Earnings Estimates

Earnings Estimates

Analyst Ratings

Mean Recommendation:

2.24

Sell

Strong Buy

Available Measures

Reference Information - Earnings Per Share

Last Actual (FY0): 5.19
FY0 End Date: 12/1/20
Ind. Annual Div: 2.16
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 7.69 8.25 7.25 7.68 14 4 -- 0.61
Annual Dec 22 7.06 7.65 6.74 6.99 18 6 -- 0.75
Annual Dec 21 6.33 6.39 6.31 6.33 18 1 3 0.01
Quarterly Mar 22 1.71 1.85 1.63 1.68 13 3 -- 0.87
Quarterly Jun 22 1.79 1.92 1.73 1.77 13 3 -- 1.09
Quarterly Sep 22 1.80 1.98 1.71 1.78 13 3 -- 0.44
Quarterly Dec 21 1.58 1.64 1.56 1.58 16 -- 3 -0.10
Long Term Growth 12.00 12.00 12.00 12.00 1 -- -- 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 Sep 21 1.63 1.59 2.40
Quarterly Jun 21 1.61 1.62 -0.32
Quarterly Mar 21 1.51 1.41 6.75
Quarterly Dec 20 1.37 1.30 5.38

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 47.71 47.71 47.71 47.71 1 -- -- --
Annual Dec 22 42.12 42.12 42.12 42.12 1 -- -- --
Annual Dec 21 36.87 36.87 36.87 36.87 1 -- -- --

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 19 29.76 -- --
Annual Dec 18 25.98 27.50 -5.52

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 23 6.30 6.30 6.30 6.30 1 -- -- --
Annual Dec 22 5.70 5.70 5.70 5.70 1 -- -- --
Annual Dec 21 -1.20 -1.20 -1.20 -1.20 1 -- -- --
Quarterly Mar 22 1.23 1.23 1.23 1.23 1 -- -- --
Quarterly Jun 22 1.48 1.48 1.48 1.48 1 -- -- --
Quarterly Sep 22 1.53 1.53 1.53 1.53 1 -- -- --
Quarterly Dec 21 1.67 1.67 1.67 1.67 1 -- -- --

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 Sep 21 2.05 1.85 10.76
Quarterly Jun 21 1.78 1.23 44.72
Quarterly Mar 21 1.43 0.58 146.55
Quarterly Dec 20 2.11 0.84 151.19

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 2.31 2.53 2.16 2.31 6 -- -- 0.13
Annual Dec 22 2.23 2.32 2.16 2.22 7 -- 1 -1.70
Annual Dec 21 2.12 2.12 2.11 2.12 7 -- -- --
Quarterly Mar 22 0.54 0.54 0.54 0.54 2 -- -- --
Quarterly Jun 22 0.56 0.58 0.54 0.56 2 -- -- 3.70
Quarterly Sep 22 0.56 0.58 0.54 0.56 2 -- -- 3.70
Quarterly Dec 21 0.54 0.54 0.54 0.54 3 -- -- --

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 Sep 21 0.54 0.53 2.53
Quarterly Jun 21 0.54 0.51 5.19
Quarterly Mar 21 0.50 0.50 --
Quarterly Dec 20 0.50 0.51 -1.96

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 23 787.39 846.31 736.00 788.20 13 2 -- -0.03
Annual Dec 22 728.99 785.81 701.00 724.55 16 2 1 -0.12
Annual Dec 21 662.28 671.00 640.78 665.15 16 1 1 -0.12
Quarterly Mar 22 175.74 181.06 169.00 176.15 10 -- -- 0.32
Quarterly Jun 22 183.53 189.35 179.00 183.28 10 -- -- 0.46
Quarterly Sep 22 184.35 191.00 176.41 184.85 10 -- -- 0.11
Quarterly Dec 21 165.56 169.10 145.81 166.70 13 -- 2 -0.24

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 Sep 21 173.09 169.41 2.17
Quarterly Jun 21 167.11 167.99 -0.52
Quarterly Mar 21 158.44 151.18 4.80
Quarterly Dec 20 143.98 135.79 6.03

