Analyst Estimates

Analyst Estimates

Stock Information

Price (Prev Close): 20.32
Price - 52 Week High: 26.96
Price - 52 Week Low: 17.05
Price Date (Latest): 9/23/21
Median Price Target: 19.80
Diff from Prev Close: -0.52
% Difference: -2.56

Analyst Ratings

Mean Recommendation:

3.86

Sell

Strong Buy

Available Measures

Reference Information - Earnings Per Share

Last Actual (FY0): 1.41
FY0 End Date: 12/1/20
Ind. Annual Div: 1.00
Hist (5 Yr) Growth %: -22.27
Yield (%): 4.96

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 2.41 2.53 2.29 2.41 2 -- -- --
Annual Dec 22 2.20 2.38 2.08 2.17 6 -- 1 -1.00
Annual Dec 21 1.79 1.81 1.74 1.81 5 -- 1 -0.35
Quarterly Mar 22 0.42 0.48 0.36 0.42 4 -- -- --
Quarterly Jun 22 0.50 0.60 0.42 0.50 4 -- -- --
Quarterly Sep 21 0.44 0.49 0.41 0.42 5 -- -- --
Quarterly Dec 21 0.68 0.72 0.64 0.71 5 -- -- --

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 1.41 1.42 -0.91
Annual Dec 19 3.55 3.36 5.74
Annual Dec 18 3.46 3.38 2.41
Quarterly Jun 21 0.47 0.35 35.92
Quarterly Mar 21 0.22 0.30 -26.72
Quarterly Dec 20 0.58 0.60 -3.69
Quarterly Sep 20 0.48 0.22 122.84

Reference Information - Book Value Per Share

Last Actual (FY0): 29.27
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 28.83 31.83 25.83 28.83 2 -- -- --
Annual Dec 22 28.75 30.73 27.04 28.48 3 -- -- --
Annual Dec 21 28.15 29.52 27.41 27.52 3 -- -- --

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 29.27 25.94 12.84
Annual Dec 19 27.33 25.09 8.94
Annual Dec 18 22.73 18.96 19.88

Reference Information - Cash Flow Per Share

Last Actual (FY0): 2.60
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 4.72 4.72 4.72 4.72 1 -- -- --
Annual Dec 22 4.09 4.14 4.03 4.09 2 -- 1 -1.09
Annual Dec 21 3.42 3.56 3.27 3.42 2 1 -- 4.11
Quarterly Mar 22 0.73 0.73 0.73 0.73 1 -- -- --
Quarterly Jun 22 0.78 0.78 0.78 0.78 1 -- -- --
Quarterly Sep 21 0.65 0.65 0.65 0.65 1 -- -- --
Quarterly Dec 21 1.22 1.22 1.22 1.22 1 -- -- --

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 2.60 2.85 -8.80
Annual Dec 19 5.34 5.35 -0.22
Annual Dec 18 4.63 4.12 12.38
Quarterly Jun 21 1.08 0.70 53.85
Quarterly Mar 21 0.59 0.72 -18.28
Quarterly Dec 20 1.12 1.42 -20.90
Quarterly Sep 20 0.50 0.64 -21.51

Reference Information - Dividend Per Share

Last Actual (FY0): 1.00
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 1.02 1.05 1.00 1.00 3 -- -- --
Annual Dec 22 1.00 1.00 1.00 1.00 6 -- -- --
Annual Dec 21 1.01 1.06 1.00 1.00 6 -- -- --
Quarterly Mar 22 0.25 0.25 0.25 0.25 1 -- -- --
Quarterly Jun 22 0.25 0.25 0.25 0.25 1 -- -- --
Quarterly Sep 21 0.25 0.25 0.25 0.25 2 -- -- --
Quarterly Dec 21 0.25 0.25 0.25 0.25 2 -- -- --

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 1.00 1.01 -1.32
Annual Dec 19 1.00 1.02 -2.34
Annual Dec 18 1.00 1.00 -0.25
Quarterly Jun 21 0.25 0.25 --
Quarterly Mar 21 0.25 0.25 --
Quarterly Dec 20 0.25 0.25 --
Quarterly Sep 20 0.25 0.25 --

Reference Information - EBIT

Last Actual (FY0): 464.00
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 23 639.40 721.59 595.73 600.90 3 -- -- --
Annual Dec 22 627.67 678.75 592.00 619.96 4 -- -- --
Annual Dec 21 548.20 569.93 522.46 550.21 4 -- -- --
Quarterly Mar 22 116.50 125.00 108.00 116.50 2 -- -- --
Quarterly Jun 22 137.00 151.00 123.00 137.00 2 -- -- --
Quarterly Sep 21 134.00 134.00 134.00 134.00 1 -- -- --
Quarterly Dec 21 182.00 182.00 182.00 182.00 1 -- -- --

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual Dec 20 464.00 484.27 -4.19
Annual Dec 19 1,192.00 1,174.39 1.50
Annual Dec 18 1,268.00 1,242.50 2.05
Quarterly Jun 21 126.00 95.00 32.63
Quarterly Mar 21 89.00 100.00 -11.00
Quarterly Dec 20 184.00 175.00 5.14
Quarterly Sep 20 131.00 86.00 52.33

