Earnings Estimates

Stock Information

Analyst Ratings

Mean Recommendation:

2.57

Sell

Strong Buy

Reference Information - Earnings Per Share

Analyst Forecasts - Earnings Per Share

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 5.04 5.44 4.68 5.03 7 -- 2 -0.68
Annual Dec 27 5.23 8.32 4.54 4.88 8 3 1 8.89
Annual Dec 26 4.58 4.72 4.40 4.61 3 1 -- -0.18
Quarterly Mar 27 1.30 2.02 1.08 1.16 5 -- 2 15.67
Quarterly Jun 27 1.39 2.12 1.15 1.24 5 2 -- 14.95
Quarterly Sep 26 1.18 1.22 1.11 1.20 6 -- -- -0.21
Quarterly Dec 26 1.16 1.21 1.09 1.18 6 -- -- -0.29
Long Term Growth 10.06 10.06 10.06 10.06 1 -- -- 0.00

Actuals - Earnings Per Share

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 4.59 4.45 3.11
Annual Dec 24 4.03 4.14 -2.56
Annual Dec 23 4.74 5.00 -5.26
Quarterly Jun 26 1.25 1.16 8.23
Quarterly Mar 26 1.14 1.12 2.18
Quarterly Dec 25 1.36 1.17 16.24
Quarterly Sep 25 0.78 1.20 -35.00

Reference Information - Book Value Per Share

Analyst Forecasts - Book Value Per Share

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 58.85 64.51 55.59 57.66 4 1 -- -1.57
Annual Dec 27 60.07 64.77 57.41 59.06 4 2 -- 0.43
Annual Dec 26 61.26 64.77 59.14 60.57 4 2 -- 0.13
Quarterly Sep 26 62.37 62.37 62.37 62.37 1 -- -- --
Quarterly Dec 26 61.96 61.96 61.96 61.96 1 -- -- --

Actuals - Book Value Per Share

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 63.62 63.16 0.73
Annual Dec 24 65.79 65.13 1.02
Annual Dec 23 68.11 77.86 -12.52
Quarterly Jun 26 62.75 62.68 0.12
Quarterly Mar 26 63.13 62.82 0.49
Quarterly Dec 25 63.62 63.75 -0.21
Quarterly Sep 25 64.16 64.46 -0.47

Reference Information - Cash Flow Per Share

Analyst Forecasts - Cash Flow Per Share

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 8.96 9.38 8.67 8.82 3 -- -- -1.58
Annual Dec 27 8.63 9.10 8.31 8.55 4 1 1 0.03
Annual Dec 26 7.83 8.74 6.01 8.28 4 -- 1 -2.55
Quarterly Mar 27 2.06 2.06 2.06 2.06 1 -- 1 0.24
Quarterly Jun 27 2.19 2.19 2.19 2.19 1 -- 1 0.69
Quarterly Sep 26 2.08 2.11 2.04 2.08 2 -- -- --
Quarterly Dec 26 2.06 2.09 2.03 2.06 2 -- -- --

Actuals - Cash Flow Per Share

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 8.73 7.63 14.38
Annual Dec 24 5.03 7.24 -30.51
Annual Dec 23 8.28 7.36 12.54
Quarterly Jun 26 2.66 2.05 29.80
Quarterly Mar 26 2.32 1.97 17.87
Quarterly Dec 25 1.66 2.02 -17.82
Quarterly Sep 25 2.07 2.10 -1.67

Reference Information - Dividend Per Share

Analyst Forecasts - Dividend Per Share

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 6.93 7.41 6.48 6.91 12 1 -- -0.26
Annual Dec 27 6.69 7.06 6.48 6.67 15 1 1 -0.54
Annual Dec 26 6.52 6.72 6.48 6.48 15 1 1 -0.15
Quarterly Mar 27 1.65 1.70 1.62 1.64 5 -- -- -1.55
Quarterly Jun 27 1.67 1.79 1.62 1.64 5 -- -- -1.24
Quarterly Sep 26 1.64 1.70 1.62 1.62 8 -- -- -0.61
Quarterly Dec 26 1.64 1.70 1.62 1.62 8 -- -- -0.61

