Estimates

Estimates

Stock Information

Price (Prev Close): 122.64
Price - 52 Week High: 138.78
Price - 52 Week Low: 94.63
Price Date (Latest): 11/29/21
Median Price Target: 122.08
Diff from Prev Close: -0.56
% Difference: -0.45

Analyst Ratings

Mean Recommendation:

2.79

Sell

Strong Buy

Reference Information - Earnings Per Share

Last Actual (FY0): 2.06
FY0 End Date: 12/1/20
Ind. Annual Div: 1.12
Hist (5 Yr) Growth %: -5.60
Yield (%): 0.91

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 3.52 3.80 3.09 3.51 14 1 9 -3.54
Annual Dec 22 2.99 3.26 2.60 3.03 18 1 14 -5.13
Annual Dec 21 2.48 2.55 2.45 2.47 17 1 12 -3.93
Quarterly Mar 22 0.57 0.68 0.42 0.57 12 -- 8 -11.10
Quarterly Jun 22 0.71 0.79 0.56 0.72 12 2 6 -5.71
Quarterly Sep 22 0.80 0.91 0.70 0.80 12 4 2 1.10
Quarterly Dec 21 0.63 0.70 0.59 0.62 15 -- 13 -17.50
Long Term Growth 18.77 18.77 18.77 18.77 1 -- -- 0.00

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 2.06 1.94 6.27
Annual Dec 19 3.02 3.02 0.08
Annual Dec 18 2.88 2.89 -0.18
Quarterly Sep 21 0.63 0.59 6.54
Quarterly Jun 21 0.66 0.62 5.82
Quarterly Mar 21 0.56 0.38 49.03
Quarterly Dec 20 0.81 0.68 19.62

Reference Information - Book Value Per Share

Last Actual (FY0): 16.45
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 20.66 22.16 19.16 20.66 2 1 1 2.92
Annual Dec 22 18.77 19.49 18.04 18.77 2 1 1 2.65
Annual Dec 21 17.38 17.50 17.27 17.38 2 1 -- 2.53

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 16.45 16.41 0.26
Annual Dec 19 16.41 16.44 -0.17
Annual Dec 18 15.40 14.84 3.80

Reference Information - Cash Flow Per Share

Last Actual (FY0): 4.55
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 4.66 4.66 4.66 4.66 1 -- 1 -3.46
Annual Dec 22 4.37 4.53 4.21 4.37 2 -- 1 -1.28
Annual Dec 21 3.55 3.82 3.29 3.55 2 -- 2 -2.55
Quarterly Mar 22 0.88 0.88 0.88 0.88 1 -- 1 -3.25
Quarterly Jun 22 1.14 1.14 1.14 1.14 1 -- 1 0.80
Quarterly Sep 22 1.19 1.19 1.19 1.19 1 1 -- 0.51
Quarterly Dec 21 1.53 1.53 1.53 1.53 1 1 -- 33.36

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 4.55 3.62 25.53
Annual Dec 19 4.63 4.23 9.40
Annual Dec 18 3.24 3.86 -16.14
Quarterly Sep 21 0.62 1.04 -40.44
Quarterly Jun 21 1.28 1.02 25.98
Quarterly Mar 21 -0.14 0.12 -218.64
Quarterly Dec 20 2.04 1.12 82.80

Reference Information - Dividend Per Share

Last Actual (FY0): 1.04
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 1.26 1.33 1.12 1.30 8 1 1 -0.89
Annual Dec 22 1.19 1.24 1.12 1.21 10 1 2 -0.64
Annual Dec 21 1.11 1.12 1.06 1.12 10 -- 3 -0.72
Quarterly Mar 22 0.29 0.30 0.28 0.29 2 -- -- --
Quarterly Jun 22 0.29 0.30 0.28 0.29 2 -- -- --
Quarterly Sep 22 0.30 0.30 0.30 0.30 2 -- -- --
Quarterly Dec 21 0.28 0.28 0.28 0.28 4 -- -- --

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 1.04 1.04 0.21
Annual Dec 19 0.96 0.96 -0.46
Annual Dec 18 0.84 0.84 --
Quarterly Sep 21 0.28 0.28 --
Quarterly Jun 21 0.28 0.28 --
Quarterly Mar 21 0.28 0.28 1.82
Quarterly Dec 20 0.26 0.26 --

Reference Information - EBIT

Last Actual (FY0): 525.00
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 23 841.57 892.47 749.00 843.62 14 1 9 -2.93
Annual Dec 22 729.56 790.00 640.80 735.00 17 1 13 -4.71
Annual Dec 21 616.66 655.90 586.59 616.35 16 -- 14 -4.56
Quarterly Mar 22 141.66 171.00 109.70 141.43 8 -- 4 -12.36
Quarterly Jun 22 173.67 196.00 141.70 174.95 8 1 3 -5.84
Quarterly Sep 22 191.76 215.18 176.20 190.00 8 3 -- 1.09
Quarterly Dec 21 154.67 182.40 141.59 153.35 12 -- 10 -17.81

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual Dec 20 525.00 494.77 6.11
Annual Dec 19 727.00 731.90 -0.67
Annual Dec 18 714.00 716.55 -0.36
Quarterly Sep 21 155.00 152.77 1.46
Quarterly Jun 21 166.00 152.57 8.80
Quarterly Mar 21 143.00 102.17 39.97
Quarterly Dec 20 189.00 171.83 10.00

