Common Stock
Exchange	(US Dollar)
Price
Change (%)	(%)
Volume	0
Data as of Dec 21, 2020 2:41 AM EST Minimum 15 minutes delay Refresh quote

First Call Estimates

Stock Information

Price (Prev Close):	133.59
Price - 52 Week High:	148.27
Price - 52 Week Low:	65.20
Price Date (Latest):	1/15/21
Median Price Target:	148.07
Diff from Prev Close:	14.48
% Difference:	10.84

Analyst Ratings

Mean Recommendation:

2.38

Sell

Strong Buy

Available Measures

Available Measures

Reference Information - Earnings Per Share

Last Actual (FY0):	9.99
FY0 End Date:	12/1/19
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	10.98
Yield (%):	--

Analyst Forecasts - Earnings Per Share

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	12/1/22	11.74	12.25	10.67	11.90	9	1	--	-0.33
Annual	12/1/21	10.79	11.32	9.86	10.80	14	2	1	0.01
Annual	12/1/20	10.34	10.67	10.20	10.32	11	--	--	--
Quarterly	3/1/21	2.55	2.65	2.41	2.54	11	1	2	-1.20
Quarterly	6/1/21	2.79	3.06	2.51	2.85	11	2	1	0.62
Quarterly	9/1/21	2.48	2.83	2.20	2.46	11	2	1	0.96
Quarterly	12/1/20	2.79	3.10	2.64	2.79	14	1	--	0.67
Long Term Growth		5.11	6.22	3.20	5.91	3	--	--	0.00

Actuals - Earnings Per Share

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	9.99	9.78	2.14
Annual	12/1/18	9.53	9.49	0.43
Annual	12/1/17	7.53	7.38	2.00
Quarterly	9/1/20	2.88	1.92	49.87
Quarterly	6/1/20	2.93	0.74	297.81
Quarterly	3/1/20	1.73	2.55	-32.18
Quarterly	12/1/19	2.79	2.57	8.68

Reference Information - Book Value Per Share

Last Actual (FY0):	63.48
FY0 End Date:	12/1/19
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	--
Yield (%):	--

Analyst Forecasts - Book Value Per Share

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	12/1/22	90.09	95.84	81.95	91.28	4	1	--	0.08
Annual	12/1/21	81.08	84.00	75.52	82.41	4	1	--	0.08
Annual	12/1/20	72.66	73.31	71.71	72.81	4	1	--	0.04

Actuals - Book Value Per Share

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	63.48	61.78	2.74
Annual	12/1/18	59.00	57.43	2.73
Annual	12/1/17	58.10	50.44	15.19

Reference Information - Cash Flow Per Share

Last Actual (FY0):	16.16
FY0 End Date:	12/1/19
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	--
Yield (%):	--

Analyst Forecasts - Cash Flow Per Share

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	12/1/22	19.07	19.74	18.45	19.04	4	1	--	0.24
Annual	12/1/21	14.77	21.79	5.58	17.40	5	--	2	-11.49
Annual	12/1/20	22.78	30.51	14.54	22.92	5	1	--	10.82
Quarterly	3/1/21	5.29	6.42	4.15	5.29	2	--	1	-2.94
Quarterly	6/1/21	4.97	5.52	4.42	4.97	2	--	1	-0.50
Quarterly	9/1/21	3.15	4.07	2.23	3.15	2	1	--	3.62
Quarterly	12/1/20	4.41	4.57	4.24	4.41	2	--	--	--

Actuals - Cash Flow Per Share

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	16.16	15.21	6.22
Annual	12/1/18	14.30	13.40	6.73
Annual	12/1/17	12.28	11.78	4.26
Quarterly	9/1/20	8.96	4.06	120.69
Quarterly	6/1/20	11.16	1.79	525.21
Quarterly	3/1/20	5.81	4.50	29.25
Quarterly	12/1/19	4.44	4.15	7.12

Reference Information - Dividend Per Share

Last Actual (FY0):	0.60
FY0 End Date:	12/1/19
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	--
Yield (%):	--