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 23 896.26 907.23 885.30 896.26 2 -- -- --
Annual Dec 22 908.39 930.09 884.00 911.08 3 -- -- --
Annual Dec 21 850.97 878.44 810.00 864.46 3 -- -- --
Quarterly Mar 22 174.58 181.00 168.16 174.58 2 -- -- --
Quarterly Jun 22 209.42 222.84 196.00 209.42 2 -- -- --
Quarterly Sep 21 212.68 218.37 207.00 212.68 2 -- -- --
Quarterly Dec 21 275.54 304.07 247.00 275.54 2 -- -- --

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual Dec 20 776.00 810.74 -4.28
Annual Dec 19 1,577.00 1,585.45 -0.53
Annual Dec 18 1,746.00 1,739.00 0.40
Quarterly Jun 21 196.00 201.08 -2.52
Quarterly Mar 21 160.00 173.09 -7.56
Quarterly Dec 20 258.00 282.44 -8.65
Quarterly Sep 20 208.00 194.19 7.11

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 0.84
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 0.98 0.98 0.98 0.98 1 -- -- --
Annual Dec 22 1.66 2.38 0.94 1.66 2 1 -- 76.19
Annual Dec 21 1.58 1.87 1.28 1.58 2 1 -- 22.93
Quarterly Sep 21 0.49 0.49 0.49 0.49 1 1 -- --
Quarterly Dec 21 0.71 0.71 0.71 0.71 1 1 -- --

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 0.84 0.85 -1.52
Annual Dec 19 5.80 2.86 103.12
Annual Dec 18 1.38 2.02 -31.51
Quarterly Jun 21 0.46 0.18 155.56
Quarterly Mar 21 0.18 0.10 80.00
Quarterly Dec 20 0.36 0.35 2.86
Quarterly Sep 20 0.41 0.03 380.00

Reference Information - Net Debt

Last Actual (FY0): 1,819.00
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 2,450.85 2,638.26 2,263.44 2,450.85 2 -- -- --
Annual Dec 22 2,270.22 2,540.02 2,067.00 2,203.65 3 -- -- --
Annual Dec 21 2,193.64 2,407.41 2,083.00 2,090.52 3 -- -- --
Quarterly Mar 22 2,055.00 2,055.00 2,055.00 2,055.00 1 -- -- --
Quarterly Jun 22 2,122.00 2,122.00 2,122.00 2,122.00 1 -- -- --
Quarterly Sep 21 2,017.00 2,017.00 2,017.00 2,017.00 1 -- -- --
Quarterly Dec 21 2,083.00 2,083.00 2,083.00 2,083.00 1 -- -- --

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual Dec 20 1,819.00 1,876.34 -3.06
Annual Dec 19 1,549.00 1,745.36 -11.25
Annual Dec 18 4,146.00 4,165.00 -0.46
Quarterly Jun 21 2,115.00 -- --
Quarterly Mar 21 1,973.00 -- --
Quarterly Dec 20 1,819.00 -- --
Quarterly Sep 20 1,812.00 -- --

Reference Information - Net Income

Last Actual (FY0): 313.00
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 23 426.01 460.24 391.77 426.01 2 -- -- --
Annual Dec 22 391.67 421.25 340.00 402.00 5 -- 1 -0.81
Annual Dec 21 351.91 360.03 343.00 352.31 4 -- 1 -1.05
Quarterly Mar 22 69.50 74.00 65.00 69.50 2 -- -- --
Quarterly Jun 22 84.50 93.00 76.00 84.50 2 -- -- --
Quarterly Sep 21 84.00 94.00 74.00 84.00 3 -- -- --
Quarterly Dec 21 118.67 130.00 108.00 118.00 3 -- 1 -3.78

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual Dec 20 313.00 317.91 -1.54
Annual Dec 19 828.00 784.77 5.51
Annual Dec 18 893.00 887.67 0.60
Quarterly Jun 21 94.00 64.67 45.36
Quarterly Mar 21 47.00 60.33 -22.10
Quarterly Dec 20 122.00 121.33 0.55
Quarterly Sep 20 105.00 47.00 123.40

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): 5.49
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 7.81 8.44 7.28 7.70 3 -- -- --
Annual Dec 22 7.85 8.10 7.63 7.80 5 -- -- --
Annual Dec 21 5.74 6.72 2.40 6.53 5 -- -- --

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual Dec 20 5.49 5.91 -0.42
Annual Dec 19 15.62 14.19 1.44
Annual Dec 18 17.05 14.40 2.65

Reference Information - Sales

Last Actual (FY0): 7,022.00
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 7,143.98 7,448.09 6,803.16 7,180.70 3 -- -- --
Annual Dec 22 7,150.52 7,366.00 6,874.00 7,088.00 7 -- -- --
Annual Dec 21 7,272.39 7,315.00 7,232.00 7,278.00 7 -- -- --
Quarterly Mar 22 1,724.30 1,755.00 1,706.00 1,711.91 3 -- -- --
Quarterly Jun 22 1,749.84 1,827.00 1,708.00 1,714.52 3 -- -- --
Quarterly Sep 21 1,817.30 1,855.00 1,793.00 1,810.59 4 -- -- --
Quarterly Dec 21 1,955.79 1,998.15 1,932.00 1,946.50 4 -- -- --

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual Dec 20 7,022.00 6,988.92 0.47
Annual Dec 19 9,066.00 9,053.85 0.13
Annual Dec 18 9,830.00 9,830.25 0.00
Quarterly Jun 21 1,793.00 1,774.23 1.06
Quarterly Mar 21 1,710.00 1,587.38 7.72
Quarterly Dec 20 1,930.00 1,896.82 1.75
Quarterly Sep 20 1,767.00 1,583.72 11.57