Actuals - Dividend Per Share

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 6.48 6.49 -0.19
Annual Dec 24 6.48 6.46 0.33
Annual Dec 23 6.48 6.43 0.78
Quarterly Jun 26 1.62 1.67 -2.99
Quarterly Mar 26 1.62 1.66 -2.65
Quarterly Dec 25 1.62 1.64 -0.95
Quarterly Sep 25 1.62 1.63 -0.86

Reference Information - EBIT

Analyst Forecasts - EBIT

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 1,722.40 1,889.14 1,644.00 1,710.20 9 -- 2 -0.70
Annual Dec 27 1,753.82 2,522.84 1,560.00 1,670.54 10 2 1 0.08
Annual Dec 26 1,696.72 2,468.16 1,527.00 1,600.10 10 3 -- 0.40
Quarterly Mar 27 442.52 621.59 393.40 402.84 6 -- -- 0.46
Quarterly Jun 27 460.59 632.46 402.90 424.63 6 -- -- 0.24
Quarterly Sep 26 446.76 623.72 396.80 410.67 7 -- -- --
Quarterly Dec 26 444.20 619.47 395.40 411.70 7 -- -- --

Actuals - EBIT

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 1,412.69 1,556.08 -9.21
Annual Dec 24 1,323.36 1,578.87 -16.18
Annual Dec 23 1,170.14 1,277.58 -8.41
Quarterly Jun 26 392.18 429.27 -8.64
Quarterly Mar 26 367.55 423.13 -13.13
Quarterly Dec 25 370.97 402.79 -7.90
Quarterly Sep 25 279.12 434.21 -35.72

Reference Information - EBITDA

Analyst Forecasts - EBITDA

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 2,550.83 2,680.29 2,420.00 2,534.00 11 2 -- -0.46
Annual Dec 27 2,501.51 2,627.47 2,331.00 2,527.00 17 2 1 0.16
Annual Dec 26 2,437.62 2,527.03 2,273.00 2,435.50 17 3 -- 0.26
Quarterly Mar 27 611.55 646.50 585.00 611.46 9 -- -- -0.17
Quarterly Jun 27 630.55 658.70 602.70 625.70 9 -- -- -0.26
Quarterly Sep 26 616.68 637.10 589.90 622.05 10 -- -- 0.03
Quarterly Dec 26 613.01 635.00 586.92 613.91 10 -- -- 0.04

Actuals - EBITDA

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 2,127.87 2,360.22 -9.84
Annual Dec 24 2,106.38 2,306.93 -8.69
Annual Dec 23 1,676.19 1,768.48 -5.22
Quarterly Jun 26 577.79 606.72 -4.77
Quarterly Mar 26 553.35 589.36 -6.11
Quarterly Dec 25 550.96 600.58 -8.26
Quarterly Sep 25 502.01 616.55 -18.58

Reference Information - GAAP Earnings Per Share

Analyst Forecasts - GAAP Earnings Per Share

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 5.03 5.23 4.80 5.03 5 -- 1 -0.75
Annual Dec 27 4.83 5.02 4.58 4.84 7 2 1 -0.27
Annual Dec 26 4.63 4.74 4.40 4.66 7 1 1 0.43
Quarterly Mar 27 1.14 1.17 1.09 1.16 4 -- 1 -0.22
Quarterly Jun 27 1.23 1.29 1.16 1.23 4 -- 1 -0.20
Quarterly Sep 26 1.20 1.24 1.11 1.20 6 -- -- -0.18
Quarterly Dec 26 1.17 1.22 1.09 1.18 6 -- 1 -0.39

Actuals - GAAP Earnings Per Share

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 4.59 4.42 3.93
Annual Dec 24 4.03 4.06 -0.81
Annual Dec 23 4.74 5.05 -6.20
Quarterly Jun 26 1.25 1.16 7.36
Quarterly Mar 26 1.14 1.13 0.74
Quarterly Dec 25 1.36 1.17 15.82
Quarterly Sep 25 0.78 1.21 -35.69