Analyst Forecasts - Dividend Per Share

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	12/1/22	0.60	0.81	--	0.80	6	--	--	--
Annual	12/1/21	0.55	0.81	--	0.80	8	--	--	--
Annual	12/1/20	0.31	0.80	0.20	0.20	7	--	--	--
Quarterly	3/1/21	0.13	0.20	--	0.20	3	--	--	--
Quarterly	6/1/21	0.13	0.20	--	0.20	3	--	--	--
Quarterly	9/1/21	0.13	0.20	--	0.20	3	--	--	--
Quarterly	12/1/20	--	--	--	--	3	--	--	0.00

Actuals - Dividend Per Share

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	0.60	0.52	15.76
Annual	12/1/18	0.40	0.40	--
Annual	12/1/17	0.40	0.38	6.67
Quarterly	9/1/20	--	--	--
Quarterly	6/1/20	--	--	--
Quarterly	12/1/19	0.20	0.14	46.34

Reference Information - EBIT

Last Actual (FY0):	1,313.54
FY0 End Date:	12/1/19
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	--
Yield (%):	--

Analyst Forecasts - EBIT

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	12/1/22	1,427.73	1,486.70	1,353.00	1,418.18	8	--	2	-0.33
Annual	12/1/21	1,338.61	1,411.42	1,284.11	1,340.73	10	--	2	-0.29
Annual	12/1/20	1,286.75	1,312.76	1,269.51	1,287.49	10	--	1	-0.07
Quarterly	3/1/21	319.60	325.93	309.00	319.80	6	--	2	-1.96
Quarterly	6/1/21	346.34	368.30	324.90	349.07	6	--	2	-0.39
Quarterly	9/1/21	310.65	355.66	288.88	303.62	6	1	1	1.19
Quarterly	12/1/20	348.38	368.36	334.92	348.59	7	--	1	-0.38

Actuals - EBIT

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	1,313.54	1,325.36	-0.89
Annual	12/1/18	1,326.90	1,309.00	1.37
Annual	12/1/17	1,258.08	1,259.77	-0.13
Quarterly	12/1/19	340.98	346.40	-1.56

Reference Information - EBITDA

Last Actual (FY0):	1,802.22
FY0 End Date:	12/1/19
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	--
Yield (%):	--

Analyst Forecasts - EBITDA

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	12/1/22	1,950.96	2,034.04	1,863.00	1,944.06	10	--	--	-0.12
Annual	12/1/21	1,857.77	1,921.00	1,774.12	1,866.25	14	--	2	-0.07
Annual	12/1/20	1,779.73	1,815.28	1,690.00	1,780.40	14	--	--	0.09
Quarterly	3/1/21	436.37	452.10	365.00	445.34	8	--	1	-1.56
Quarterly	6/1/21	464.62	486.04	406.00	476.49	8	--	1	-0.94
Quarterly	9/1/21	448.92	527.00	411.83	434.75	8	1	--	1.03
Quarterly	12/1/20	471.26	494.33	451.68	464.70	11	--	--	0.43

Actuals - EBITDA

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	1,802.22	1,807.78	-0.31
Annual	12/1/18	1,761.77	1,756.72	0.29
Annual	12/1/17	1,708.71	1,687.73	1.24
Quarterly	9/1/20	472.82	378.08	25.06
Quarterly	6/1/20	479.66	257.27	86.44
Quarterly	3/1/20	358.67	457.43	-21.59
Quarterly	12/1/19	465.80	468.54	-0.58

Reference Information - GAAP Earnings Per Share

Last Actual (FY0):	9.13
FY0 End Date:	12/1/19
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	--
Yield (%):	--

Analyst Forecasts - GAAP Earnings Per Share

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	12/1/22	11.73	12.05	11.21	11.94	6	1	--	1.01
Annual	12/1/21	10.78	11.32	9.82	10.88	8	1	1	0.38
Annual	12/1/20	10.25	10.50	10.17	10.21	6	--	--	0.40
Quarterly	3/1/21	2.59	2.65	2.48	2.64	5	1	1	-1.16
Quarterly	6/1/21	2.87	3.06	2.72	2.89	5	1	1	1.20
Quarterly	9/1/21	2.57	2.77	2.42	2.54	5	2	--	2.37
Quarterly	12/1/20	2.87	3.10	2.75	2.85	5	--	--	1.89

