Earnings Estimates

Earnings Estimates

Analyst Ratings

Mean Recommendation:

2.25

Sell

Strong Buy

Available Measures

Reference Information - Earnings Per Share

Last Actual (FY0): 5.19
FY0 End Date: 12/1/20
Ind. Annual Div: 2.00
Hist (5 Yr) Growth %: 6.39
Yield (%): 1.00

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 6.87 7.03 6.65 6.90 4 -- 1 -4.83
Annual Dec 22 6.46 7.03 6.20 6.45 16 8 1 4.09
Annual Dec 21 5.88 6.05 5.80 5.86 16 11 3 3.46
Quarterly Mar 21 1.42 1.43 1.40 1.42 12 7 1 2.10
Quarterly Jun 21 1.46 1.53 1.37 1.48 12 6 2 3.83
Quarterly Sep 21 1.49 1.53 1.47 1.49 12 6 2 3.14
Quarterly Dec 21 1.51 1.62 1.42 1.50 12 6 2 3.60
Long Term Growth 11.50 13.00 10.00 11.50 2 -- -- 0.00

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 5.19 5.10 1.70
Annual Dec 19 5.80 5.82 -0.36
Annual Dec 18 5.41 5.37 0.81
Quarterly Dec 20 1.37 1.30 5.38
Quarterly Sep 20 1.40 1.20 16.97
Quarterly Jun 20 1.10 1.00 9.81
Quarterly Mar 20 1.33 1.30 2.46

Reference Information - Book Value Per Share

Last Actual (FY0): --
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 -- -- -- -- -- -- -- --
Annual Dec 22 -- -- -- -- -- -- -- --
Annual Dec 21 -- -- -- -- -- -- -- --
Quarterly Dec 21 -- -- -- -- -- -- -- --
Quarterly Sep 21 -- -- -- -- -- -- -- --
Quarterly Jun 21 -- -- -- -- -- -- -- --
Quarterly Mar 21 -- -- -- -- -- -- -- --

Actuals - Book Value Per Share

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

Reference Information - Cash Flow Per Share

Last Actual (FY0): 7.45
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 22 5.05 5.05 5.05 5.05 1 1 -- 4.34
Annual Dec 21 4.37 4.37 4.37 4.37 1 -- 1 -1.35
Quarterly Mar 21 0.58 0.58 0.58 0.58 1 -- 1 -24.68
Quarterly Jun 21 1.07 1.07 1.07 1.07 1 1 -- 0.94
Quarterly Sep 21 1.18 1.18 1.18 1.18 1 1 -- 1.72
Quarterly Dec 21 1.54 1.54 1.54 1.54 1 1 -- 6.94

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 7.45 3.05 144.26
Annual Dec 18 6.18 3.13 97.44
Quarterly Dec 20 2.11 0.84 151.19
Quarterly Sep 20 2.02 0.72 180.56
Quarterly Jun 20 2.23 0.81 175.31
Quarterly Mar 20 1.11 0.51 117.65

Reference Information - Dividend Per Share

Last Actual (FY0): 2.00
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 2.37 2.69 2.00 2.42 3 -- -- 18.50
Annual Dec 22 2.23 2.55 2.00 2.25 8 2 -- 1.19
Annual Dec 21 2.12 2.35 2.00 2.11 8 1 1 0.69
Quarterly Mar 21 0.51 0.55 0.50 0.50 4 -- -- -0.81
Quarterly Jun 21 0.53 0.60 0.50 0.50 4 -- -- -1.56
Quarterly Sep 21 0.53 0.60 0.50 0.51 4 -- -- -1.85
Quarterly Dec 21 0.53 0.60 0.50 0.51 4 -- -- -1.85

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 2.00 2.02 -1.06
Annual Dec 19 2.00 1.94 3.24
Annual Dec 18 1.66 1.66 -0.24
Quarterly Dec 20 0.50 0.51 -1.96
Quarterly Sep 20 0.50 0.52 -3.38
Quarterly Jun 20 0.50 0.51 -2.44
Quarterly Mar 20 0.50 0.50 --

Reference Information - EBIT

Last Actual (FY0): 536.60
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 23 718.40 727.80 709.00 718.40 2 -- -- -1.29
Annual Dec 22 666.97 725.09 601.00 666.99 11 5 -- 3.77
Annual Dec 21 617.17 634.00 562.80 620.50 11 9 -- 4.21
Quarterly Mar 21 150.09 152.00 146.00 150.45 10 5 -- 3.31
Quarterly Jun 21 152.90 165.00 126.80 155.79 10 5 1 4.59
Quarterly Sep 21 155.78 160.60 143.80 157.10 10 5 1 2.94
Quarterly Dec 21 157.36 168.10 146.20 156.65 10 6 -- 4.79

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual Dec 20 536.60 526.73 1.87
Annual Dec 19 603.39 606.34 -0.49
Annual Dec 18 581.17 580.57 0.10
Quarterly Dec 20 143.98 135.79 6.03
Quarterly Sep 20 134.13 126.92 5.68
Quarterly Jun 20 118.54 105.88 11.96
Quarterly Mar 20 139.94 135.33 3.41

