Analysts' Estimates

Analyst Ratings

Mean Recommendation:

2.14

Sell

Strong Buy

Reference Information - Earnings Per Share

Last Actual (FY0): 2.68
FY0 End Date: 12/1/19
Ind. Annual Div: 0.88
Hist (5 Yr) Growth %: 1.91
Yield (%): 1.10

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 3.56 3.81 3.39 3.52 16 -- 1 -0.51
Annual 12/1/21 3.21 3.40 3.05 3.21 24 -- 2 -0.17
Annual 12/1/20 2.84 2.86 2.83 2.84 24 -- -- --
Quarterly 3/1/21 0.76 0.87 0.71 0.75 17 -- -- -0.17
Quarterly 6/1/21 0.77 0.85 0.69 0.78 17 -- -- -0.03
Quarterly 9/1/21 0.82 0.90 0.78 0.81 17 -- -- -0.05
Quarterly 12/1/20 0.78 0.79 0.76 0.78 23 -- -- --
Long Term Growth 10.55 11.60 9.06 11.00 3 -- -- 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 9/1/20 0.72 0.72 0.64
Quarterly 6/1/20 0.63 0.61 2.77
Quarterly 3/1/20 0.71 0.70 2.05
Quarterly 12/1/19 0.75 0.74 1.67

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 17.00 17.30 16.80 16.89 3 -- -- --
Annual 12/1/21 15.05 16.28 12.58 15.68 4 -- -- --
Annual 12/1/20 14.81 15.26 14.16 14.91 4 -- -- --
Quarterly 3/1/21 14.38 15.05 13.70 14.38 2 -- -- --
Quarterly 6/1/21 14.32 15.32 13.31 14.32 2 -- -- --
Quarterly 9/1/21 14.24 15.54 12.93 14.24 2 -- -- --
Quarterly 12/1/20 14.57 14.97 14.16 14.57 2 -- -- --

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 9/1/20 14.43 13.51 6.84
Quarterly 6/1/20 13.21 12.80 3.21
Quarterly 3/1/20 12.43 13.17 -5.66
Quarterly 12/1/19 13.75 13.43 2.44

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 6.21 6.30 6.12 6.21 2 -- -- --
Annual 12/1/21 5.35 5.62 4.96 5.48 3 -- -- --
Annual 12/1/20 4.91 5.06 4.74 4.92 3 -- -- --
Quarterly 3/1/21 1.29 1.29 1.29 1.29 1 -- -- --
Quarterly 6/1/21 1.37 1.37 1.37 1.37 1 -- -- --
Quarterly 9/1/21 1.43 1.43 1.43 1.43 1 -- -- --
Quarterly 12/1/20 0.66 1.32 -- 0.66 2 -- -- --

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 9/1/20 1.24 0.63 96.83
Quarterly 6/1/20 0.84 0.57 48.67
Quarterly 3/1/20 0.91 0.62 46.77
Quarterly 12/1/19 1.39 0.64 117.19

Reference Information - Dividend Per Share

Last Actual (FY0): 0.36
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 0.47 0.98 -- 0.45 4 -- -- 43.88
Annual 12/1/21 0.84 0.90 0.72 0.87 4 1 -- 4.69
Annual 12/1/20 0.71 0.84 0.54 0.72 4 -- -- --
Quarterly 3/1/21 0.19 0.19 0.19 0.19 1 -- -- --
Quarterly 6/1/21 0.20 0.20 0.20 0.20 1 -- -- --
Quarterly 9/1/21 0.22 0.22 0.22 0.22 1 -- -- --
Quarterly 12/1/20 -- -- -- -- 1 -- -- 0.00

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 0.36 0.42 -13.77
Annual 12/1/18 -- -- --
Annual 12/1/17 -- -- --
Quarterly 9/1/20 0.18 0.19 -5.26
Quarterly 6/1/20 0.18 0.18 --
Quarterly 3/1/20 0.18 0.18 --
Quarterly 12/1/19 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 1,322.44 1,467.50 1,113.00 1,334.45 16 -- -- 0.05
Annual 12/1/21 1,215.94 1,296.90 1,100.37 1,224.22 20 -- -- --
Annual 12/1/20 1,091.43 1,104.70 963.95 1,098.00 19 -- -- --
Quarterly 3/1/21 276.71 289.70 237.00 282.43 8 -- -- --
Quarterly 6/1/21 284.52 326.30 256.00 286.15 8 -- -- --
Quarterly 9/1/21 300.78 336.80 250.00 301.10 8 -- -- --
Quarterly 12/1/20 299.33 307.00 277.78 299.77 16 -- -- --

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 9/1/20 278.74 273.40 1.96
Quarterly 6/1/20 245.33 236.91 3.55
Quarterly 3/1/20 273.65 265.79 2.96
Quarterly 12/1/19 292.53 290.12 0.83

