Analysts' Estimates

Analyst Ratings

Mean Recommendation:

2.40

Sell

Strong Buy

Reference Information - Earnings Per Share

Last Actual (FY0): 2.84
FY0 End Date: 12/1/20
Ind. Annual Div: 0.88
Hist (5 Yr) Growth %: 10.42
Yield (%): 1.26

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 4.16 4.59 3.90 4.14 10 4 -- 0.28
Annual Dec 22 3.68 3.85 3.58 3.70 18 4 -- 2.13
Annual Dec 21 3.30 3.31 3.29 3.30 18 5 -- 0.22
Quarterly Mar 22 0.88 0.92 0.84 0.88 10 2 1 -0.58
Quarterly Jun 22 0.90 0.94 0.85 0.90 10 2 -- 0.04
Quarterly Sep 22 0.94 0.97 0.91 0.94 10 4 -- 0.97
Quarterly Dec 21 0.88 0.90 0.87 0.88 16 1 2 -0.14
Long Term Growth 13.52 17.00 11.10 13.00 4 -- -- 0.00

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 2.84 2.84 -0.11
Annual Dec 19 2.68 2.67 0.44
Annual Dec 18 2.45 2.46 -0.28
Quarterly Sep 21 0.86 0.82 5.44
Quarterly Jun 21 0.80 0.76 5.72
Quarterly Mar 21 0.76 0.74 2.64
Quarterly Dec 20 0.78 0.78 -0.13

Reference Information - Book Value Per Share

Last Actual (FY0): 14.66
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 13.15 15.62 8.05 14.47 4 -- 3 -2.99
Annual Dec 22 12.66 14.29 10.30 13.38 3 1 2 -2.42
Annual Dec 21 12.68 13.11 12.11 12.81 3 1 2 -0.83
Quarterly Mar 22 11.94 11.94 11.94 11.94 1 1 -- --
Quarterly Jun 22 11.72 11.72 11.72 11.72 1 1 -- --
Quarterly Sep 22 11.21 11.21 11.21 11.21 1 1 -- --
Quarterly Dec 21 12.33 12.33 12.33 12.33 1 1 -- --

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 14.66 15.03 -2.47
Annual Dec 19 13.75 13.55 1.48
Annual Dec 18 14.96 15.77 -5.13
Quarterly Sep 21 12.82 12.54 2.23
Quarterly Jun 21 13.36 13.47 -0.79
Quarterly Mar 21 14.29 14.03 1.86
Quarterly Dec 20 14.66 14.97 -2.10

Reference Information - Cash Flow Per Share

Last Actual (FY0): 4.65
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 6.59 7.26 5.91 6.59 2 2 -- --
Annual Dec 22 5.68 6.30 4.77 5.98 3 1 1 --
Annual Dec 21 5.90 6.33 5.65 5.72 3 2 -- --
Quarterly Mar 22 1.51 1.51 1.51 1.51 1 -- 1 --
Quarterly Jun 22 1.52 1.52 1.52 1.52 1 -- 1 --
Quarterly Sep 22 1.57 1.57 1.57 1.57 1 -- 1 --
Quarterly Dec 21 0.76 1.51 -- 0.76 2 -- 1 --

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 4.65 4.91 -5.23
Annual Dec 19 4.09 4.60 -11.09
Annual Dec 18 4.36 4.02 8.46
Quarterly Sep 21 1.46 0.72 104.20
Quarterly Jun 21 1.22 0.67 83.46
Quarterly Mar 21 1.46 0.64 128.13
Quarterly Dec 20 1.66 0.66 151.52

Reference Information - Dividend Per Share

Last Actual (FY0): 0.76
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 1.14 1.38 0.90 1.14 2 -- -- 50.00
Annual Dec 22 0.92 1.10 0.83 0.88 4 -- -- 25.00
Annual Dec 21 0.86 0.89 0.77 0.88 4 1 -- --
Quarterly Mar 22 0.28 0.28 0.28 0.28 1 -- -- --
Quarterly Jun 22 0.28 0.28 0.28 0.28 1 -- -- --
Quarterly Sep 22 0.28 0.28 0.28 0.28 1 -- -- --
Quarterly Dec 21 0.22 0.22 0.22 0.22 1 -- -- --

