First Call Estimates

Analyst Ratings

Mean Recommendation:

1.87

Sell

Strong Buy

Available Measures

Reference Information - Earnings Per Share

Last Actual (FY0): 1.28
FY0 End Date: 12/1/21
Ind. Annual Div: 0.70
Hist (5 Yr) Growth %: --
Yield (%): 1.60

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 24 3.15 3.69 2.90 3.09 10 5 4 0.34
Annual Dec 23 2.63 3.04 2.25 2.59 27 20 4 0.55
Annual Dec 22 1.86 2.08 1.70 1.85 25 15 8 -0.04
Quarterly Mar 23 0.54 0.59 0.45 0.54 15 4 4 0.09
Quarterly Jun 22 0.40 0.46 0.38 0.40 23 10 10 -1.00
Quarterly Sep 22 0.51 0.57 0.45 0.51 23 10 6 -0.36
Quarterly Dec 22 0.60 0.65 0.51 0.60 23 14 4 0.78
Long Term Growth 42.10 42.10 42.10 42.10 1 -- -- 0.00

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 21 1.28 1.27 0.66
Annual Dec 20 0.68 0.64 5.46
Annual Dec 19 1.47 1.45 1.05
Quarterly Mar 22 0.34 0.33 4.54
Quarterly Dec 21 0.41 0.39 5.39
Quarterly Sep 21 0.36 0.36 1.16
Quarterly Jun 21 0.30 0.26 15.77

Reference Information - Book Value Per Share

Last Actual (FY0): 10.90
FY0 End Date: 12/1/21
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 24 14.48 16.98 10.32 15.10 5 1 3 2.45
Annual Dec 23 13.32 14.32 12.36 13.40 6 2 4 0.30
Annual Dec 22 11.65 12.17 10.45 11.80 7 2 4 0.46
Quarterly Mar 23 -- -- -- -- -- -- -- --
Quarterly Jun 22 11.17 11.17 11.17 11.17 1 -- -- 7.61
Quarterly Sep 22 11.63 11.63 11.63 11.63 1 -- -- 8.49
Quarterly Dec 22 12.17 12.17 12.17 12.17 1 -- -- 9.74

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 21 10.90 9.47 15.11
Annual Dec 20 8.67 9.06 -4.28
Annual Dec 19 17.46 18.49 -5.57
Quarterly Mar 22 11.07 -- --
Quarterly Dec 21 10.90 9.75 11.71
Quarterly Sep 21 9.74 9.44 3.18
Quarterly Jun 21 9.34 9.26 0.88

Reference Information - Cash Flow Per Share

Last Actual (FY0): 3.26
FY0 End Date: 12/1/21
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 24 4.39 5.23 3.08 4.67 7 2 2 -5.35
Annual Dec 23 4.00 4.38 2.60 4.22 12 6 5 -5.15
Annual Dec 22 3.20 3.75 1.83 3.29 12 4 7 -6.32
Quarterly Mar 23 0.73 0.99 0.50 0.72 4 2 2 -23.83
Quarterly Jun 22 0.71 0.83 0.39 0.74 8 3 4 -9.83
Quarterly Sep 22 0.92 1.14 0.50 0.95 8 4 2 2.68
Quarterly Dec 22 1.05 1.49 0.59 1.02 8 4 2 2.99

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 21 3.26 2.89 12.61
Annual Dec 20 2.12 2.43 -12.67
Annual Dec 19 3.92 3.74 4.75
Quarterly Mar 22 0.09 0.72 -87.45
Quarterly Dec 21 1.35 0.78 73.80
Quarterly Sep 21 0.75 0.75 -0.53
Quarterly Jun 21 0.86 0.68 26.35

Reference Information - Dividend Per Share

Last Actual (FY0): 0.50
FY0 End Date: 12/1/21
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 24 0.84 1.58 0.70 0.71 8 6 -- -0.27
Annual Dec 23 0.80 2.00 0.65 0.70 17 12 3 15.67
Annual Dec 22 0.63 0.73 0.50 0.65 17 14 2 21.06
Quarterly Mar 23 0.18 0.18 0.16 0.18 5 5 -- 38.95
Quarterly Jun 22 0.15 0.18 0.12 0.13 9 6 -- 18.81
Quarterly Sep 22 0.17 0.18 0.12 0.18 9 8 -- 37.29
Quarterly Dec 22 0.17 0.18 0.12 0.18 9 8 -- 37.29

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 21 0.50 0.50 0.13
Annual Dec 20 0.89 0.96 -7.67
Annual Dec 19 2.00 2.00 0.02
Quarterly Mar 22 0.13 0.13 -0.99
Quarterly Dec 21 0.13 0.13 -0.44
Quarterly Sep 21 0.13 0.13 -2.91
Quarterly Jun 21 0.13 0.13 -2.60

