Begin Typing to Search

Earnings Estimates

Earnings Estimates

Stock Information

Price (Prev Close): 172.60
Price - 52 Week High: 183.49
Price - 52 Week Low: 56.62
Price Date (Latest): 2/26/21
Median Price Target: 179.08
Diff from Prev Close: 6.48
% Difference: 3.75

Analyst Ratings

Mean Recommendation:

2.56

Sell

Strong Buy

Reference Information - Earnings Per Share

Last Actual (FY0): 8.83
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: -2.77
Yield (%): --

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 14.56 15.19 14.00 14.50 3 2 -- 10.83
Annual Dec 22 13.01 14.87 11.13 13.03 16 9 -- 12.16
Annual Dec 21 11.89 12.95 10.75 11.95 16 15 -- 17.55
Quarterly Mar 21 2.79 3.00 2.70 2.77 15 13 -- 29.65
Quarterly Jun 21 3.02 3.49 2.42 3.10 15 11 1 25.76
Quarterly Sep 21 3.23 3.82 2.63 3.19 15 5 8 3.42
Quarterly Dec 21 2.79 3.42 2.38 2.74 15 10 1 11.87
Long Term Growth 4.00 4.00 4.00 4.00 1 -- -- 0.00

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 8.83 8.16 8.17
Annual Dec 19 10.04 9.97 0.75
Annual Dec 18 12.33 12.29 0.29
Quarterly Dec 20 3.54 2.87 23.46
Quarterly Sep 20 3.26 2.14 52.24
Quarterly Jun 20 0.37 -0.09 461.59
Quarterly Mar 20 1.66 1.66 0.09

Reference Information - Book Value Per Share

Last Actual (FY0): 119.96
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 23 144.37 144.37 144.37 144.37 1 -- -- --
Annual Dec 22 141.22 144.98 133.54 143.19 4 2 -- 1.61
Annual Dec 21 129.20 131.86 122.90 131.03 4 3 -- 1.29
Quarterly Mar 21 116.86 116.86 116.86 116.86 1 -- -- --
Quarterly Jun 21 118.53 118.53 118.53 118.53 1 -- -- --
Quarterly Sep 21 120.18 120.18 120.18 120.18 1 -- -- --
Quarterly Dec 21 122.99 122.99 122.99 122.99 1 -- -- --

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 119.96 118.16 1.53
Annual Dec 19 113.46 110.03 3.12
Annual Dec 18 99.73 104.12 -4.21
Quarterly Dec 20 119.96 116.64 2.85
Quarterly Sep 20 114.62 113.60 0.90
Quarterly Jun 20 111.23 109.42 1.65
Quarterly Mar 20 110.16 115.41 -4.55

Reference Information - Cash Flow Per Share

Last Actual (FY0): --
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 21.15 22.39 20.17 20.90 3 1 -- 12.30
Annual Dec 21 21.20 22.52 20.45 20.62 3 2 1 19.61
Quarterly Mar 21 -2.01 3.84 -7.86 -2.01 2 1 1 -294.12
Quarterly Jun 21 5.11 5.75 4.46 5.11 2 2 -- 5.52
Quarterly Sep 21 12.93 19.80 6.07 12.93 2 2 -- 34.54
Quarterly Dec 21 5.55 6.12 4.98 5.55 2 1 -- 110.76

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 19 19.63 17.14 14.58
Annual Dec 18 15.80 18.14 -12.91
Quarterly Sep 20 8.38 1.26 564.55
Quarterly Jun 20 7.99 6.19 29.17
Quarterly Mar 20 2.72 2.93 -7.17

Reference Information - Dividend Per Share

Last Actual (FY0): --
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 22 -- -- -- -- 5 -- -- 0.00
Annual Dec 21 -- -- -- -- 5 -- -- 0.00
Quarterly Mar 21 -- -- -- -- -- -- -- --
Quarterly Jun 21 -- -- -- -- -- -- -- --
Quarterly Sep 21 -- -- -- -- -- -- -- --
Quarterly Dec 21 -- -- -- -- -- -- -- --

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 -- -- --
Annual Dec 18 -- -- --
Quarterly Dec 20 -- -- --