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 0.76 0.71 7.80
Annual Dec 19 0.36 0.42 -13.77
Annual Dec 18 -- -- --
Quarterly Sep 21 0.22 0.22 --
Quarterly Jun 21 0.22 0.22 --
Quarterly Mar 21 0.22 0.22 --
Quarterly Dec 20 0.22 -- 220.00

Reference Information - EBIT

Last Actual (FY0): 1,097.80
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 1,487.17 1,553.70 1,420.10 1,488.69 8 2 1 -0.25
Annual Dec 22 1,360.42 1,404.00 1,268.72 1,369.73 12 3 -- 0.01
Annual Dec 21 1,245.89 1,254.00 1,240.05 1,246.14 12 2 1 0.07
Quarterly Mar 22 324.06 340.90 309.83 320.65 6 -- 1 -0.22
Quarterly Jun 22 329.79 349.76 301.05 332.48 6 1 -- 0.13
Quarterly Sep 22 341.93 362.21 321.68 341.60 6 2 -- 0.85
Quarterly Dec 21 327.01 335.00 321.32 326.80 10 1 1 -0.05

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual Dec 20 1,097.80 1,090.00 0.72
Annual Dec 19 1,051.78 1,049.47 0.22
Annual Dec 18 1,010.88 1,003.14 0.77
Quarterly Sep 21 321.39 311.12 3.30
Quarterly Jun 21 300.70 291.74 3.07
Quarterly Mar 21 296.64 280.10 5.91
Quarterly Dec 20 300.08 298.87 0.40

Reference Information - EBITDA

Last Actual (FY0): 1,739.63
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 2,205.52 2,305.61 2,144.00 2,191.50 5 2 1 -0.74
Annual Dec 22 2,058.46 2,121.07 2,009.00 2,057.90 9 1 2 -0.32
Annual Dec 21 1,901.35 1,914.14 1,891.00 1,900.00 7 -- 1 -0.30
Quarterly Mar 22 507.37 516.74 498.00 507.37 2 -- 1 --
Quarterly Jun 22 514.09 515.78 512.40 514.09 2 1 -- --
Quarterly Sep 22 519.35 525.90 512.80 519.35 2 2 -- --
Quarterly Dec 21 502.75 517.65 483.00 505.90 6 1 1 --

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual Dec 20 1,739.63 1,739.63 0.00
Annual Dec 19 1,654.82 1,648.29 0.40
Annual Dec 18 1,569.98 1,579.73 -0.62
Quarterly Sep 21 485.76 479.55 1.30
Quarterly Jun 21 463.07 457.67 1.18
Quarterly Mar 21 459.76 451.64 1.80
Quarterly Dec 20 465.95 465.28 0.14

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 2.52
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 3.24 3.68 2.75 3.32 6 1 1 0.26
Annual Dec 22 2.83 3.31 2.50 2.78 9 1 1 1.44
Annual Dec 21 1.85 1.93 1.72 1.85 7 1 1 0.23
Quarterly Mar 22 0.66 0.74 0.59 0.66 5 1 -- -2.65
Quarterly Jun 22 0.67 0.73 0.62 0.65 5 1 1 -1.54
Quarterly Sep 22 0.70 0.76 0.60 0.71 5 1 -- 0.29
Quarterly Dec 21 0.62 0.79 0.46 0.62 8 -- 1 -1.11

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 2.52 2.67 -5.62
Annual Dec 19 1.65 1.80 -8.13
Annual Dec 18 1.89 2.06 -8.25
Quarterly Sep 21 0.59 0.55 6.44
Quarterly Jun 21 0.11 0.55 -80.05
Quarterly Mar 21 0.56 0.55 2.44
Quarterly Dec 20 0.46 0.60 -22.76

Reference Information - Net Debt

Last Actual (FY0): 277.98
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 1,596.23 3,375.60 743.00 1,133.16 4 2 1 9.98
Annual Dec 22 1,297.52 1,297.52 1,297.52 1,297.52 1 1 -- 34.17
Annual Dec 21 1,250.51 1,250.51 1,250.51 1,250.51 1 1 -- 8.50
Quarterly Mar 22 -- -- -- -- -- -- -- --
Quarterly Jun 22 -- -- -- -- -- -- -- --
Quarterly Sep 22 -- -- -- -- -- -- -- --
Quarterly Dec 21 -- -- -- -- -- -- -- --

