Earnings Estimates

Stock Information

Price (Prev Close): 38.90
Price - 52 Week High: 49.14
Price - 52 Week Low: 36.20
Price Date (Latest): 12/2/21
Median Price Target: 40.75
Diff from Prev Close: 1.85
% Difference: 4.76

Analyst Ratings

Mean Recommendation:

3.20

Sell

Strong Buy

Reference Information - Earnings Per Share

Last Actual (FY0): 1.90
FY0 End Date: 12/1/20
Ind. Annual Div: 1.69
Hist (5 Yr) Growth %: 0.19
Yield (%): 4.34

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 2.44 2.47 2.39 2.46 3 -- -- -0.81
Annual Dec 22 2.13 2.26 2.04 2.11 4 -- 1 -1.32
Annual Dec 21 2.03 2.06 2.01 2.03 4 2 1 -0.59
Quarterly Mar 22 1.04 1.09 0.98 1.04 2 -- 1 4.55
Quarterly Jun 22 0.23 0.27 0.19 0.23 2 -- 1 -17.86
Quarterly Sep 22 0.17 0.27 0.06 0.17 2 -- -- 90.38
Quarterly Dec 21 0.68 0.76 0.62 0.67 4 -- 2 -11.23
Long Term Growth 6.20 6.20 6.20 6.20 1 -- -- 0.00

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 1.90 1.84 3.45
Annual Dec 19 1.89 1.87 1.26
Annual Dec 18 2.07 2.06 0.49
Quarterly Sep 21 0.20 0.06 136.75
Quarterly Jun 21 0.20 0.26 -22.48
Quarterly Mar 21 0.98 0.84 16.42
Quarterly Dec 20 0.85 0.79 7.05

Reference Information - Book Value Per Share

Last Actual (FY0): 29.31
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 32.01 32.01 32.01 32.01 1 -- -- --
Annual Dec 22 30.95 30.95 30.95 30.95 1 -- -- --
Annual Dec 21 30.14 30.14 30.14 30.14 1 -- -- --

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 29.31 29.39 -0.26
Annual Dec 19 28.87 28.69 0.62
Annual Dec 18 27.01 28.47 -5.14

Reference Information - Cash Flow Per Share

Last Actual (FY0): 4.86
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 6.12 6.12 6.12 6.12 1 -- -- --
Annual Dec 22 5.55 5.73 5.36 5.55 2 -- 1 -0.63
Annual Dec 21 5.33 5.61 5.04 5.33 2 -- 1 -0.19
Quarterly Mar 22 -- -- -- -- 1 -- -- 0.00
Quarterly Jun 22 -- -- -- -- 1 -- -- 0.00
Quarterly Sep 22 -- -- -- -- 1 -- -- --
Quarterly Dec 21 -- -- -- -- 1 -- -- 0.00

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 4.86 5.09 -4.52
Annual Dec 19 6.00 5.85 2.56
Quarterly Jun 21 0.65 -- 650.00
Quarterly Mar 21 2.09 -- 2,089.00
Quarterly Dec 20 0.71 -- 710.00

Reference Information - Dividend Per Share

Last Actual (FY0): 1.62
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 1.85 1.85 1.84 1.85 2 -- -- --
Annual Dec 22 1.76 1.77 1.76 1.76 3 -- -- --
Annual Dec 21 1.69 1.69 1.69 1.69 3 -- -- --
Quarterly Dec 21 0.42 0.42 0.42 0.42 1 -- -- --

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 1.62 1.60 1.25
Annual Dec 19 1.56 1.54 1.18
Annual Dec 18 1.49 1.49 --
Quarterly Sep 21 0.42 0.42 0.71
Quarterly Jun 21 0.42 0.42 0.71
Quarterly Mar 21 0.42 0.41 2.93
Quarterly Dec 20 0.41 0.41 -1.22

Reference Information - EBIT

Last Actual (FY0): 232.70
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 23 332.28 354.05 310.50 332.28 2 1 -- 0.53
Annual Dec 22 296.27 315.34 277.20 296.27 2 -- 1 -0.09
Annual Dec 21 277.14 299.48 254.80 277.14 2 1 -- 2.04
Quarterly Mar 22 120.83 120.83 120.83 120.83 1 1 -- 0.10
Quarterly Jun 22 49.92 49.92 49.92 49.92 1 1 -- 0.26
Quarterly Sep 22 50.78 50.78 50.78 50.78 1 -- -- --
Quarterly Dec 21 115.91 141.62 90.20 115.91 2 1 -- 16.08

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual Dec 20 232.70 235.58 -1.22
Annual Dec 19 230.06 223.32 3.02
Annual Dec 18 1,634.40 265.29 516.09
Quarterly Sep 21 24.21 38.22 -36.64
Quarterly Jun 21 31.75 48.22 -34.15
Quarterly Mar 21 101.90 99.25 2.67
Quarterly Dec 20 87.08 86.54 0.63