Reference Information - EBIT

Last Actual (FY0): 799.48
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 1,332.15 1,403.00 1,291.05 1,317.28 4 2 -- 9.91
Annual Dec 22 1,215.88 1,378.40 1,053.30 1,214.30 13 9 -- 13.89
Annual Dec 21 1,120.85 1,220.50 1,011.00 1,125.00 13 13 -- 17.72
Quarterly Mar 21 266.67 286.00 257.93 263.30 11 8 -- 23.58
Quarterly Jun 21 288.41 323.00 233.83 290.94 11 8 -- 21.58
Quarterly Sep 21 306.08 357.40 247.10 311.40 11 6 2 4.52
Quarterly Dec 21 264.58 322.42 222.50 265.10 11 6 1 12.34

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual Dec 20 799.48 705.60 13.31
Annual Dec 19 938.36 935.55 0.30
Annual Dec 18 1,189.33 1,182.89 0.54
Quarterly Dec 20 305.13 230.16 32.57
Quarterly Sep 20 295.09 207.02 42.55
Quarterly Jun 20 35.80 -2.81 386.07
Quarterly Mar 20 163.46 159.69 2.36

Reference Information - EBITDA

Last Actual (FY0): 1,389.28
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 1,941.42 1,988.00 1,914.19 1,922.07 3 2 -- 9.19
Annual Dec 22 1,818.30 1,985.90 1,682.50 1,824.21 13 9 -- 10.68
Annual Dec 21 1,714.47 1,809.00 1,614.20 1,704.18 13 13 -- 12.11
Quarterly Mar 21 415.12 433.00 402.00 412.30 12 11 -- 18.32
Quarterly Jun 21 435.36 470.00 377.31 434.72 12 11 -- 22.00
Quarterly Sep 21 452.74 504.00 403.90 446.60 12 7 4 2.89
Quarterly Dec 21 413.42 471.63 368.50 410.05 12 9 1 8.97

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual Dec 20 1,389.28 1,300.70 6.81
Annual Dec 19 1,530.42 1,514.15 1.07
Annual Dec 18 1,705.06 1,703.11 0.11
Quarterly Dec 20 461.80 374.89 23.18
Quarterly Sep 20 441.40 355.19 24.27
Quarterly Jun 20 184.37 144.64 27.47
Quarterly Mar 20 301.71 310.23 -2.74

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 7.22
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 14.60 15.19 14.00 14.60 2 2 -- 11.07
Annual Dec 22 12.99 14.26 11.13 12.97 10 6 -- 11.03
Annual Dec 21 11.87 12.95 10.75 11.83 10 10 -- 17.65
Quarterly Mar 21 2.77 2.96 2.65 2.75 9 6 -- 21.47
Quarterly Jun 21 3.07 3.49 2.43 3.11 9 6 -- 12.55
Quarterly Sep 21 3.26 3.82 2.63 3.22 9 5 1 5.92
Quarterly Dec 21 2.81 3.42 2.38 2.67 9 5 -- 15.35

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 7.22 6.49 11.31
Annual Dec 19 10.30 8.65 19.12
Annual Dec 18 11.47 10.89 5.32
Quarterly Dec 20 3.49 2.80 24.70
Quarterly Sep 20 2.87 2.03 41.17
Quarterly Jun 20 -0.68 -0.30 -129.21
Quarterly Mar 20 1.54 1.62 -5.00

Reference Information - Net Debt

Last Actual (FY0): 1,393.78
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 -465.60 -465.60 -465.60 -465.60 1 -- -- --
Annual Dec 22 325.65 701.20 37.00 324.90 6 -- 4 -49.90
Annual Dec 21 974.75 1,479.90 402.20 971.90 7 2 5 -11.30
Quarterly Mar 21 2,056.40 2,056.40 2,056.40 2,056.40 1 -- -- 15.17
Quarterly Jun 21 2,115.00 2,115.00 2,115.00 2,115.00 1 -- -- 9.36
Quarterly Sep 21 1,790.00 1,790.00 1,790.00 1,790.00 1 -- -- 6.75
Quarterly Dec 21 1,479.90 1,479.90 1,479.90 1,479.90 1 -- -- 16.23

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual Dec 20 1,393.78 1,538.52 -9.41
Annual Dec 19 2,435.10 2,567.48 -5.16
Annual Dec 18 3,138.92 2,587.34 21.32
Quarterly Dec 20 1,393.78 1,716.57 -18.80
Quarterly Sep 20 1,449.89 2,234.70 -35.12
Quarterly Jun 20 1,970.79 2,391.00 -17.57
Quarterly Mar 20 2,461.44 2,480.90 -0.78

