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 5.09 5.44 4.73 5.17 7 1 -- 0.11
Annual Dec 27 4.81 5.02 4.58 4.88 9 -- 1 --
Annual Dec 26 4.59 4.72 4.37 4.66 6 -- -- --
Quarterly Mar 27 1.14 1.19 1.09 1.14 6 -- 1 --
Quarterly Jun 27 1.21 1.27 1.16 1.21 6 -- 1 0.28
Quarterly Sep 26 1.18 1.22 1.11 1.20 8 -- -- -0.11
Quarterly Dec 26 1.16 1.21 1.09 1.18 8 -- -- -0.21
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 59.79 64.51 55.70 59.16 3 1 -- 0.19
Annual Dec 27 59.82 64.77 56.52 58.99 4 1 -- 0.09
Annual Dec 26 61.18 64.77 58.80 60.58 4 1 -- 0.06
Quarterly Mar 27 61.54 61.54 61.54 61.54 1 1 -- 0.08
Quarterly Jun 27 61.23 61.23 61.23 61.23 1 1 -- 0.20
Quarterly Sep 26 62.37 62.37 62.37 62.37 1 1 -- 0.10
Quarterly Dec 26 61.96 61.96 61.96 61.96 1 1 -- 0.10

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 9.10 9.38 8.82 9.10 2 1 -- 0.39
Annual Dec 27 8.62 9.10 8.27 8.56 4 2 -- 0.50
Annual Dec 26 8.03 8.74 6.83 8.28 4 2 -- 0.41
Quarterly Mar 27 2.06 2.07 2.04 2.06 2 -- -- --
Quarterly Jun 27 2.18 2.20 2.15 2.18 2 1 -- 2.59
Quarterly Sep 26 2.08 2.11 2.04 2.08 2 -- 1 -0.24
Quarterly Dec 26 2.06 2.09 2.03 2.06 2 1 1 --

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 6.98 7.50 6.48 6.92 11 -- 2 -0.35
Annual Dec 27 6.78 7.14 6.48 6.67 16 -- 2 -0.24
Annual Dec 26 6.56 6.80 6.33 6.49 16 -- 2 -0.23
Quarterly Mar 27 1.69 1.79 1.62 1.68 8 -- -- --
Quarterly Jun 27 1.70 1.79 1.62 1.68 8 -- 1 -0.96
Quarterly Sep 26 1.67 1.70 1.62 1.70 9 -- -- --
Quarterly Dec 26 1.67 1.70 1.62 1.70 9 -- -- --

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 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 1,734.52 1,889.14 1,653.00 1,723.99 8 3 -- 0.56
Annual Dec 27 1,737.62 2,499.32 1,551.00 1,662.79 11 3 -- 0.42
Annual Dec 26 1,673.46 2,455.72 1,484.00 1,598.51 11 3 -- 0.40
Quarterly Mar 27 438.96 610.94 393.40 403.58 7 3 -- 0.27
Quarterly Jun 27 457.97 621.72 402.90 426.00 7 1 -- -1.02
Quarterly Sep 26 439.75 624.78 388.10 409.44 8 3 -- 0.24
Quarterly Dec 26 436.05 620.26 384.25 410.84 8 2 1 0.21

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 2,566.60 2,747.27 2,457.45 2,547.95 10 3 1 0.32
Annual Dec 27 2,495.57 2,639.73 2,316.00 2,499.00 17 7 -- 0.48
Annual Dec 26 2,427.94 2,541.69 2,249.00 2,431.10 17 7 -- 0.45
Quarterly Mar 27 612.03 646.50 585.00 614.53 10 5 -- 0.36
Quarterly Jun 27 630.04 658.70 602.70 630.77 10 3 -- 0.47
Quarterly Sep 26 620.45 681.60 589.90 621.00 10 4 1 0.29
Quarterly Dec 26 613.36 641.00 586.92 612.76 10 3 2 0.17

