Analyst Estimates

Stock Information

Price (Prev Close): 57.40
Price - 52 Week High: 62.35
Price - 52 Week Low: 45.99
Price Date (Latest): 10/25/21
Median Price Target: 61.00
Diff from Prev Close: 3.60
% Difference: 6.27

Analyst Ratings

Mean Recommendation:

2.50

Sell

Strong Buy

Reference Information - Earnings Per Share

Last Actual (FY0): 2.43
FY0 End Date: 12/1/20
Ind. Annual Div: 1.61
Hist (5 Yr) Growth %: 7.89
Yield (%): 2.81

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 2.89 2.92 2.86 2.89 6 -- -- -0.23
Annual Dec 22 2.74 2.79 2.72 2.74 10 -- -- -0.03
Annual Dec 21 2.58 2.63 2.46 2.59 10 1 -- --
Quarterly Mar 22 0.64 0.73 0.42 0.71 4 -- -- --
Quarterly Jun 22 0.53 0.62 0.35 0.57 4 -- -- --
Quarterly Sep 21 0.95 1.03 0.86 0.95 6 2 2 1.07
Quarterly Dec 21 0.36 0.46 0.26 0.35 7 2 2 -1.94
Long Term Growth 5.80 5.80 5.80 5.80 1 -- -- 0.00

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 2.43 2.43 -0.15
Annual Dec 19 2.33 2.30 1.25
Annual Dec 18 2.17 2.16 0.34
Quarterly Jun 21 0.57 0.56 2.47
Quarterly Mar 21 0.68 0.68 --
Quarterly Dec 20 0.24 0.23 4.35
Quarterly Sep 20 0.94 0.88 6.65

Reference Information - Book Value Per Share

Last Actual (FY0): 23.56
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 26.49 26.86 26.11 26.49 2 -- -- --
Annual Dec 22 25.48 25.72 25.01 25.70 3 -- -- --
Annual Dec 21 24.37 24.61 23.90 24.61 3 -- -- --

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 23.56 23.22 1.48
Annual Dec 19 22.06 21.26 3.76
Annual Dec 18 20.27 19.72 2.78

Reference Information - Cash Flow Per Share

Last Actual (FY0): 2.01
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 5.53 5.64 5.42 5.53 2 -- -- --
Annual Dec 22 5.19 5.34 5.07 5.15 3 -- -- --
Annual Dec 21 4.92 5.04 4.80 4.93 3 -- -- --
Quarterly Mar 22 -- -- -- -- 1 -- -- 0.00
Quarterly Jun 22 -- -- -- -- 1 -- -- 0.00
Quarterly Sep 21 -- -- -- -- 1 -- -- 0.00
Quarterly Dec 21 -- -- -- -- 1 -- -- 0.00

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 2.01 4.96 -59.48
Annual Dec 19 2.76 4.76 -41.96
Annual Dec 18 2.26 4.32 -47.65
Quarterly Jun 21 0.25 -- 250.00
Quarterly Mar 21 0.58 -- 580.00
Quarterly Dec 20 0.26 -- 260.00

Reference Information - Dividend Per Share

Last Actual (FY0): 1.52
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 1.82 1.84 1.81 1.81 5 -- -- 0.07
Annual Dec 22 1.72 1.74 1.71 1.71 7 -- -- 0.05
Annual Dec 21 1.61 1.63 1.61 1.61 7 -- -- 0.03
Quarterly Mar 22 0.43 0.43 0.43 0.43 2 -- -- --
Quarterly Jun 22 0.43 0.43 0.43 0.43 2 -- -- --
Quarterly Sep 21 0.40 0.40 0.40 0.40 2 -- -- --
Quarterly Dec 21 0.40 0.40 0.40 0.40 2 -- -- --

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 1.52 1.52 0.19
Annual Dec 19 1.42 1.43 -0.52
Annual Dec 18 1.34 1.35 -0.44
Quarterly Jun 21 0.40 0.40 0.75
Quarterly Mar 21 0.40 0.40 0.75
Quarterly Dec 20 0.38 0.38 --
Quarterly Sep 20 0.38 0.38 --

Reference Information - EBIT

Last Actual (FY0): 749.00
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 23 933.35 1,021.53 888.00 890.51 3 -- -- 2.79
Annual Dec 22 919.95 1,006.00 843.00 923.00 5 -- -- 2.82
Annual Dec 21 820.71 950.00 764.00 795.38 5 -- -- 1.92
Quarterly Mar 22 243.12 243.12 243.12 243.12 1 -- -- --
Quarterly Jun 22 223.02 223.02 223.02 223.02 1 -- -- --
Quarterly Sep 21 285.87 285.87 285.87 285.87 1 -- -- --
Quarterly Dec 21 141.32 141.32 141.32 141.32 1 -- -- --

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual Dec 20 749.00 819.36 -8.59
Annual Dec 19 777.70 810.90 -4.09
Annual Dec 18 694.40 739.46 -6.09
Quarterly Jun 21 176.00 209.93 -16.16
Quarterly Mar 21 198.00 225.53 -12.21
Quarterly Dec 20 116.00 142.40 -18.54
Quarterly Sep 20 272.00 286.71 -5.13

