Earnings Estimates

Stock Information

Analyst Ratings

Mean Recommendation:

2.62

Sell

Strong Buy

Available Measures

Reference Information - Earnings Per Share

Analyst Forecasts - Earnings Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 5.01 6.53 4.00 5.04 9 2 6 11.16
Annual Dec 27 3.91 4.70 3.06 4.03 12 4 7 5.50
Annual Dec 26 3.24 3.38 3.05 3.23 13 4 6 1.14
Quarterly Mar 27 0.88 0.99 0.74 0.88 5 2 2 2.76
Quarterly Jun 27 0.97 1.09 0.74 1.02 5 2 2 3.79
Quarterly Sep 26 0.83 0.96 0.72 0.83 13 5 5 2.73
Quarterly Dec 26 0.84 0.98 0.73 0.84 13 3 6 4.85
Long Term Growth 15.30 15.30 15.30 15.30 1 -- -- 0.00

Actuals - Earnings Per Share

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 2.78 2.73 1.73
Annual Dec 24 1.76 1.73 1.63
Annual Dec 23 0.65 0.60 8.00
Quarterly Jun 26 0.82 0.79 3.59
Quarterly Mar 26 0.79 0.70 12.28
Quarterly Dec 25 0.88 0.81 9.18
Quarterly Sep 25 0.69 0.62 11.46

Reference Information - Book Value Per Share

Analyst Forecasts - Book Value Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 19.27 20.98 17.56 19.27 2 1 1 -3.12
Annual Dec 27 14.31 15.68 12.93 14.31 2 -- 2 -4.31
Annual Dec 26 10.51 12.16 8.86 10.51 2 -- 2 -5.91

Actuals - Book Value Per Share

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 8.23 9.72 -15.29
Annual Dec 24 7.97 9.04 -11.83
Annual Dec 23 7.48 10.68 -29.99

Reference Information - Cash Flow Per Share

Analyst Forecasts - Cash Flow Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 5.23 5.31 5.15 5.23 2 1 -- 0.29
Annual Dec 27 3.84 4.05 3.67 3.80 3 1 1 -0.09
Annual Dec 26 3.26 3.62 2.98 3.17 3 2 1 -0.61
Quarterly Mar 27 0.99 0.99 0.99 0.99 1 1 -- 1.02
Quarterly Jun 27 0.99 0.99 0.99 0.99 1 1 -- 1.02
Quarterly Sep 26 0.78 0.78 0.77 0.78 2 -- 2 -4.91
Quarterly Dec 26 0.67 0.78 0.56 0.67 2 1 1 -4.29

Actuals - Cash Flow Per Share

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 3.14 2.67 17.46
Annual Dec 24 2.36 1.88 25.48
Annual Dec 23 1.04 0.76 36.84
Quarterly Jun 26 1.19 0.72 65.14
Quarterly Mar 26 0.94 0.86 9.94
Quarterly Dec 25 1.21 0.43 179.00
Quarterly Sep 25 1.04 0.37 181.08

Reference Information - Dividend Per Share

Analyst Forecasts - Dividend Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 -- -- -- -- 2 -- -- 0.00
Annual Dec 27 -- -- -- -- 3 -- -- 0.00
Annual Dec 26 -- -- -- -- 3 -- -- 0.00
Quarterly Mar 27 -- -- -- -- 1 -- -- 0.00
Quarterly Jun 27 -- -- -- -- 1 -- -- 0.00
Quarterly Sep 26 -- -- -- -- 1 -- -- 0.00
Quarterly Dec 26 -- -- -- -- 1 -- -- 0.00

Actuals - Dividend Per Share

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 -- -- --
Annual Dec 24 -- -- --
Annual Dec 23 -- -- --
Quarterly Jun 26 -- -- --
Quarterly Mar 26 -- -- --
Quarterly Dec 25 -- -- --
Quarterly Sep 25 -- -- --