Actuals - GAAP Earnings Per Share

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	9.13	9.01	1.33
Annual	12/1/18	8.31	8.95	-7.19
Annual	12/1/17	7.81	7.28	7.26
Quarterly	9/1/20	2.82	2.04	38.12
Quarterly	6/1/20	2.95	0.72	309.72
Quarterly	3/1/20	1.64	2.56	-35.94
Quarterly	12/1/19	2.79	2.56	8.98

Reference Information - Net Asset Value

Last Actual (FY0):	5,578.87
FY0 End Date:	12/1/19
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	--
Yield (%):	--

Analyst Forecasts - Net Asset Value

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	12/1/22	3,923.00	3,923.00	3,923.00	3,923.00	1	--	--	--
Annual	12/1/21	5,634.63	7,194.00	3,141.00	6,568.90	3	--	--	--
Annual	12/1/20	4,975.87	6,272.60	2,438.00	6,217.00	3	--	--	--
Quarterly	3/1/21	6,346.40	6,346.40	6,346.40	6,346.40	1	--	--	--
Quarterly	6/1/21	6,423.60	6,423.60	6,423.60	6,423.60	1	--	--	--
Quarterly	9/1/21	6,478.10	6,478.10	6,478.10	6,478.10	1	--	--	--
Quarterly	12/1/20	6,272.60	6,272.60	6,272.60	6,272.60	1	--	--	--

Actuals - Net Asset Value

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	5,578.87	4,603.25	21.19
Annual	12/1/18	5,465.79	4,808.57	13.67
Annual	12/1/17	5,051.44	3,766.73	34.11
Quarterly	9/1/20	6,035.10	5,931.10	1.75
Quarterly	6/1/20	5,761.57	5,550.70	3.80
Quarterly	3/1/20	5,485.04	5,623.30	-2.46
Quarterly	12/1/19	5,578.87	5,541.00	0.68

Reference Information - Net Debt

Last Actual (FY0):	3,922.86
FY0 End Date:	12/1/19
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	--
Yield (%):	--

Analyst Forecasts - Net Debt

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	12/1/22	2,503.67	3,254.00	1,970.00	2,122.29	5	--	1	-0.02
Annual	12/1/21	2,902.69	3,359.00	2,629.86	2,782.50	7	1	--	0.06
Annual	12/1/20	2,890.57	3,650.00	2,234.30	2,834.64	7	--	1	-3.76
Quarterly	3/1/21	2,229.40	2,229.40	2,229.40	2,229.40	1	--	--	--
Quarterly	6/1/21	2,585.40	2,585.40	2,585.40	2,585.40	1	--	--	--
Quarterly	9/1/21	2,695.40	2,695.40	2,695.40	2,695.40	1	--	--	--
Quarterly	12/1/20	2,234.30	2,234.30	2,234.30	2,234.30	1	--	--	--

Actuals - Net Debt

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	3,922.86	3,967.91	-1.14
Annual	12/1/18	3,893.41	3,919.65	-0.67
Annual	12/1/17	3,965.59	3,871.12	2.44
Quarterly	9/1/20	2,507.95	3,293.50	-23.85
Quarterly	6/1/20	2,992.40	3,350.40	-10.69
Quarterly	3/1/20	3,750.70	3,935.80	-4.70
Quarterly	12/1/19	3,922.86	3,854.30	1.78

Reference Information - Net Income

Last Actual (FY0):	891.82
FY0 End Date:	12/1/19
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	--
Yield (%):	--