Reference Information - EBIT

Last Actual (FY0): 2,765.00
FY0 End Date: 12/1/21
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 24 6,005.10 7,791.00 5,497.00 5,861.79 11 9 1 1.22
Annual Dec 23 5,229.76 6,161.00 4,868.73 5,177.36 20 16 4 1.12
Annual Dec 22 3,817.59 4,457.00 3,621.00 3,806.00 19 11 7 0.33
Quarterly Mar 23 1,070.67 1,172.00 922.00 1,069.00 7 3 3 -2.33
Quarterly Jun 22 818.60 836.00 797.00 819.90 13 5 7 -1.41
Quarterly Sep 22 1,035.08 1,084.04 967.60 1,034.00 13 7 6 0.17
Quarterly Dec 22 1,184.00 1,238.00 1,122.50 1,177.00 13 10 3 1.20

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual Dec 21 2,765.00 2,799.82 -1.24
Annual Dec 20 1,720.00 1,698.20 1.28
Annual Dec 19 3,092.00 3,034.08 1.91
Quarterly Mar 22 721.00 698.34 3.24
Quarterly Dec 21 835.00 813.76 2.61
Quarterly Sep 21 765.00 759.54 0.72
Quarterly Jun 21 662.00 627.15 5.56

Reference Information - EBITDA

Last Actual (FY0): 4,925.00
FY0 End Date: 12/1/21
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 24 8,135.80 9,231.00 7,631.65 8,107.00 10 7 3 0.75
Annual Dec 23 7,326.06 7,905.00 6,499.10 7,324.00 26 20 6 0.43
Annual Dec 22 5,914.37 6,143.00 5,537.60 5,914.21 26 15 11 -0.11
Quarterly Mar 23 1,611.81 1,705.30 1,457.00 1,606.65 12 7 3 -0.15
Quarterly Jun 22 1,353.62 1,374.00 1,335.00 1,352.85 16 9 7 -0.99
Quarterly Sep 22 1,556.51 1,613.00 1,401.20 1,564.00 16 9 6 -0.58
Quarterly Dec 22 1,710.91 1,768.00 1,530.70 1,722.00 16 9 7 -0.26

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual Dec 21 4,925.00 4,882.85 0.86
Annual Dec 20 4,313.00 4,217.90 2.25
Annual Dec 19 6,610.00 6,593.56 0.25
Quarterly Mar 22 1,254.00 1,230.15 1.94
Quarterly Dec 21 1,381.00 1,347.13 2.51
Quarterly Sep 21 1,296.00 1,286.16 0.77
Quarterly Jun 21 1,198.00 1,151.67 4.02

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 1.32
FY0 End Date: 12/1/21
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 24 3.07 3.30 2.90 3.06 7 3 2 -0.22
Annual Dec 23 2.64 3.04 2.50 2.61 16 9 2 0.46
Annual Dec 22 1.87 1.96 1.79 1.89 14 7 4 0.47
Quarterly Mar 23 0.55 0.59 0.45 0.56 7 2 1 -1.85
Quarterly Jun 22 0.40 0.48 0.38 0.39 14 4 5 -1.01
Quarterly Sep 22 0.52 0.57 0.48 0.51 14 2 3 -0.14
Quarterly Dec 22 0.60 0.62 0.58 0.60 14 6 1 1.54

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 21 1.32 1.30 1.84
Annual Dec 20 -7.57 -7.70 1.68
Annual Dec 19 -7.32 -7.18 -1.91
Quarterly Mar 22 0.36 0.33 7.92
Quarterly Dec 21 0.42 0.39 8.49
Quarterly Sep 21 0.39 0.36 9.78
Quarterly Jun 21 0.30 0.26 16.13

Reference Information - Net Debt

Last Actual (FY0): 11,056.00
FY0 End Date: 12/1/21
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 24 4,436.28 6,538.00 1,968.00 4,413.30 10 9 -- 24.66
Annual Dec 23 7,656.77 14,006.00 6,032.00 6,891.90 14 10 3 14.74
Annual Dec 22 10,045.12 14,086.00 8,730.03 9,389.00 14 11 2 7.46
Quarterly Mar 23 9,078.00 9,078.00 9,078.00 9,078.00 1 -- 1 -3.40
Quarterly Jun 22 11,109.75 11,320.00 10,826.00 11,146.50 4 3 -- 3.12
Quarterly Sep 22 10,527.50 10,710.00 10,387.00 10,506.50 4 3 -- 3.74
Quarterly Dec 22 9,227.00 9,386.00 9,156.00 9,183.00 4 2 1 0.04