Reference Information - EBITDA

Last Actual (FY0): 776.00
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 1,089.83 1,163.77 995.00 1,097.00 11 1 7 -2.79
Annual Dec 22 978.88 1,054.00 888.80 982.04 14 2 9 -3.58
Annual Dec 21 864.52 902.75 833.92 863.60 11 -- 10 -3.24
Quarterly Mar 22 207.10 233.90 171.70 211.90 6 -- 4 -10.24
Quarterly Jun 22 233.44 258.90 203.70 236.57 6 1 3 -5.88
Quarterly Sep 22 250.10 269.00 231.50 253.10 6 3 1 1.24
Quarterly Dec 21 215.87 224.00 209.20 217.00 7 -- 7 -13.74

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual Dec 20 776.00 771.52 0.58
Annual Dec 19 984.00 986.33 -0.24
Annual Dec 18 975.00 965.28 1.01
Quarterly Sep 21 217.00 214.53 1.15
Quarterly Jun 21 228.00 222.37 2.53
Quarterly Mar 21 205.00 169.68 20.82
Quarterly Dec 20 251.00 236.22 6.26

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 1.40
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 3.36 3.55 3.20 3.39 6 -- 4 -3.31
Annual Dec 22 2.88 3.03 2.47 2.94 8 2 5 -3.07
Annual Dec 21 2.35 2.40 2.33 2.35 7 1 5 -1.45
Quarterly Mar 22 0.51 0.55 0.37 0.54 5 -- 1 -8.93
Quarterly Jun 22 0.68 0.73 0.54 0.71 5 1 -- -4.23
Quarterly Sep 22 0.77 0.80 0.71 0.79 5 1 -- -0.90
Quarterly Dec 21 0.61 0.64 0.55 0.62 5 -- 4 -16.43

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 1.40 1.19 17.50
Annual Dec 19 2.21 2.39 -7.36
Annual Dec 18 3.03 2.64 14.92
Quarterly Sep 21 0.63 0.54 16.67
Quarterly Jun 21 0.62 0.54 14.11
Quarterly Mar 21 0.48 0.32 49.33
Quarterly Dec 20 0.82 0.62 32.61

Reference Information - Net Debt

Last Actual (FY0): 1,209.00
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 23 468.07 622.65 273.61 488.00 4 1 2 -12.80
Annual Dec 22 738.42 882.00 373.45 779.00 6 1 4 -6.57
Annual Dec 21 1,041.49 1,120.00 838.44 1,067.76 6 4 1 -2.55

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual Dec 20 1,209.00 1,464.87 -17.47
Annual Dec 19 1,592.00 1,662.00 -4.21
Annual Dec 18 2,012.00 1,805.72 11.42

Reference Information - Net Income

Last Actual (FY0): 374.00
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 23 636.47 692.13 560.00 638.48 13 2 8 -3.02
Annual Dec 22 540.39 591.46 471.70 547.85 16 1 13 -4.78
Annual Dec 21 451.53 487.60 444.00 449.40 16 2 12 -3.33
Quarterly Mar 22 102.96 124.00 76.10 103.70 7 -- 3 -13.17
Quarterly Jun 22 129.77 144.00 102.40 132.70 7 2 1 -5.31
Quarterly Sep 22 141.61 150.80 131.40 142.00 7 3 -- 0.65
Quarterly Dec 21 115.75 137.90 107.00 115.00 11 -- 9 -16.93

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual Dec 20 374.00 351.15 6.51
Annual Dec 19 547.00 546.17 0.15
Annual Dec 18 522.00 522.17 -0.03
Quarterly Sep 21 116.00 109.96 5.49
Quarterly Jun 21 119.00 112.57 5.71
Quarterly Mar 21 102.00 68.18 49.60
Quarterly Dec 20 145.00 123.55 17.36

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): 12.62
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 18.23 18.65 17.70 18.36 3 -- -- -5.44
Annual Dec 22 16.85 17.07 16.70 16.82 4 -- -- -5.56
Annual Dec 21 14.57 14.80 14.20 14.57 5 -- -- -2.06

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual Dec 20 12.62 10.66 1.96
Annual Dec 19 19.11 17.70 1.41
Annual Dec 18 10.83 19.94 -9.11

Reference Information - Sales

Last Actual (FY0): 4,876.00
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 5,826.27 6,185.75 5,612.00 5,822.74 14 -- 11 -2.15
Annual Dec 22 5,508.94 5,798.19 5,246.30 5,515.00 17 -- 14 -2.19
Annual Dec 21 5,180.88 5,198.56 5,141.13 5,182.98 16 -- 15 -2.21
Quarterly Mar 22 1,277.60 1,326.26 1,202.20 1,285.00 10 1 4 -2.68
Quarterly Jun 22 1,392.43 1,451.00 1,321.70 1,392.25 10 1 4 -1.79
Quarterly Sep 22 1,387.31 1,480.44 1,329.44 1,370.64 10 2 2 0.81
Quarterly Dec 21 1,320.32 1,400.00 1,288.30 1,320.50 13 -- 11 -6.34

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual Dec 20 4,876.00 4,792.48 1.74
Annual Dec 19 5,249.00 5,255.72 -0.13
Annual Dec 18 5,207.00 5,187.80 0.37
Quarterly Sep 21 1,265.00 1,289.62 -1.91
Quarterly Jun 21 1,351.00 1,309.27 3.19
Quarterly Mar 21 1,256.00 1,173.56 7.03
Quarterly Dec 20 1,373.00 1,291.28 6.33

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 -- -- --

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 59.53 49.52 40.97

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 27.77 20.87 17.67