Reference Information - EBITDA

Last Actual (FY0): 622.89
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 23 827.49 869.48 799.00 814.00 3 -- -- 1.66
Annual Dec 22 764.28 811.17 737.90 760.30 9 3 1 3.05
Annual Dec 21 711.40 738.00 699.20 712.96 9 8 -- 4.50
Quarterly Mar 21 172.42 177.00 169.64 171.80 7 5 -- 4.11
Quarterly Jun 21 177.33 191.00 171.00 176.32 7 4 -- 4.79
Quarterly Sep 21 178.92 181.40 174.90 179.60 7 4 1 3.18
Quarterly Dec 21 181.51 189.44 174.80 178.40 7 5 -- 4.91

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual Dec 20 622.89 602.68 3.35
Annual Dec 19 678.50 685.87 -1.07
Annual Dec 18 658.72 661.16 -0.37
Quarterly Dec 20 167.20 157.19 6.36
Quarterly Sep 20 156.19 151.34 3.20
Quarterly Jun 20 141.13 128.31 9.99
Quarterly Mar 20 159.94 155.44 2.90

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 4.94
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 7.07 7.14 7.00 7.07 2 -- -- -0.98
Annual Dec 22 6.42 7.03 5.95 6.38 10 4 -- 2.13
Annual Dec 21 5.83 6.01 5.42 5.86 10 6 1 2.68
Quarterly Mar 21 1.41 1.43 1.35 1.41 9 5 -- 1.80
Quarterly Jun 21 1.45 1.53 1.22 1.49 8 4 1 3.29
Quarterly Sep 21 1.48 1.52 1.39 1.49 8 4 1 1.61
Quarterly Dec 21 1.50 1.61 1.42 1.49 8 4 1 2.77

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 4.94 4.94 -0.09
Annual Dec 19 5.56 5.65 -1.59
Annual Dec 18 5.29 5.30 -0.09
Quarterly Dec 20 1.32 1.29 1.99
Quarterly Sep 20 1.37 1.17 17.40
Quarterly Jun 20 0.93 0.95 -2.22
Quarterly Mar 20 1.33 1.28 4.01

Reference Information - Net Debt

Last Actual (FY0): 18.59
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 -320.00 -320.00 -320.00 -320.00 1 -- -- --
Annual Dec 22 -317.00 -207.00 -466.00 -278.00 3 -- 1 -14.03
Annual Dec 21 -49.50 21.00 -120.00 -49.50 2 -- 1 -335.71

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual Dec 20 18.59 142.00 -86.91
Annual Dec 19 216.67 304.00 -28.73
Annual Dec 18 382.41 268.00 42.69

Reference Information - Net Income

Last Actual (FY0): 396.52
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 23 532.60 539.20 526.00 532.60 2 -- -- -1.22
Annual Dec 22 486.12 527.59 448.30 484.80 11 2 1 3.55
Annual Dec 21 444.77 462.46 412.60 445.00 11 6 3 2.57
Quarterly Mar 21 108.08 109.20 106.50 108.15 10 6 -- 2.01
Quarterly Jun 21 110.05 116.00 92.80 113.05 10 4 2 2.85
Quarterly Sep 21 112.86 116.75 105.30 113.00 10 4 2 1.61
Quarterly Dec 21 113.80 123.85 107.50 112.85 10 5 1 3.18

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual Dec 20 396.52 391.38 1.31
Annual Dec 19 444.20 445.59 -0.31
Annual Dec 18 419.62 416.17 0.83
Quarterly Dec 20 104.90 99.87 5.05
Quarterly Sep 20 106.06 90.58 17.09
Quarterly Jun 20 83.55 74.35 12.38
Quarterly Mar 20 102.00 99.42 2.60

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 Dec 21 -- -- -- -- -- -- -- --
Quarterly Sep 21 -- -- -- -- -- -- -- --
Quarterly Jun 21 -- -- -- -- -- -- -- --
Quarterly Mar 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): 16.51
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 22 18.20 18.20 18.20 18.20 1 -- -- --
Annual Dec 21 16.90 17.20 16.60 16.90 2 -- -- -6.63

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual Dec 20 16.51 16.70 -0.19
Annual Dec 19 20.86 21.00 -0.14
Annual Dec 18 21.63 20.55 1.08

Reference Information - Sales

Last Actual (FY0): 2,351.65
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 2,898.85 2,947.70 2,850.00 2,898.85 2 -- -- -1.66
Annual Dec 22 2,720.68 2,833.49 2,651.10 2,710.00 12 6 1 2.61
Annual Dec 21 2,580.39 2,602.82 2,550.00 2,584.52 12 10 1 2.66
Quarterly Mar 21 632.15 646.00 612.41 633.90 10 7 -- 3.43
Quarterly Jun 21 649.29 667.00 629.20 649.81 10 5 2 2.28
Quarterly Sep 21 643.55 657.75 631.70 643.45 10 5 2 2.00
Quarterly Dec 21 656.26 675.90 640.49 653.85 10 6 1 2.36

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual Dec 20 2,351.65 2,333.88 0.76
Annual Dec 19 2,494.57 2,503.71 -0.36
Annual Dec 18 2,483.67 2,487.40 -0.15
Quarterly Dec 20 614.82 600.75 2.34
Quarterly Sep 20 581.11 564.10 3.02
Quarterly Jun 20 561.25 527.88 6.32
Quarterly Mar 20 594.46 597.50 -0.51

Copyright Refinitiv