Reference Information - Net Asset Value

Analyst Forecasts - Net Asset Value

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 12,688.66 13,166.62 12,193.00 12,697.50 4 -- 1 -0.78
Annual Dec 27 13,077.79 13,586.09 12,612.00 13,012.87 5 1 -- 0.36
Annual Dec 26 13,443.13 14,007.91 13,041.00 13,192.76 5 2 -- 0.13
Quarterly Sep 26 14,126.38 14,126.38 14,126.38 14,126.38 1 -- -- --
Quarterly Dec 26 14,007.91 14,007.91 14,007.91 14,007.91 1 -- -- --

Actuals - Net Asset Value

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 14,324.04 13,979.78 2.46
Annual Dec 24 14,859.36 14,512.88 2.39
Annual Dec 23 15,413.95 12,453.35 23.77
Quarterly Jun 26 14,177.33 14,130.85 0.33
Quarterly Mar 26 14,212.50 14,278.79 -0.46
Quarterly Dec 25 14,324.04 14,328.41 -0.03
Quarterly Sep 25 13,617.62 1,571.10 766.76

Reference Information - Net Debt

Analyst Forecasts - Net Debt

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 12,723.05 13,697.88 11,553.40 12,820.47 4 -- 1 0.05
Annual Dec 27 12,801.58 13,615.25 11,281.63 13,033.00 5 -- 1 0.02
Annual Dec 26 12,878.30 13,718.17 11,463.71 12,976.00 5 -- 1 0.00
Quarterly Mar 27 13,008.00 13,008.00 13,008.00 13,008.00 1 -- -- -2.59
Quarterly Jun 27 13,014.00 13,014.00 13,014.00 13,014.00 1 -- -- -2.42
Quarterly Sep 26 13,347.34 13,717.68 12,977.00 13,347.34 2 -- -- --
Quarterly Dec 26 13,347.09 13,718.17 12,976.00 13,347.09 2 -- -- --

Actuals - Net Debt

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 13,091.73 12,552.38 4.30
Annual Dec 24 12,325.58 11,501.03 7.17
Annual Dec 23 11,061.29 6,999.59 58.03
Quarterly Jun 26 12,951.45 13,408.26 -3.41
Quarterly Mar 26 13,031.54 13,509.02 -3.53
Quarterly Dec 25 13,091.73 13,108.56 -0.13
Quarterly Sep 25 12,790.77 13,144.87 -2.69

Reference Information - Net Income

Analyst Forecasts - Net Income

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 1,126.56 1,215.05 1,033.82 1,115.90 11 -- 3 0.04
Annual Dec 27 1,070.29 1,151.10 1,004.22 1,066.96 14 2 3 0.12
Annual Dec 26 1,024.51 1,088.00 970.10 1,024.16 14 3 1 0.33
Quarterly Mar 27 254.42 263.63 239.90 259.41 6 -- 1 0.16
Quarterly Jun 27 271.88 288.23 254.90 268.30 6 -- 1 -0.14
Quarterly Sep 26 262.56 277.08 245.50 263.22 7 -- -- 0.30
Quarterly Dec 26 258.24 271.36 240.60 259.56 7 -- 1 0.18

Actuals - Net Income

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 974.00 970.82 0.33
Annual Dec 24 854.68 895.81 -4.59
Annual Dec 23 803.20 858.56 -6.45
Quarterly Jun 26 263.47 260.81 1.02
Quarterly Mar 26 240.98 250.68 -3.87
Quarterly Dec 25 287.40 259.04 10.95
Quarterly Sep 25 166.00 262.23 -36.70

Reference Information - Operating Profit

Analyst Forecasts - Operating Profit

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 27 1,615.66 1,615.66 1,615.66 1,615.66 1 -- -- --
Annual Dec 26 1,554.57 1,554.57 1,554.57 1,554.57 1 -- -- --