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual Dec 20 277.98 -- --
Annual Dec 19 496.61 496.32 0.06
Annual Dec 18 -331.70 -564.56 41.25
Quarterly Sep 21 1,054.03 -- --
Quarterly Jun 21 951.26 -- --
Quarterly Mar 21 361.88 -- --
Quarterly Dec 20 277.98 -- --

Reference Information - Net Income

Last Actual (FY0): 878.90
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 1,150.75 1,187.60 1,113.80 1,155.60 8 2 1 -0.64
Annual Dec 22 1,062.33 1,107.16 1,029.37 1,061.50 13 3 -- 2.33
Annual Dec 21 992.84 995.67 987.50 993.23 13 3 -- 0.17
Quarterly Mar 22 254.74 266.60 243.50 253.86 6 -- -- -1.56
Quarterly Jun 22 259.56 275.62 244.36 258.54 6 1 -- 0.41
Quarterly Sep 22 268.97 286.63 260.97 267.90 6 2 -- 0.71
Quarterly Dec 21 259.47 264.80 253.80 259.80 11 1 1 0.03

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual Dec 20 878.90 875.29 0.41
Annual Dec 19 862.11 858.99 0.36
Annual Dec 18 818.54 819.42 -0.11
Quarterly Sep 21 256.19 245.09 4.53
Quarterly Jun 21 242.12 230.98 4.82
Quarterly Mar 21 235.40 227.14 3.63
Quarterly Dec 20 241.23 236.95 1.81

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
Quarterly Mar 22 339.10 339.10 339.10 339.10 1 -- -- --
Quarterly Jun 22 334.50 334.50 334.50 334.50 1 -- -- --
Quarterly Sep 22 335.90 335.90 335.90 335.90 1 -- -- --
Quarterly Dec 21 328.20 328.20 328.20 328.20 1 -- -- --

Actuals - Operating Profit

Reported Mean Estimate Surprise % Change
Quarterly Mar 21 296.64 289.60 2.43

Reference Information - Return On Equity

Last Actual (FY0): 19.98
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 34.41 45.66 26.10 32.94 4 -- -- 2.24
Annual Dec 22 26.77 32.50 15.00 28.26 5 -- -- 1.44
Annual Dec 21 22.36 25.40 12.20 24.18 6 -- -- 0.49
Quarterly Mar 22 26.29 26.29 26.29 26.29 1 -- -- --
Quarterly Jun 22 27.49 27.49 27.49 27.49 1 -- -- --
Quarterly Sep 22 29.85 29.85 29.85 29.85 1 -- -- --
Quarterly Dec 21 25.76 25.76 25.76 25.76 1 -- -- --

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual Dec 20 19.98 20.02 -0.04
Annual Dec 19 18.65 17.64 1.01
Annual Dec 18 16.85 26.12 -9.27
Quarterly Sep 21 26.06 24.07 1.99
Quarterly Jun 21 23.23 22.46 0.77
Quarterly Mar 21 21.41 22.23 -0.82
Quarterly Dec 20 21.71 21.45 0.26

Reference Information - Sales

Last Actual (FY0): 5,505.79
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 6,395.18 6,521.17 6,263.81 6,425.00 9 4 -- -0.15
Annual Dec 22 6,093.69 6,146.95 6,019.59 6,091.14 16 3 1 0.00
Annual Dec 21 5,798.38 5,826.00 5,778.00 5,801.33 16 4 -- 0.02
Quarterly Mar 22 1,479.88 1,513.70 1,448.65 1,484.49 8 -- 2 0.04
Quarterly Jun 22 1,522.11 1,544.60 1,496.40 1,522.20 8 -- 2 -0.24
Quarterly Sep 22 1,535.53 1,547.91 1,506.50 1,544.10 8 2 1 0.06
Quarterly Dec 21 1,487.07 1,513.50 1,465.50 1,490.82 13 1 1 -0.02

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual Dec 20 5,505.79 5,505.25 0.01
Annual Dec 19 5,692.60 5,685.54 0.12
Annual Dec 18 5,366.33 5,390.74 -0.45
Quarterly Sep 21 1,467.98 1,453.48 1.00
Quarterly Jun 21 1,456.76 1,438.62 1.26
Quarterly Mar 21 1,387.78 1,399.86 -0.86
Quarterly Dec 20 1,395.03 1,394.01 0.07

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

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

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

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 -- -- --

Tools

E-mail Alerts

Contact Us

Events & Presentations

Investor FAQs

Proxy Materials

RSS Feeds