Reference Information - EBIT

Analyst Forecasts - EBIT

Last Month Revisions
Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 1,500.66 1,712.40 1,268.00 1,495.08 12 4 7 7.16
Annual Dec 27 1,231.86 1,394.88 1,083.00 1,224.79 12 4 7 3.56
Annual Dec 26 1,029.01 1,144.12 961.10 1,023.50 13 2 8 -1.36
Quarterly Mar 27 279.03 309.53 261.20 266.37 3 2 1 0.37
Quarterly Jun 27 301.47 311.64 290.87 301.90 3 2 -- 1.58
Quarterly Sep 26 254.93 291.13 228.30 252.30 10 3 5 -0.94
Quarterly Dec 26 251.07 275.16 181.54 254.05 10 2 6 -0.23

Actuals - EBIT

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 872.19 888.16 -1.80
Annual Dec 24 689.95 603.99 14.23
Annual Dec 23 170.89 183.02 -6.63
Quarterly Jun 26 248.41 255.81 -2.89
Quarterly Mar 26 251.34 228.58 9.96
Quarterly Dec 25 235.22 222.55 5.69
Quarterly Sep 25 236.54 205.50 15.10

Reference Information - EBITDA

Analyst Forecasts - EBITDA

Last Month Revisions
Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 1,524.53 1,681.55 1,313.00 1,551.78 4 2 2 0.66
Annual Dec 27 1,232.41 1,417.59 1,118.00 1,193.69 5 2 3 -0.30
Annual Dec 26 1,086.40 1,173.85 1,004.32 1,059.00 5 -- 5 -1.53
Quarterly Mar 27 272.57 272.57 272.57 272.57 1 -- 1 -3.02
Quarterly Jun 27 296.70 296.70 296.70 296.70 1 -- -- --
Quarterly Sep 26 277.37 291.13 263.61 277.37 2 2 -- 0.95
Quarterly Dec 26 276.10 277.05 275.16 276.10 2 -- 2 -4.13

Actuals - EBITDA

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 901.25 950.95 -5.23
Annual Dec 24 718.75 660.29 8.85
Annual Dec 23 196.60 215.33 -8.70
Quarterly Jun 26 255.40 273.99 -6.79
Quarterly Mar 26 258.29 232.56 11.06
Quarterly Dec 25 242.16 214.02 13.15
Quarterly Sep 25 248.93 195.12 27.58

Reference Information - GAAP Earnings Per Share

Analyst Forecasts - GAAP Earnings Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 5.01 6.53 4.00 5.05 10 3 5 11.63
Annual Dec 27 3.89 4.70 3.06 4.02 13 3 6 4.36
Annual Dec 26 3.24 3.38 3.05 3.23 13 4 6 0.26
Quarterly Mar 27 0.90 1.00 0.74 0.91 6 2 -- -3.76
Quarterly Jun 27 0.97 1.11 0.74 0.99 6 2 -- -3.64
Quarterly Sep 26 0.83 0.96 0.72 0.83 13 5 3 2.29
Quarterly Dec 26 0.85 0.98 0.73 0.84 13 4 4 3.52

Actuals - GAAP Earnings Per Share

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 2.78 2.70 3.13
Annual Dec 24 1.76 1.69 4.46
Annual Dec 23 0.65 0.62 4.95
Quarterly Jun 26 0.82 0.77 6.28
Quarterly Mar 26 0.79 0.71 11.79
Quarterly Dec 25 0.88 0.76 15.22
Quarterly Sep 25 0.69 0.61 12.44

Reference Information - Net Debt

Analyst Forecasts - Net Debt

Last Month Revisions
Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 -3,168.36 -2,376.49 -4,625.00 -2,974.70 5 2 2 3.83
Annual Dec 27 -1,915.64 -1,279.64 -2,992.00 -1,718.20 5 2 2 2.14
Annual Dec 26 -906.23 -396.74 -1,523.00 -783.00 5 3 1 5.02