Reference Information - EBITDA

Last Actual (FY0): --
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 1,613.99 1,644.00 1,583.98 1,613.99 2 -- -- 0.54
Annual Dec 22 1,593.95 1,682.00 1,500.57 1,598.00 5 -- -- 1.38
Annual Dec 21 1,461.11 1,596.00 1,405.38 1,441.00 5 -- -- 0.89
Quarterly Mar 22 418.59 418.59 418.59 418.59 1 -- -- --
Quarterly Jun 22 398.49 398.49 398.49 398.49 1 -- -- --
Quarterly Sep 21 442.10 442.10 442.10 442.10 1 -- -- --
Quarterly Dec 21 276.09 276.09 276.09 276.09 1 -- -- --

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual Dec 19 1,344.90 1,342.74 0.16
Annual Dec 18 1,201.30 1,230.75 -2.39
Quarterly Mar 21 362.00 369.08 -1.92
Quarterly Sep 20 428.00 433.71 -1.32

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 2.47
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 2.87 2.88 2.86 2.87 3 -- -- --
Annual Dec 22 2.74 2.75 2.72 2.74 7 -- -- -0.06
Annual Dec 21 2.58 2.61 2.57 2.58 7 -- -- -0.09
Quarterly Mar 22 0.62 0.73 0.42 0.72 3 -- -- --
Quarterly Jun 22 0.51 0.60 0.38 0.54 3 -- -- --
Quarterly Sep 21 0.95 1.03 0.80 0.96 5 1 1 -0.63
Quarterly Dec 21 0.42 0.72 0.30 0.35 5 1 1 1.94

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 2.47 2.43 1.70
Annual Dec 19 2.33 2.30 1.12
Annual Dec 18 2.19 2.17 1.02
Quarterly Jun 21 0.57 0.54 5.88
Quarterly Mar 21 0.68 0.64 6.81
Quarterly Dec 20 0.26 0.22 20.00
Quarterly Sep 20 0.98 0.88 10.94

Reference Information - Net Debt

Last Actual (FY0): 7,112.00
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 8,194.49 8,194.49 8,194.49 8,194.49 1 -- -- --
Annual Dec 22 4,296.28 8,077.56 515.00 4,296.28 2 -- -- --
Annual Dec 21 3,984.74 7,524.48 445.00 3,984.74 2 -- -- --

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual Dec 20 7,112.00 4,574.50 55.47
Annual Dec 19 6,511.30 5,573.97 16.82
Annual Dec 18 5,923.10 5,345.26 10.81

Reference Information - Net Income

Last Actual (FY0): 605.00
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 23 719.53 724.00 715.06 719.53 2 -- -- -0.94
Annual Dec 22 687.34 696.00 682.00 686.84 5 -- -- -0.04
Annual Dec 21 646.25 654.00 643.00 643.78 5 -- -- -0.07
Quarterly Mar 22 183.86 183.86 183.86 183.86 1 -- -- --
Quarterly Jun 22 149.76 149.76 149.76 149.76 1 -- -- --
Quarterly Sep 21 237.82 241.67 233.97 237.82 2 1 1 -1.17
Quarterly Dec 21 92.54 98.36 86.71 92.54 2 1 1 3.14

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual Dec 20 605.00 601.49 0.58
Annual Dec 19 557.20 555.39 0.33
Annual Dec 18 506.50 507.80 -0.26
Quarterly Jun 21 144.00 141.29 1.92
Quarterly Mar 21 171.00 163.23 4.76
Quarterly Dec 20 60.00 60.75 -1.23
Quarterly Sep 20 235.00 219.56 7.03

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 Jun 22 -- -- -- -- -- -- -- --
Quarterly Mar 22 -- -- -- -- -- -- -- --
Quarterly Dec 21 -- -- -- -- -- -- -- --
Quarterly Sep 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): 14.59
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 10.45 11.20 9.70 10.45 4 -- -- --
Annual Dec 22 10.55 11.26 9.20 10.80 5 -- -- --
Annual Dec 21 10.65 11.06 9.90 10.85 6 -- -- --

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual Dec 20 14.59 10.94 3.65
Annual Dec 19 10.94 11.30 -0.36
Annual Dec 18 11.05 11.25 -0.20

Reference Information - Sales

Last Actual (FY0): 3,416.00
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 3,671.77 3,769.00 3,574.54 3,671.77 2 -- -- -1.19
Annual Dec 22 3,556.23 3,682.00 3,344.16 3,599.38 4 -- -- -1.25
Annual Dec 21 3,455.32 3,545.00 3,301.86 3,487.21 4 -- -- -1.35
Quarterly Mar 22 912.13 912.13 912.13 912.13 1 -- -- --
Quarterly Jun 22 830.73 830.73 830.73 830.73 1 -- -- --
Quarterly Sep 21 895.37 895.37 895.37 895.37 1 -- -- --
Quarterly Dec 21 688.50 688.50 688.50 688.50 1 -- -- --

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual Dec 20 3,416.00 3,633.10 -5.98
Annual Dec 19 3,647.70 3,651.99 -0.12
Annual Dec 18 3,534.50 3,502.93 0.90
Quarterly Jun 21 817.00 779.58 4.80
Quarterly Mar 21 901.00 947.58 -4.92
Quarterly Dec 20 817.00 1,116.76 -26.84
Quarterly Sep 20 920.00 974.23 -5.57

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

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 23.36 22.00 20.70

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 6.01 6.28 5.34