Analyst Forecasts - Net Income

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	12/1/22	979.81	1,046.83	891.98	987.14	8	1	--	0.04
Annual	12/1/21	928.89	1,032.11	819.93	935.15	10	1	--	0.97
Annual	12/1/20	859.94	900.13	697.40	873.89	9	--	1	0.10
Quarterly	3/1/21	215.58	225.62	203.66	216.52	4	--	--	0.47
Quarterly	6/1/21	236.38	247.27	209.32	244.47	4	--	--	2.95
Quarterly	9/1/21	210.39	239.90	181.94	209.86	4	--	--	1.61
Quarterly	12/1/20	225.84	253.28	162.64	234.67	6	--	--	0.52

Actuals - Net Income

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	891.82	869.81	2.53
Annual	12/1/18	894.35	887.08	0.82
Annual	12/1/17	725.46	708.86	2.34
Quarterly	9/1/20	246.48	147.15	67.51
Quarterly	6/1/20	250.21	69.85	258.23
Quarterly	3/1/20	150.16	221.05	-32.07
Quarterly	12/1/19	245.10	224.71	9.07

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
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
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

		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 - Return On Equity

Last Actual (FY0):	16.37
FY0 End Date:	12/1/19
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	--
Yield (%):	--

Analyst Forecasts - Return On Equity

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	12/1/22	13.73	14.98	12.60	13.66	4	--	--	--
Annual	12/1/21	14.15	14.70	13.30	14.22	6	--	--	0.12
Annual	12/1/20	15.15	15.80	14.80	15.10	6	--	--	--
Quarterly	3/1/21	13.90	13.90	13.90	13.90	1	--	--	--
Quarterly	6/1/21	14.40	14.40	14.40	14.40	1	--	--	--
Quarterly	9/1/21	11.40	11.40	11.40	11.40	1	--	--	--
Quarterly	12/1/20	15.80	15.80	15.80	15.80	1	--	--	--

Actuals - Return On Equity

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	16.37	15.92	0.45
Annual	12/1/18	17.23	16.88	0.35
Annual	12/1/17	15.24	14.80	0.44
Quarterly	9/1/20	16.92	11.40	5.52
Quarterly	6/1/20	4.51	4.70	-0.19
Quarterly	3/1/20	11.00	14.20	-3.20
Quarterly	12/1/19	18.00	15.30	2.70

Reference Information - Sales

Last Actual (FY0):	11,378.26
FY0 End Date:	12/1/19
Ind. Annual Div:	--
Hist (5 Yr) Growth %:	--
Yield (%):	--

Analyst Forecasts - Sales

Last Month Revisions
Fiscal Period		Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	12/1/22	12,479.46	12,870.72	12,115.46	12,482.00	9	--	1	0.00
Annual	12/1/21	11,986.80	12,329.00	11,584.04	12,058.46	13	--	2	-0.22
Annual	12/1/20	11,449.17	11,632.35	11,267.30	11,454.34	13	--	1	0.02
Quarterly	3/1/21	2,974.24	3,013.91	2,921.10	2,975.77	9	--	1	0.07
Quarterly	6/1/21	2,956.65	3,029.90	2,843.14	2,969.05	9	--	1	-0.59
Quarterly	9/1/21	2,955.24	3,065.80	2,758.96	2,991.82	9	--	1	-0.23
Quarterly	12/1/20	2,992.23	3,160.39	2,895.86	2,982.38	11	--	1	0.08

Actuals - Sales

		Reported	Mean Estimate	Surprise % Change
Annual	12/1/19	11,378.26	11,365.42	0.11
Annual	12/1/18	10,772.28	10,751.35	0.19
Annual	12/1/17	10,409.87	10,400.13	0.09
Quarterly	9/1/20	2,912.54	2,781.78	4.70
Quarterly	6/1/20	2,729.75	2,448.14	11.50
Quarterly	3/1/20	2,829.67	2,921.84	-3.15
Quarterly	12/1/19	2,896.25	2,870.70	0.89

P/E Ratios

Fiscal Year	FY0	FY1	FY2
Ratios	13.37	12.92	12.38

EPS Growth Rates

Fiscal YOY	FY1/FY0	FY2/FY1	FY3/FY2
Growth Rate	5.75	4.33	8.82

Copyright Refinitiv