Begin Typing to Search

Earnings Estimates

Earnings Estimates

Stock Information

Price (Prev Close): 130.50
Price - 52 Week High: 144.37
Price - 52 Week Low: 56.62
Price Date (Latest): 11/24/20
Median Price Target: 116.93
Diff from Prev Close: -13.57
% Difference: -10.40

Analyst Ratings

Mean Recommendation:

2.82

Sell

Strong Buy

Reference Information - Earnings Per Share

Last Actual (FY0): 10.04
FY0 End Date: 12/1/19
Ind. Annual Div: --
Hist (5 Yr) Growth %: 7.27
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 12/1/22 11.28 12.15 9.23 11.50 7 6 -- 14.08
Annual 12/1/21 9.83 10.75 8.36 10.00 17 17 -- 15.75
Annual 12/1/20 8.14 8.30 8.05 8.12 17 17 -- 30.68
Quarterly 3/1/21 2.16 2.44 1.86 2.22 12 4 7 0.21
Quarterly 6/1/21 2.20 3.00 0.56 2.60 12 8 3 10.37
Quarterly 9/1/21 3.19 3.65 2.78 3.20 12 9 -- 26.87
Quarterly 12/1/20 2.85 3.00 2.77 2.84 16 16 -- 41.47

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 10.04 9.97 0.75
Annual 12/1/18 12.33 12.29 0.29
Annual 12/1/17 13.61 13.52 0.70
Quarterly 9/1/20 3.26 2.14 52.24
Quarterly 6/1/20 0.37 -0.09 461.59
Quarterly 3/1/20 1.66 1.66 0.09
Quarterly 12/1/19 2.25 2.20 2.13

Reference Information - Book Value Per Share

Last Actual (FY0): 113.46
FY0 End Date: 12/1/19
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 12/1/22 138.35 141.05 134.22 139.06 4 3 -- 4.02
Annual 12/1/21 127.52 130.27 123.80 128.82 5 5 -- 2.39
Annual 12/1/20 118.77 120.94 115.89 119.46 5 5 -- 1.48
Quarterly 3/1/21 117.17 117.17 117.17 117.17 1 -- 1 -0.11
Quarterly 6/1/21 119.01 119.01 119.01 119.01 1 1 -- 0.03
Quarterly 9/1/21 120.76 120.76 120.76 120.76 1 -- 1 -0.15
Quarterly 12/1/20 115.89 115.89 115.89 115.89 1 1 -- 0.54

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 113.46 110.03 3.12
Annual 12/1/18 99.73 104.12 -4.21
Annual 12/1/17 94.85 93.08 1.90
Quarterly 9/1/20 114.62 113.60 0.90
Quarterly 6/1/20 111.23 109.42 1.65
Quarterly 3/1/20 110.16 115.41 -4.55
Quarterly 12/1/19 113.46 109.63 3.50

Reference Information - Cash Flow Per Share

Last Actual (FY0): 19.63
FY0 End Date: 12/1/19
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 12/1/22 17.10 17.10 17.10 17.10 1 1 -- 17.69
Annual 12/1/21 16.74 20.76 13.44 15.97 5 4 -- 8.08
Annual 12/1/20 17.79 21.57 12.96 16.48 5 4 -- 28.31
Quarterly 3/1/21 -0.51 3.40 -4.41 -0.51 2 -- 2 -108.66
Quarterly 6/1/21 4.86 5.31 4.42 4.86 2 2 -- 6.57
Quarterly 9/1/21 9.65 13.33 5.98 9.65 2 1 -- 253.57
Quarterly 12/1/20 2.47 2.51 2.44 2.47 2 1 1 58.22

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 19.63 17.14 14.58
Annual 12/1/18 15.80 18.14 -12.91
Annual 12/1/17 15.95 18.10 -11.89
Quarterly 9/1/20 8.38 1.26 564.55
Quarterly 6/1/20 7.99 6.19 29.17
Quarterly 3/1/20 2.72 2.93 -7.17
Quarterly 12/1/19 5.88 4.07 44.47

Reference Information - Dividend Per Share

Last Actual (FY0): --
FY0 End Date: 12/1/19
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 12/1/22 -- -- -- -- 1 -- -- 0.00
Annual 12/1/21 -- -- -- -- 6 -- -- 0.00
Annual 12/1/20 -- -- -- -- 6 -- -- 0.00

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/18 -- -- --
Annual 12/1/17 -- -- --

Reference Information - EBIT

Last Actual (FY0): 938.36
FY0 End Date: 12/1/19
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 12/1/22 1,073.92 1,117.00 1,028.30 1,065.81 5 3 2 7.95
Annual 12/1/21 922.70 1,015.10 805.16 930.35 14 14 -- 15.84
Annual 12/1/20 705.19 734.00 554.10 722.35 10 10 -- 24.83
Quarterly 3/1/21 210.53 233.00 184.00 216.60 7 3 4 0.70
Quarterly 6/1/21 225.06 282.00 146.30 241.20 7 5 2 17.29
Quarterly 9/1/21 293.11 323.90 266.00 289.27 7 6 -- 21.20
Quarterly 12/1/20 229.40 240.00 222.80 228.70 12 10 2 19.54