Reference Information - EBITDA

Last Actual (FY0): 1,654.82
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 2,014.97 2,137.49 1,968.11 2,002.00 9 -- -- -0.08
Annual 12/1/21 1,884.42 1,949.40 1,845.00 1,876.00 13 1 -- 0.03
Annual 12/1/20 1,739.19 1,774.00 1,722.24 1,737.70 11 -- -- --
Quarterly 3/1/21 448.14 454.00 441.00 451.28 5 -- -- --
Quarterly 6/1/21 462.86 477.70 448.60 461.00 5 -- -- --
Quarterly 9/1/21 473.69 494.44 467.20 469.00 5 -- -- --
Quarterly 12/1/20 465.15 472.80 458.00 465.00 10 -- -- --

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual 12/1/19 1,654.82 1,648.29 0.40
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 9/1/20 441.00 437.28 0.85
Quarterly 6/1/20 403.51 393.22 2.62
Quarterly 3/1/20 429.17 427.47 0.40
Quarterly 12/1/19 448.58 447.38 0.27

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 2.91 3.60 2.45 2.87 9 -- -- 3.07
Annual 12/1/21 2.60 3.23 2.03 2.60 11 -- -- 2.48
Annual 12/1/20 2.69 2.84 2.55 2.69 11 -- -- 0.56
Quarterly 3/1/21 0.58 0.66 0.48 0.59 8 -- -- --
Quarterly 6/1/21 0.59 0.70 0.41 0.63 8 -- -- --
Quarterly 9/1/21 0.62 0.67 0.46 0.64 8 -- -- --
Quarterly 12/1/20 0.62 0.78 0.48 0.62 12 -- -- --

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 9/1/20 1.16 0.52 121.53
Quarterly 6/1/20 0.44 0.43 2.52
Quarterly 3/1/20 0.47 0.52 -9.62
Quarterly 12/1/19 0.49 0.59 -17.33

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 12/1/21 726.80 944.80 508.80 726.80 2 -- -- --
Annual 12/1/20 492.25 508.80 475.70 492.25 2 -- -- --
Quarterly 3/1/21 608.20 608.20 608.20 608.20 1 -- -- --
Quarterly 6/1/21 727.10 727.10 727.10 727.10 1 -- -- --
Quarterly 9/1/21 840.80 840.80 840.80 840.80 1 -- -- --
Quarterly 12/1/20 475.70 475.70 475.70 475.70 1 -- -- --

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 9/1/20 443.54 514.80 -13.84
Quarterly 6/1/20 897.45 -- --
Quarterly 3/1/20 939.64 -- --
Quarterly 12/1/19 496.61 558.90 -11.15

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 1,068.61 1,190.52 873.00 1,072.98 15 -- -- -0.14
Annual 12/1/21 969.70 1,036.40 785.00 978.19 21 -- -- 0.00
Annual 12/1/20 875.86 882.21 831.00 877.73 21 -- -- --
Quarterly 3/1/21 226.58 268.23 183.00 228.70 9 -- -- --
Quarterly 6/1/21 230.51 256.90 198.00 233.50 9 -- -- --
Quarterly 9/1/21 241.76 271.60 195.00 241.60 9 -- -- --
Quarterly 12/1/20 237.68 244.92 192.00 240.00 17 -- -- --

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 9/1/20 222.00 220.03 0.89
Quarterly 6/1/20 192.97 187.74 2.79
Quarterly 3/1/20 222.71 212.13 4.98
Quarterly 12/1/19 237.18 233.25 1.69

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

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): 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 22.00 25.10 18.40 22.25 4 -- -- -5.17
Annual 12/1/21 18.83 22.70 4.20 21.27 7 -- -- -0.15
Annual 12/1/20 19.63 21.17 17.30 19.69 7 -- -- --
Quarterly 3/1/21 19.49 21.58 17.40 19.49 2 -- -- --
Quarterly 6/1/21 20.81 22.12 19.50 20.81 2 -- -- --
Quarterly 9/1/21 21.42 22.03 20.80 21.42 2 -- -- --
Quarterly 12/1/20 19.38 21.45 17.30 19.38 2 -- -- --

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 9/1/20 21.08 18.83 2.25
Quarterly 6/1/20 19.59 15.87 3.72
Quarterly 3/1/20 21.78 17.74 4.04
Quarterly 12/1/19 21.74 18.95 2.79

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 6,013.82 6,310.93 5,652.94 6,013.00 17 -- -- -0.10
Annual 12/1/21 5,723.09 5,833.60 5,535.80 5,731.20 23 -- -- --
Annual 12/1/20 5,504.44 5,519.00 5,485.83 5,502.59 23 -- -- --
Quarterly 3/1/21 1,408.01 1,446.30 1,374.30 1,404.30 13 -- -- --
Quarterly 6/1/21 1,409.19 1,456.00 1,349.70 1,410.42 13 -- -- --
Quarterly 9/1/21 1,435.34 1,469.56 1,404.75 1,433.90 13 -- -- --
Quarterly 12/1/20 1,393.16 1,405.10 1,375.07 1,392.21 20 -- -- --

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 9/1/20 1,368.67 1,372.58 -0.28
Quarterly 6/1/20 1,330.35 1,357.78 -2.02
Quarterly 3/1/20 1,411.74 1,431.60 -1.39
Quarterly 12/1/19 1,442.23 1,436.66 0.39

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 -- -- --

Tools

E-mail Alerts

Contact Us

Events & Presentations

Investor FAQs

Proxy Materials

RSS Feeds