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual Dec 21 11,056.00 12,203.38 -9.40
Annual Dec 20 13,880.00 14,295.95 -2.91
Annual Dec 19 13,127.00 13,688.48 -4.10
Quarterly Mar 22 11,437.00 11,131.00 2.75
Quarterly Dec 21 11,056.00 11,876.39 -6.91
Quarterly Sep 21 12,453.00 12,557.96 -0.84
Quarterly Jun 21 13,041.00 13,191.33 -1.14

Reference Information - Net Income

Last Actual (FY0): 1,831.00
FY0 End Date: 12/1/21
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 24 4,498.33 5,297.00 4,136.40 4,451.49 10 6 3 0.87
Annual Dec 23 3,803.38 4,344.00 3,167.60 3,788.50 22 18 4 0.40
Annual Dec 22 2,670.48 2,969.00 2,385.20 2,676.50 20 12 8 0.04
Quarterly Mar 23 770.27 840.00 646.00 779.35 8 2 3 -1.75
Quarterly Jun 22 564.16 577.00 543.00 568.00 15 6 8 -1.99
Quarterly Sep 22 731.51 779.00 630.60 732.00 15 11 4 -0.46
Quarterly Dec 22 853.60 896.00 721.30 857.00 15 12 3 0.85

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual Dec 21 1,831.00 1,809.44 1.19
Annual Dec 20 956.00 911.06 4.93
Annual Dec 19 2,054.00 2,023.40 1.51
Quarterly Mar 22 488.00 465.30 4.88
Quarterly Dec 21 587.00 554.42 5.88
Quarterly Sep 21 514.00 505.91 1.60
Quarterly Jun 21 431.00 367.23 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 24 -- -- -- -- -- -- -- --
Annual Dec 23 -- -- -- -- -- -- -- --
Annual Dec 22 -- -- -- -- -- -- -- --
Quarterly Mar 23 -- -- -- -- -- -- -- --
Quarterly Dec 22 -- -- -- -- -- -- -- --
Quarterly Sep 22 -- -- -- -- -- -- -- --
Quarterly Jun 22 -- -- -- -- -- -- -- --

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): 13.39
FY0 End Date: 12/1/21
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 24 20.75 27.60 13.80 20.67 9 -- -- 6.15
Annual Dec 23 20.41 25.20 14.50 19.81 15 -- -- 1.22
Annual Dec 22 16.48 19.46 12.40 16.27 16 -- -- 0.43
Quarterly Mar 23 18.10 18.10 18.10 18.10 1 -- -- 7.74
Quarterly Jun 22 13.70 15.00 12.20 13.80 4 -- -- 5.38
Quarterly Sep 22 16.20 18.80 13.30 16.35 4 -- -- 6.58
Quarterly Dec 22 17.35 21.00 12.40 18.00 4 -- -- 5.79

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual Dec 21 13.39 14.04 -0.65
Annual Dec 20 5.34 4.87 0.47
Annual Dec 19 6.81 6.78 0.03
Quarterly Mar 22 12.86 12.43 0.43
Quarterly Dec 21 16.22 15.19 1.03
Quarterly Sep 21 15.56 14.31 1.25
Quarterly Jun 21 13.25 11.00 2.25

Reference Information - Sales

Last Actual (FY0): 22,929.00
FY0 End Date: 12/1/21
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 24 32,478.46 35,099.00 31,070.00 32,120.00 11 7 2 0.00
Annual Dec 23 29,967.52 31,114.45 28,359.10 30,043.00 25 18 6 0.17
Annual Dec 22 26,152.27 26,436.59 25,669.00 26,184.00 25 16 8 0.21
Quarterly Mar 23 6,918.35 7,050.00 6,659.00 6,967.50 10 4 4 -0.19
Quarterly Jun 22 6,266.09 6,361.00 6,216.00 6,261.64 17 11 6 0.54
Quarterly Sep 22 6,774.99 6,926.14 6,612.40 6,768.00 17 14 3 0.55
Quarterly Dec 22 7,173.40 7,294.00 6,970.40 7,190.00 17 12 5 0.40

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual Dec 21 22,929.00 22,789.06 0.61
Annual Dec 20 23,601.00 23,283.87 1.36
Annual Dec 19 32,917.00 32,888.46 0.09
Quarterly Mar 22 5,962.00 5,901.28 1.03
Quarterly Dec 21 6,225.00 6,085.83 2.29
Quarterly Sep 21 5,847.00 5,944.22 -1.64
Quarterly Jun 21 5,634.00 5,515.02 2.16

Copyright Refinitiv