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 23 894.44 945.43 804.46 905.00 9 3 -- 0.59
Annual Dec 22 840.38 889.57 813.80 838.20 12 4 -- 0.17
Annual Dec 21 764.46 771.00 743.00 767.50 11 1 2 -0.01
Quarterly Mar 22 204.14 208.70 200.60 202.20 5 -- -- 0.56
Quarterly Jun 22 211.55 217.60 204.40 212.00 5 -- -- 0.72
Quarterly Sep 22 213.09 215.40 211.40 212.56 5 -- -- 0.27
Quarterly Dec 21 192.49 199.00 178.30 195.90 7 -- 2 -0.27

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 Sep 21 199.43 192.72 3.48
Quarterly Jun 21 192.64 192.96 -0.17
Quarterly Mar 21 180.83 173.40 4.28
Quarterly Dec 20 167.20 157.19 6.36

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 7.60 7.71 7.17 7.70 7 1 -- -0.73
Annual Dec 22 6.94 7.07 6.69 6.97 9 1 1 -0.22
Annual Dec 21 5.89 5.91 5.85 5.89 8 -- 1 -0.34
Quarterly Mar 22 1.66 1.70 1.60 1.67 7 -- -- 0.30
Quarterly Jun 22 1.75 1.79 1.67 1.76 7 -- -- 0.14
Quarterly Sep 22 1.76 1.79 1.68 1.78 7 -- -- -0.39
Quarterly Dec 21 1.57 1.59 1.52 1.57 7 -- 1 -0.38

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 Sep 21 1.51 1.57 -3.94
Quarterly Jun 21 1.34 1.56 -14.17
Quarterly Mar 21 1.48 1.41 4.80
Quarterly Dec 20 1.32 1.29 1.99

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 -463.58 -296.30 -690.61 -434.00 5 -- -- --
Annual Dec 22 -156.92 10.40 -400.00 -131.96 6 -- -- --
Annual Dec 21 151.35 287.30 -104.00 211.05 4 -- -- --

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 23 582.14 638.71 548.33 581.40 12 2 -- -0.32
Annual Dec 22 535.57 590.90 519.00 532.38 15 2 1 -0.11
Annual Dec 21 481.71 488.53 450.34 483.76 15 -- 1 -0.48
Quarterly Mar 22 128.55 131.82 125.00 128.20 10 -- -- 0.42
Quarterly Jun 22 134.73 138.00 132.00 134.45 10 -- -- 0.41
Quarterly Sep 22 135.65 140.00 131.04 135.94 10 -- -- 0.04
Quarterly Dec 21 120.93 122.77 119.90 120.90 12 -- 1 -0.07

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 Sep 21 125.00 122.49 2.05
Quarterly Jun 21 123.24 117.52 4.87
Quarterly Mar 21 114.87 108.51 5.86
Quarterly Dec 20 104.90 99.87 5.05

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 Sep 22 -- -- -- -- -- -- -- --
Quarterly Jun 22 -- -- -- -- -- -- -- --
Quarterly Mar 22 -- -- -- -- -- -- -- --
Quarterly Dec 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 23 17.28 18.25 15.80 17.78 3 -- -- -4.66
Annual Dec 22 18.14 19.45 16.50 18.31 4 -- -- -1.71
Annual Dec 21 17.70 18.24 17.20 17.70 5 -- -- --

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 3,135.35 3,281.09 3,033.00 3,127.46 14 3 -- 0.31
Annual Dec 22 2,973.33 3,081.92 2,902.00 2,970.36 17 6 1 0.35
Annual Dec 21 2,756.34 2,769.60 2,721.00 2,758.70 17 2 2 -0.01
Quarterly Mar 22 721.02 736.80 700.44 723.68 11 1 -- 0.23
Quarterly Jun 22 746.11 763.70 733.30 743.24 11 2 -- 0.66
Quarterly Sep 22 748.98 763.60 730.00 751.95 11 2 -- 0.49
Quarterly Dec 21 708.48 719.60 698.82 707.89 14 2 2 -0.09

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 Sep 21 712.02 697.44 2.09
Quarterly Jun 21 685.95 689.55 -0.52
Quarterly Mar 21 652.04 634.85 2.71
Quarterly Dec 20 614.82 600.75 2.34

Copyright Refinitiv