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual 12/1/19 938.36 935.55 0.30
Annual 12/1/18 1,189.33 1,182.89 0.54
Annual 12/1/17 1,416.43 1,404.67 0.84
Quarterly 9/1/20 295.09 207.02 42.55
Quarterly 6/1/20 35.80 -2.81 386.07
Quarterly 3/1/20 163.46 159.69 2.36
Quarterly 12/1/19 204.84 202.29 1.26

Reference Information - EBITDA

Last Actual (FY0): 1,530.42
FY0 End Date: 12/1/19
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 12/1/22 1,655.87 1,708.00 1,588.07 1,668.00 5 4 1 6.75
Annual 12/1/21 1,514.17 1,615.00 1,389.90 1,527.70 13 13 -- 8.56
Annual 12/1/20 1,302.94 1,320.00 1,290.19 1,301.28 8 8 -- 9.91
Quarterly 3/1/21 350.48 376.00 320.00 361.60 9 4 5 -0.69
Quarterly 6/1/21 356.17 424.00 204.93 391.20 9 7 2 6.12
Quarterly 9/1/21 444.98 475.20 411.00 445.40 9 8 -- 15.48
Quarterly 12/1/20 373.46 392.00 363.00 373.00 11 9 2 9.04

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual 12/1/19 1,530.42 1,514.15 1.07
Annual 12/1/18 1,705.06 1,703.11 0.11
Annual 12/1/17 1,859.30 1,849.15 0.55
Quarterly 9/1/20 441.40 355.19 24.27
Quarterly 6/1/20 184.37 144.64 27.47
Quarterly 3/1/20 301.71 310.23 -2.74
Quarterly 12/1/19 363.49 354.38 2.57

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 10.30
FY0 End Date: 12/1/19
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 12/1/22 11.28 12.15 9.23 11.87 4 3 -- 23.73
Annual 12/1/21 9.82 10.75 8.36 10.28 10 10 -- 17.88
Annual 12/1/20 6.49 6.69 6.09 6.54 9 9 -- 39.57
Quarterly 3/1/21 2.21 2.44 1.78 2.30 5 2 3 -0.98
Quarterly 6/1/21 2.64 3.00 2.24 2.60 5 4 1 18.81
Quarterly 9/1/21 3.10 3.57 2.78 3.05 5 4 -- 25.00
Quarterly 12/1/20 2.80 2.96 2.64 2.81 9 9 -- 46.54

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual 12/1/19 10.30 8.65 19.12
Annual 12/1/18 11.47 10.89 5.32
Annual 12/1/17 12.98 13.12 -1.06
Quarterly 9/1/20 2.87 2.03 41.17
Quarterly 6/1/20 -0.68 -0.30 -129.21
Quarterly 3/1/20 1.54 1.62 -5.00
Quarterly 12/1/19 3.68 2.09 76.22

Reference Information - Net Debt

Last Actual (FY0): 2,435.10
FY0 End Date: 12/1/19
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 12/1/22 813.57 1,226.17 474.20 776.95 4 2 1 34.83
Annual 12/1/21 1,097.59 1,844.22 99.50 1,120.10 8 2 6 -13.09
Annual 12/1/20 1,612.00 1,929.31 1,118.10 1,605.00 8 -- 8 -14.93
Quarterly 12/1/20 1,704.00 1,704.00 1,704.00 1,704.00 1 -- 1 -11.96

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual 12/1/19 2,435.10 2,567.48 -5.16
Annual 12/1/18 3,138.92 2,587.34 21.32
Annual 12/1/17 2,678.69 2,307.87 16.07
Quarterly 9/1/20 1,449.89 2,234.70 -35.12
Quarterly 6/1/20 1,970.79 2,391.00 -17.57
Quarterly 3/1/20 2,461.44 2,480.90 -0.78
Quarterly 12/1/19 2,435.10 2,568.20 -5.18

Reference Information - Net Income

Last Actual (FY0): 725.34
FY0 End Date: 12/1/19
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 12/1/22 778.90 852.00 650.00 788.41 6 4 1 12.05
Annual 12/1/21 684.87 753.00 593.70 688.20 14 13 1 14.23
Annual 12/1/20 580.76 592.00 572.00 580.65 14 14 -- 32.29
Quarterly 3/1/21 153.33 172.00 127.00 159.00 7 3 4 -2.43
Quarterly 6/1/21 165.32 211.00 107.00 177.91 7 5 2 15.88
Quarterly 9/1/21 220.63 248.10 199.00 215.88 7 6 -- 17.25
Quarterly 12/1/20 202.34 213.00 193.00 202.60 11 11 -- 37.43