Reference Information - Net Income

Last Actual (FY0): 630.67
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 1,021.63 1,091.00 983.24 990.65 3 2 -- 8.34
Annual Dec 22 913.75 1,041.10 786.70 919.59 13 8 -- 14.12
Annual Dec 21 834.98 913.00 753.10 828.24 13 13 -- 18.63
Quarterly Mar 21 196.57 213.00 188.00 194.60 11 8 -- 24.89
Quarterly Jun 21 214.65 244.00 172.09 216.81 11 8 -- 24.03
Quarterly Sep 21 229.03 269.00 183.40 232.96 11 6 2 4.33
Quarterly Dec 21 196.86 242.07 163.60 195.00 11 6 1 12.70

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual Dec 20 630.67 580.77 8.59
Annual Dec 19 725.34 722.86 0.34
Annual Dec 18 922.02 920.87 0.12
Quarterly Dec 20 252.01 202.40 24.51
Quarterly Sep 20 232.94 154.64 50.64
Quarterly Jun 20 26.36 -9.86 362.20
Quarterly Mar 20 119.36 121.35 -1.63

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): 7.57
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 9.40 9.40 9.40 9.40 1 -- -- 14.63
Annual Dec 22 8.97 9.50 8.40 9.10 6 -- -- 11.01
Annual Dec 21 9.11 9.93 8.30 9.14 7 -- -- 16.61
Quarterly Mar 21 9.50 9.50 9.50 9.50 1 -- -- 14.46
Quarterly Jun 21 10.60 10.60 10.60 10.60 1 -- -- 3.92
Quarterly Sep 21 10.90 10.90 10.90 10.90 1 -- -- 9.00
Quarterly Dec 21 9.40 9.40 9.40 9.40 1 -- -- 22.08

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual Dec 20 7.57 7.19 0.38
Annual Dec 19 9.32 8.72 0.60
Annual Dec 18 12.72 11.75 0.97
Quarterly Dec 20 12.07 9.42 2.66
Quarterly Sep 20 11.59 6.40 5.19
Quarterly Jun 20 0.33 -0.70 1.03
Quarterly Mar 20 5.98 5.60 0.38

Reference Information - Sales

Last Actual (FY0): 9,552.20
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 11,322.28 11,643.48 11,152.38 11,171.00 3 2 -- 4.86
Annual Dec 22 10,784.05 11,166.12 10,499.00 10,795.00 13 8 -- 4.92
Annual Dec 21 10,450.69 10,790.84 10,096.00 10,497.00 13 13 -- 4.50
Quarterly Mar 21 2,596.97 2,686.15 2,536.00 2,599.00 13 10 -- 6.65
Quarterly Jun 21 2,612.43 2,753.68 2,451.00 2,629.00 13 10 -- 4.98
Quarterly Sep 21 2,671.13 2,732.45 2,595.00 2,669.00 13 9 1 2.33
Quarterly Dec 21 2,570.01 2,799.51 2,450.00 2,556.00 13 7 1 3.55

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual Dec 20 9,552.20 9,400.09 1.62
Annual Dec 19 9,970.67 9,967.10 0.04
Annual Dec 18 9,983.63 9,968.79 0.15
Quarterly Dec 20 2,641.76 2,489.60 6.11
Quarterly Sep 20 2,574.87 2,488.70 3.46
Quarterly Jun 20 2,049.80 1,862.38 10.06
Quarterly Mar 20 2,285.76 2,288.64 -0.13

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 Dec 21 -- -- -- -- -- -- -- --
Quarterly Sep 21 -- -- -- -- -- -- -- --
Quarterly Jun 21 -- -- -- -- -- -- -- --
Quarterly Mar 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 Dec 21 -- -- -- -- -- -- -- --
Quarterly Sep 21 -- -- -- -- -- -- -- --
Quarterly Jun 21 -- -- -- -- -- -- -- --
Quarterly Mar 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 Dec 21 -- -- -- -- -- -- -- --
Quarterly Sep 21 -- -- -- -- -- -- -- --
Quarterly Jun 21 -- -- -- -- -- -- -- --
Quarterly Mar 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 19.55 14.52 13.27

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 45.64 9.41 11.95