Reference Information - EBITDA

Last Actual (FY0): 456.92
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 23 566.04 575.50 556.58 566.04 2 -- 1 -0.44
Annual Dec 22 529.43 562.65 510.75 514.90 3 -- 2 -0.29
Annual Dec 21 490.29 532.74 462.80 475.33 3 1 1 3.09
Quarterly Mar 22 120.83 120.83 120.83 120.83 1 1 -- 0.10
Quarterly Jun 22 49.92 49.92 49.92 49.92 1 1 -- 0.26
Quarterly Sep 22 50.78 50.78 50.78 50.78 1 -- -- --
Quarterly Dec 21 143.27 144.93 141.62 143.27 2 1 -- 12.62

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual Dec 20 456.92 467.71 -2.31
Annual Dec 19 436.06 427.19 2.08
Quarterly Jun 21 87.89 83.93 4.72
Quarterly Mar 21 157.24 134.54 16.88
Quarterly Dec 20 141.46 112.39 25.87

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 1.90
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 2.47 2.47 2.46 2.47 3 -- -- -0.54
Annual Dec 22 2.15 2.26 2.04 2.15 4 -- 1 -1.13
Annual Dec 21 2.05 2.06 2.01 2.06 4 2 -- -0.24
Quarterly Mar 22 1.04 1.09 0.99 1.04 2 -- 1 0.65
Quarterly Jun 22 0.24 0.27 0.20 0.24 2 -- 1 -10.76
Quarterly Sep 22 0.17 0.27 0.07 0.17 2 -- -- 142.86
Quarterly Dec 21 0.74 0.83 0.62 0.77 3 -- 1 -7.79

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 1.90 1.84 3.07
Annual Dec 19 2.97 2.43 22.21
Annual Dec 18 2.07 2.05 0.98
Quarterly Sep 21 0.20 0.07 127.50
Quarterly Jun 21 0.20 0.26 -23.08
Quarterly Mar 21 0.98 0.84 17.37
Quarterly Dec 20 0.85 0.78 9.68

Reference Information - Net Debt

Last Actual (FY0): 2,300.64
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 2,387.60 2,387.60 2,387.60 2,387.60 1 -- -- --
Annual Dec 22 2,274.00 2,274.00 2,274.00 2,274.00 1 -- -- --
Annual Dec 21 2,127.10 2,127.10 2,127.10 2,127.10 1 -- -- --

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual Dec 20 2,300.64 2,152.40 6.89
Annual Dec 19 2,177.77 2,075.60 4.92

Reference Information - Net Income

Last Actual (FY0): 129.49
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 23 174.40 174.40 174.40 174.40 1 -- -- --
Annual Dec 22 150.83 153.90 147.76 150.83 2 -- 1 -2.85
Annual Dec 21 140.53 140.65 140.40 140.53 2 1 -- -1.63
Quarterly Mar 22 78.34 78.34 78.34 78.34 1 -- 1 -2.49
Quarterly Jun 22 19.63 19.63 19.63 19.63 1 -- 1 -9.25
Quarterly Sep 22 19.99 19.99 19.99 19.99 1 -- -- --
Quarterly Dec 21 49.04 53.90 44.18 49.04 2 -- 1 -12.45

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual Dec 20 129.49 126.27 2.55
Annual Dec 19 125.32 124.75 0.45
Annual Dec 18 136.43 137.70 -0.92
Quarterly Sep 21 14.37 4.74 96.29
Quarterly Jun 21 14.07 18.14 -22.42
Quarterly Mar 21 68.02 57.16 18.99
Quarterly Dec 20 58.74 54.12 8.53

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): 6.52
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 21 6.75 6.75 6.75 6.75 1 -- -- --

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual Dec 20 6.52 6.22 0.30
Annual Dec 19 6.75 6.81 -0.06

Reference Information - Sales

Last Actual (FY0): 1,321.89
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 1,519.90 1,575.20 1,464.59 1,519.90 2 -- -- --
Annual Dec 22 1,498.36 1,580.11 1,412.91 1,502.06 3 -- 1 -0.23
Annual Dec 21 1,429.95 1,507.98 1,373.16 1,408.72 3 1 1 -0.09
Quarterly Mar 22 432.42 439.01 425.83 432.42 2 1 -- 0.02
Quarterly Jun 22 321.35 327.92 314.78 321.35 2 1 -- 0.02
Quarterly Sep 22 317.36 320.00 314.73 317.36 2 -- -- 0.84
Quarterly Dec 21 430.58 501.29 388.86 401.59 3 1 -- 0.31

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual Dec 20 1,321.89 1,372.03 -3.65
Annual Dec 19 1,345.62 1,371.54 -1.89
Annual Dec 18 1,396.89 1,437.87 -2.85
Quarterly Sep 21 296.01 290.93 1.75
Quarterly Jun 21 298.26 300.06 -0.60
Quarterly Mar 21 412.87 409.66 0.78
Quarterly Dec 20 380.42 420.76 -9.59

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 20.47 19.17 18.28

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 10.51 4.83 14.69

Copyright Refinitiv

Print Page
Email Page
RSS Feeds
Email Alerts