Actuals - Operating Profit

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 1,412.69 1,495.92 -5.56

Reference Information - Return On Equity

Analyst Forecasts - Return On Equity

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 8.87 9.48 8.28 8.80 6 -- -- 0.56
Annual Dec 27 8.19 8.68 7.60 8.25 6 -- -- -0.14
Annual Dec 26 7.74 8.13 7.40 7.75 7 -- -- 0.71
Quarterly Mar 27 8.00 8.00 8.00 8.00 1 -- -- 1.55
Quarterly Jun 27 8.67 8.67 8.67 8.67 1 -- -- 0.75
Quarterly Sep 26 8.14 8.38 7.90 8.14 2 -- -- --
Quarterly Dec 26 7.98 8.14 7.82 7.98 2 -- -- --

Actuals - Return On Equity

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 7.11 7.14 -0.03
Annual Dec 24 6.03 6.52 -0.49
Annual Dec 23 9.10 10.11 -1.01
Quarterly Jun 26 7.93 7.84 0.09
Quarterly Mar 26 7.20 7.22 -0.02
Quarterly Dec 25 8.50 7.74 0.76
Quarterly Sep 25 4.84 7.55 -2.71

Reference Information - Sales

Analyst Forecasts - Sales

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 3,419.79 3,716.04 3,096.36 3,554.33 9 2 -- -0.68
Annual Dec 27 3,356.28 3,843.71 3,028.06 3,459.41 14 3 -- 0.87
Annual Dec 26 3,160.96 3,491.00 2,955.80 2,985.54 10 3 -- -0.59
Quarterly Mar 27 838.56 948.94 749.58 866.71 8 -- -- 1.48
Quarterly Jun 27 856.11 966.26 762.73 885.60 8 -- -- 1.47
Quarterly Sep 26 821.20 925.10 742.70 841.90 9 -- -- 0.95
Quarterly Dec 26 818.85 927.71 742.90 836.37 9 -- -- 0.89

Actuals - Sales

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 2,895.19 2,991.63 -3.22
Annual Dec 24 2,803.25 2,989.26 -6.22
Annual Dec 23 2,222.58 2,291.31 -3.00
Quarterly Jun 26 746.16 813.46 -8.27
Quarterly Mar 26 733.21 797.08 -8.01
Quarterly Dec 25 734.23 779.34 -5.79
Quarterly Sep 25 735.58 779.85 -5.68

Reference Information - Earnings Per Share (Parent)

Analyst Forecasts - Earnings Per Share (Parent)

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 -- -- -- -- -- -- -- --
Annual Dec 27 -- -- -- -- -- -- -- --
Annual Dec 26 -- -- -- -- -- -- -- --
Quarterly Jun 27 -- -- -- -- -- -- -- --
Quarterly Mar 27 -- -- -- -- -- -- -- --
Quarterly Dec 26 -- -- -- -- -- -- -- --
Quarterly Sep 26 -- -- -- -- -- -- -- --

Actuals - Earnings Per Share (Parent)

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

Reference Information - Net Income (Parent)

Analyst Forecasts - Net Income (Parent)

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 -- -- -- -- -- -- -- --
Annual Dec 27 -- -- -- -- -- -- -- --
Annual Dec 26 -- -- -- -- -- -- -- --
Quarterly Jun 27 -- -- -- -- -- -- -- --
Quarterly Mar 27 -- -- -- -- -- -- -- --
Quarterly Dec 26 -- -- -- -- -- -- -- --
Quarterly Sep 26 -- -- -- -- -- -- -- --

Actuals - Net Income (Parent)

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

Reference Information - Operating Profit (Parent)

Analyst Forecasts - Operating Profit (Parent)

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 -- -- -- -- -- -- -- --
Annual Dec 27 -- -- -- -- -- -- -- --
Annual Dec 26 -- -- -- -- -- -- -- --
Quarterly Jun 27 -- -- -- -- -- -- -- --
Quarterly Mar 27 -- -- -- -- -- -- -- --
Quarterly Dec 26 -- -- -- -- -- -- -- --
Quarterly Sep 26 -- -- -- -- -- -- -- --

Actuals - Operating Profit (Parent)

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

Reference Information - Sales (Parent)

Analyst Forecasts - Sales (Parent)

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

Actuals - Sales (Parent)

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 29.21 29.29 25.65

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 2.81 14.18 -3.58

Source: LSEG