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual 12/1/19 725.34 722.86 0.34
Annual 12/1/18 922.02 920.87 0.12
Annual 12/1/17 1,018.65 1,011.18 0.74
Quarterly 9/1/20 232.94 154.64 50.64
Quarterly 6/1/20 26.36 -9.86 362.20
Quarterly 3/1/20 119.36 121.35 -1.63
Quarterly 12/1/19 161.69 158.93 1.73

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 12/1/20 632.62 720.44 544.80 632.62 2 2 -- 22.73

Actuals - Operating Profit

Reported Mean Estimate Surprise % Change

Reference Information - Return On Equity

Last Actual (FY0): 9.32
FY0 End Date: 12/1/19
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 12/1/22 7.85 8.60 6.80 8.00 4 -- -- 24.60
Annual 12/1/21 7.52 8.30 6.80 7.60 8 -- -- 16.21
Annual 12/1/20 7.01 9.10 5.60 6.99 9 -- -- 36.79
Quarterly 3/1/21 8.30 8.30 8.30 8.30 1 -- -- 3.75
Quarterly 6/1/21 10.10 10.10 10.10 10.10 1 -- -- 48.53
Quarterly 9/1/21 9.60 9.60 9.60 9.60 1 -- -- 26.32
Quarterly 12/1/20 9.10 9.10 9.10 9.10 1 -- -- 49.18

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual 12/1/19 9.32 8.72 0.60
Annual 12/1/18 12.72 11.75 0.97
Annual 12/1/17 14.69 15.38 -0.69
Quarterly 9/1/20 11.59 6.40 5.19
Quarterly 6/1/20 0.33 -0.70 1.03
Quarterly 3/1/20 5.98 5.60 0.38
Quarterly 12/1/19 8.14 7.10 1.04

Reference Information - Sales

Last Actual (FY0): 9,970.67
FY0 End Date: 12/1/19
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 12/1/22 10,234.46 10,449.00 9,763.91 10,311.50 6 4 1 2.57
Annual 12/1/21 9,914.77 10,145.00 9,594.54 9,928.93 14 11 3 1.84
Annual 12/1/20 9,394.22 9,529.00 9,317.83 9,388.24 14 12 2 1.63
Quarterly 3/1/21 2,419.55 2,528.00 2,345.85 2,412.85 10 6 3 1.07
Quarterly 6/1/21 2,444.51 2,583.00 2,260.15 2,487.00 9 7 1 1.63
Quarterly 9/1/21 2,591.99 2,642.30 2,516.88 2,599.50 10 5 3 1.24
Quarterly 12/1/20 2,483.72 2,618.00 2,407.40 2,477.53 14 11 3 2.26

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual 12/1/19 9,970.67 9,967.10 0.04
Annual 12/1/18 9,983.63 9,968.79 0.15
Annual 12/1/17 9,491.29 9,488.88 0.03
Quarterly 9/1/20 2,574.87 2,488.70 3.46
Quarterly 6/1/20 2,049.80 1,862.38 10.06
Quarterly 3/1/20 2,285.76 2,288.64 -0.13
Quarterly 12/1/19 2,424.51 2,419.54 0.21

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 12/1/22 -- -- -- -- -- -- -- --
Annual 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/21 -- -- -- -- -- -- -- --
Quarterly 6/1/21 -- -- -- -- -- -- -- --
Quarterly 3/1/21 -- -- -- -- -- -- -- --
Quarterly 12/1/20 -- -- -- -- -- -- -- --

Actuals - Earnings Per Share (Parent)

Reported Mean Estimate Surprise % Change
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --

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 12/1/22 -- -- -- -- -- -- -- --
Annual 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/21 -- -- -- -- -- -- -- --
Quarterly 6/1/21 -- -- -- -- -- -- -- --
Quarterly 3/1/21 -- -- -- -- -- -- -- --
Quarterly 12/1/20 -- -- -- -- -- -- -- --

Actuals - Net Income (Parent)

Reported Mean Estimate Surprise % Change
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --

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 12/1/22 -- -- -- -- -- -- -- --
Annual 12/1/21 -- -- -- -- -- -- -- --
Annual 12/1/20 -- -- -- -- -- -- -- --
Quarterly 9/1/21 -- -- -- -- -- -- -- --
Quarterly 6/1/21 -- -- -- -- -- -- -- --
Quarterly 3/1/21 -- -- -- -- -- -- -- --
Quarterly 12/1/20 -- -- -- -- -- -- -- --

Actuals - Operating Profit (Parent)

Reported Mean Estimate Surprise % Change
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --

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
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --
12/1/00 -- -- --

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 13.00 16.04 13.28

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate -18.35 20.78 14.81