Actuals - Net Debt

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 -1,059.09 -1,183.54 10.51
Annual Dec 24 -1,111.28 -852.82 -30.31
Annual Dec 23 -995.30 -1,404.67 29.14

Reference Information - Net Income

Analyst Forecasts - Net Income

Last Month Revisions
Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 1,216.60 1,431.60 1,056.00 1,185.80 9 3 5 4.61
Annual Dec 27 1,012.66 1,124.91 923.00 977.00 9 2 6 1.94
Annual Dec 26 841.84 882.30 810.06 839.65 10 4 3 -1.07
Quarterly Mar 27 214.20 214.20 214.20 214.20 1 1 -- 0.85
Quarterly Jun 27 245.70 245.70 245.70 245.70 1 1 -- 2.67
Quarterly Sep 26 210.82 251.00 191.50 206.50 8 3 3 0.86
Quarterly Dec 26 214.45 252.00 201.00 209.95 8 3 3 5.02

Actuals - Net Income

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 782.57 764.76 2.33
Annual Dec 24 521.27 524.68 -0.65
Annual Dec 23 207.77 203.25 2.22
Quarterly Jun 26 212.05 203.65 4.12
Quarterly Mar 26 210.47 190.07 10.73
Quarterly Dec 25 244.53 213.26 14.66
Quarterly Sep 25 193.58 167.08 15.86

Reference Information - Operating Profit

Analyst Forecasts - Operating Profit

Last Month Revisions
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

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 - Return On Equity

Analyst Forecasts - Return On Equity

Last Month Revisions
Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 27.41 30.34 23.60 28.28 3 -- -- 3.15
Annual Dec 27 28.67 34.63 24.90 26.47 3 -- -- 3.89
Annual Dec 26 30.83 42.30 25.50 27.76 4 -- -- 0.76
Quarterly Sep 26 8.00 8.00 8.00 8.00 1 -- -- -5.88
Quarterly Dec 26 7.70 7.70 7.70 7.70 1 -- -- 5.48

Actuals - Return On Equity

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 35.53 29.28 6.26
Annual Dec 24 23.13 21.77 1.36
Annual Dec 23 8.74 7.90 0.84
Quarterly Jun 26 11.22 9.30 1.92
Quarterly Mar 26 10.27 7.80 2.47
Quarterly Dec 25 11.32 10.20 1.12
Quarterly Sep 25 9.23 7.80 1.43

Reference Information - Sales

Analyst Forecasts - Sales

Last Month Revisions
Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 -- -- -- -- -- -- -- --
Annual Dec 28 3,248.68 3,568.17 2,442.00 3,267.22 15 2 9 0.18
Annual Dec 27 -- -- -- -- -- -- -- --
Annual Dec 27 2,889.06 3,100.00 2,657.62 2,903.43 17 1 11 -1.44
Annual Dec 26 -- -- -- -- -- -- -- --
Annual Dec 26 2,547.61 2,610.00 2,519.00 2,543.91 18 -- 15 -1.89
Quarterly Mar 27 671.20 722.13 611.88 681.05 6 1 3 -2.43
Quarterly Jun 27 698.59 740.90 650.22 707.18 6 1 2 -2.77
Quarterly Sep 26 -- -- -- -- -- -- -- --
Quarterly Sep 26 651.16 672.00 636.20 649.88 15 -- 11 -1.69
Quarterly Dec 26 -- -- -- -- -- -- -- --
Quarterly Dec 26 657.32 701.67 607.00 656.41 15 -- 12 -4.10

Actuals - Sales

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 2,320.13 2,326.07 -0.26
Annual Dec 24 2,168.70 2,164.74 0.18
Annual Dec 23 1,830.21 1,833.54 -0.18
Quarterly Jun 26 628.69 635.95 -1.14
Quarterly Mar 26 610.81 605.20 0.93
Quarterly Dec 25 598.66 604.15 -0.91
Quarterly Sep 25 597.76 590.30 1.26

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 19.31 16.58 13.72

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 18.48 20.89 27.91

Source: LSEG