19 406.60 412.21 -1.36
Quarterly 3/1/19 388.60 402.60 -3.48

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 1.65
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 3.46 3.39 3.43 2 1 -- --
Annual 12/1/21 3.02 3.23 2.81 3.01 8 2 3 -6.27
Annual 12/1/20 2.50 2.68 2.05 2.57 8 -- 7 -6.09
Quarterly 3/1/20 0.54 0.61 0.42 0.56 9 2 4 -2.79
Quarterly 6/1/20 0.60 0.66 0.49 0.62 9 1 5 -3.72
Quarterly 9/1/20 0.64 0.71 0.54 0.65 8 1 2 -1.67
Quarterly 12/1/20 0.72 0.75 0.60 0.73 9 1 5 -0.08

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 1.65 1.80 -8.13
Annual 12/1/18 1.89 2.06 -8.25
Annual 12/1/17 2.57 2.09 22.70
Quarterly 12/1/19 0.49 0.59 -17.33
Quarterly 9/1/19 0.26 0.53 -51.13
Quarterly 6/1/19 0.40 0.52 -22.33
Quarterly 3/1/19 0.51 0.51 -0.16

Reference Information - Net Debt

Last Actual (FY0): 496.61
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 -- -- -- -- -- -- -- --
Annual 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Quarterly 12/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/20 -- -- -- -- -- -- -- --
Quarterly 6/1/20 -- -- -- -- -- -- -- --
Quarterly 3/1/20 -- -- -- -- -- -- -- --

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual 12/1/19 496.61 496.32 0.06
Annual 12/1/18 -331.70 -564.56 41.25
Annual 12/1/17 -279.05 -204.14 -36.70
Quarterly 12/1/19 496.61 558.90 -11.15
Quarterly 9/1/19 405.87 216.90 87.12
Quarterly 6/1/19 85.01 -492.70 117.25
Quarterly 3/1/19 -464.85 -411.60 -12.94

Reference Information - Net Income

Last Actual (FY0): 862.11
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 1,184.02 1,229.49 1,146.57 1,179.70 7 1 1 -1.95
Annual 12/1/21 1,097.34 1,138.84 1,063.00 1,097.80 14 7 4 -0.73
Annual 12/1/20 975.35 996.00 960.99 972.91 17 8 9 -0.46
Quarterly 3/1/20 219.28 222.74 216.00 219.80 13 3 2 -3.73
Quarterly 6/1/20 239.45 247.80 227.52 238.50 13 3 3 -2.54
Quarterly 9/1/20 245.11 254.76 237.40 244.10 13 2 3 -4.59
Quarterly 12/1/20 270.86 279.32 260.23 271.69 13 2 4 -0.99

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual 12/1/19 862.11 858.99 0.36
Annual 12/1/18 818.54 819.42 -0.11
Annual 12/1/17 804.95 813.17 -1.01
Quarterly 12/1/19 237.18 233.25 1.69
Quarterly 9/1/19 211.66 211.29 0.18
Quarterly 6/1/19 214.74 207.44 3.52
Quarterly 3/1/19 198.53 197.87 0.33

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 12/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/20 -- -- -- -- -- -- -- --
Quarterly 6/1/20 -- -- -- -- -- -- -- --
Quarterly 3/1/20 -- -- -- -- -- -- -- --

Actuals - Operating Profit

Reported Mean Estimate Surprise % Change
Quarterly 6/1/19 257.70 280.40 -8.10

Reference Information - Return On Equity

Last Actual (FY0): 18.65
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 24.92 27.80 21.05 25.90 3 -- -- -3.80
Annual 12/1/21 19.71 26.09 5.60 21.60 5 -- -- -2.40
Annual 12/1/20 22.14 23.54 20.94 22.05 6 -- -- -1.13
Quarterly 3/1/20 17.60 18.89 16.30 17.60 2 -- -- -5.88
Quarterly 6/1/20 19.82 21.54 18.10 19.82 2 -- -- -2.77
Quarterly 9/1/20 21.72 23.43 20.00 21.72 2 -- -- 1.40
Quarterly 12/1/20 23.77 25.43 22.10 23.77 2 -- -- 4.88

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual 12/1/19 18.65 17.64 1.01
Annual 12/1/18 16.85 26.12 -9.27
Annual 12/1/17 18.47 17.72 0.75
Quarterly 12/1/19 21.74 18.95 2.79
Quarterly 9/1/19 18.55 14.60 3.95
Quarterly 6/1/19 17.45 13.70 3.75
Quarterly 3/1/19 15.79 7.45 8.34

Reference Information - Sales

Last Actual (FY0): 5,692.60
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 6,593.83 7,128.30 6,216.33 6,533.10 9 1 2 -2.65
Annual 12/1/21 6,176.69 6,334.19 5,998.08 6,175.00 19 4 11 -1.05
Annual 12/1/20 5,875.85 5,974.00 5,791.58 5,873.00 21 4 17 -0.60
Quarterly 3/1/20 1,438.53 1,446.00 1,428.10 1,438.90 17 7 4 0.78
Quarterly 6/1/20 1,468.75 1,482.00 1,452.94 1,469.65 17 1 10 -0.57
Quarterly 9/1/20 1,469.35 1,514.34 1,439.60 1,465.40 17 -- 11 -1.08
Quarterly 12/1/20 1,499.30 1,524.80 1,460.43 1,501.00 17 3 7 -0.97

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual 12/1/19 5,692.60 5,685.54 0.12
Annual 12/1/18 5,366.33 5,390.74 -0.45
Annual 12/1/17 5,142.27 5,154.42 -0.24
Quarterly 12/1/19 1,442.23 1,436.66 0.39
Quarterly 9/1/19 1,429.43 1,428.25 0.08
Quarterly 6/1/19 1,431.06 1,436.79 -0.40
Quarterly 3/1/19 1,389.88 1,387.43 0.18

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 12/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/20 -- -- -- -- -- -- -- --
Quarterly 6/1/20 -- -- -- -- -- -- -- --
Quarterly 3/1/20 -- -- -- -- -- -- -- --

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 12/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/20 -- -- -- -- -- -- -- --
Quarterly 6/1/20 -- -- -- -- -- -- -- --
Quarterly 3/1/20 -- -- -- -- -- -- -- --

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 12/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/20 -- -- -- -- -- -- -- --
Quarterly 6/1/20 -- -- -- -- -- -- -- --
Quarterly 3/1/20 -- -- -- -- -- -- -- --

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 -- -- --

Tools

E-mail Alerts

Contact Us

Events & Presentations

Investor FAQs

Proxy Materials

RSS Feeds