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 5.10 5.41 4.80 5.17 5 -- -- --
Annual Dec 27 4.85 5.05 4.58 4.89 8 2 -- 0.57
Annual Dec 26 4.61 4.74 4.37 4.66 8 -- 2 -0.14
Quarterly Mar 27 1.15 1.19 1.09 1.17 5 1 -- 0.52
Quarterly Jun 27 1.23 1.30 1.16 1.22 5 1 -- 1.91
Quarterly Sep 26 1.20 1.24 1.11 1.21 7 1 -- 0.36
Quarterly Dec 26 1.17 1.22 1.09 1.19 7 -- 2 -0.36

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 12,663.92 13,004.00 12,193.00 12,794.76 3 1 -- 0.49
Annual Dec 27 12,973.15 13,450.00 12,496.00 13,012.87 5 1 1 -0.26
Annual Dec 26 13,386.82 13,889.00 12,997.00 13,192.76 5 1 1 -0.46
Quarterly Sep 26 13,961.60 13,961.60 13,961.60 13,961.60 1 -- -- --
Quarterly Dec 26 13,814.37 13,814.37 13,814.37 13,814.37 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 12,716.91 13,673.32 11,553.40 12,820.47 4 1 -- -0.16
Annual Dec 27 12,723.08 13,615.25 11,281.63 12,653.40 5 1 -- -0.09
Annual Dec 26 12,896.28 13,718.17 11,463.71 13,015.91 6 -- 1 -0.08
Quarterly Mar 27 13,354.26 13,700.52 13,008.00 13,354.26 2 1 -- 0.01
Quarterly Jun 27 13,336.50 13,658.99 13,014.00 13,336.50 2 -- 1 -0.03
Quarterly Sep 26 13,347.34 13,717.68 12,977.00 13,347.34 2 -- 1 -0.10
Quarterly Dec 26 13,372.59 13,718.17 13,027.00 13,372.59 2 -- 1 -0.05

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 1,127.41 1,215.05 1,045.47 1,112.70 10 3 -- 0.05
Annual Dec 27 1,073.26 1,166.00 1,011.30 1,060.66 16 4 1 0.42
Annual Dec 26 1,021.80 1,088.00 970.00 1,009.58 16 4 1 0.39
Quarterly Mar 27 258.21 296.80 239.90 259.14 9 1 2 -0.21
Quarterly Jun 27 274.00 307.90 254.90 266.40 9 -- 1 1.36
Quarterly Sep 26 265.86 293.30 245.50 263.34 10 -- 3 -0.19
Quarterly Dec 26 260.67 280.40 240.60 258.11 10 1 2 -0.05

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 1 -- 2.37
Annual Dec 26 1,554.57 1,554.57 1,554.57 1,554.57 1 1 -- 1.18

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 8.82 9.48 8.36 8.40 5 -- -- 0.09
Annual Dec 27 8.20 8.68 7.60 8.25 6 -- -- -0.04
Annual Dec 26 7.68 8.13 7.00 7.75 7 -- -- 0.31
Quarterly Mar 27 7.88 8.00 7.76 7.88 2 -- -- -1.07
Quarterly Jun 27 8.60 8.67 8.54 8.60 2 -- -- 0.05
Quarterly Sep 26 8.14 8.38 7.90 8.14 2 -- -- -0.62
Quarterly Dec 26 7.98 8.14 7.82 7.98 2 -- -- 0.19

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 3,452.70 3,716.04 3,099.22 3,571.77 8 -- -- 0.05
Annual Dec 27 3,346.35 3,832.34 3,012.23 3,457.25 16 2 -- 0.13
Annual Dec 26 3,210.10 3,678.60 2,951.36 3,154.25 14 1 -- -0.49
Quarterly Mar 27 825.67 939.10 738.61 854.80 9 1 -- 0.04
Quarterly Jun 27 842.00 958.41 749.64 874.00 9 -- -- 0.89
Quarterly Sep 26 819.78 929.68 742.70 840.01 11 1 -- 0.02
Quarterly Dec 26 818.80 934.13 739.52 838.75 11 1 -- 0.02

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 30.74 30.77 29.35

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 3.00 4.86 5.93

Source: LSEG