Earnings Estimates

Analyst Ratings

Mean Recommendation:

2.75

Sell

Strong Buy

Reference Information - Earnings Per Share

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 25 5.95 7.21 3.66 6.47 4 -- 1 -25.15
Annual Dec 24 6.00 9.50 3.03 5.61 7 3 2 14.23
Annual Dec 23 4.84 5.99 4.01 4.85 7 4 3 -5.29
Quarterly Mar 23 0.64 1.34 0.25 0.60 7 4 2 -22.09
Quarterly Jun 23 1.27 1.96 0.71 1.21 7 4 1 0.94
Quarterly Sep 23 1.35 2.03 0.91 1.28 7 1 4 0.71
Quarterly Dec 23 1.58 2.31 1.24 1.34 7 2 2 4.90

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 22 3.44 3.02 13.84
Annual Dec 21 1.13 1.33 -14.88
Annual Dec 20 2.38 1.67 42.75
Quarterly Dec 22 1.11 0.76 46.27
Quarterly Sep 22 1.12 0.49 127.80
Quarterly Jun 22 1.07 0.53 102.84
Quarterly Mar 22 0.14 -0.13 206.54

Reference Information - Book Value Per Share

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 25 55.93 55.93 55.93 55.93 1 -- -- --
Annual Dec 24 49.20 50.33 48.06 49.20 2 2 -- 6.41
Annual Dec 23 43.53 45.37 41.69 43.53 2 2 -- 6.48
Quarterly Mar 23 37.64 37.64 37.64 37.64 1 1 -- 8.94
Quarterly Jun 23 39.11 39.11 39.11 39.11 1 1 -- 7.68
Quarterly Sep 23 40.16 40.16 40.16 40.16 1 1 -- 7.21
Quarterly Dec 23 41.69 41.69 41.69 41.69 1 1 -- 7.14

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 22 30.21 36.94 -18.22
Annual Dec 21 30.02 32.48 -7.56
Annual Dec 20 26.60 28.39 -6.32
Quarterly Dec 22 30.21 33.94 -10.99
Quarterly Sep 22 32.93 33.58 -1.94
Quarterly Jun 22 27.83 34.14 -18.47
Quarterly Mar 22 28.34 33.44 -15.24

Reference Information - Cash Flow Per Share

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 25 12.35 12.35 12.35 12.35 1 -- -- --
Annual Dec 24 11.40 11.94 10.85 11.40 2 2 -- 11.01
Annual Dec 23 9.11 9.13 9.08 9.11 2 2 -- 19.02
Quarterly Mar 23 1.68 1.68 1.68 1.68 1 1 -- -2.89
Quarterly Jun 23 2.59 2.59 2.59 2.59 1 1 -- -10.38
Quarterly Sep 23 2.17 2.17 2.17 2.17 1 -- 1 -3.98
Quarterly Dec 23 2.65 2.65 2.65 2.65 1 1 -- 3.11

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Quarterly Jun 22 4.12 1.69 143.79
Quarterly Mar 22 2.46 1.09 125.41

Reference Information - Dividend Per Share

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 25 -- -- -- -- 3 -- -- --
Annual Dec 24 -- -- -- -- 3 -- -- 0.00
Annual Dec 23 -- -- -- -- 3 -- -- 0.00
Quarterly Mar 23 -- -- -- -- 1 -- -- 0.00
Quarterly Jun 23 -- -- -- -- 1 -- -- 0.00
Quarterly Sep 23 -- -- -- -- 1 -- -- 0.00
Quarterly Dec 23 -- -- -- -- 1 -- -- 0.00

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 22 -- -- --
Annual Dec 20 -- -- --
Quarterly Dec 22 -- -- --
Quarterly Sep 22 -- -- --
Quarterly Jun 22 -- -- --
Quarterly Mar 22 -- -- --

Reference Information - EBIT

Analyst Forecasts - EBIT

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 25 680.39 879.81 444.04 717.32 3 -- -- --
Annual Dec 24 703.77 1,030.10 389.19 693.67 6 2 2 19.68
Annual Dec 23 558.07 639.00 471.90 562.70 6 5 1 -2.79
Quarterly Mar 23 66.79 74.18 47.00 70.76 5 2 1 -39.29
Quarterly Jun 23 147.24 234.00 82.60 144.60 5 2 1 -9.16
Quarterly Sep 23 155.37 207.90 110.31 145.00 5 1 2 1.52
Quarterly Dec 23 181.82 233.50 149.14 177.48 5 1 1 0.71

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual Dec 22 356.06 307.82 15.67
Annual Dec 21 190.38 168.46 13.01
Annual Dec 20 220.43 192.75 14.36
Quarterly Dec 22 135.76 82.38 64.80
Quarterly Sep 22 88.67 70.59 25.60
Quarterly Jun 22 116.12 91.59 26.78
Quarterly Mar 22 15.52 -0.11 156.29

Reference Information - EBITDA

Analyst Forecasts - EBITDA

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 25 1,145.07 1,549.00 821.64 1,104.81 4 -- 1 -29.23
Annual Dec 24 1,104.20 1,447.00 770.23 1,059.52 6 2 3 -0.38
Annual Dec 23 895.78 1,076.00 774.81 872.77 6 4 2 -5.67
Quarterly Mar 23 158.69 172.00 145.76 158.50 4 1 2 -23.50
Quarterly Jun 23 250.40 338.00 214.00 224.80 4 3 -- -6.26
Quarterly Sep 23 249.33 291.00 185.31 260.50 4 1 2 -4.59
Quarterly Dec 23 274.54 299.00 224.14 287.50 4 2 1 -4.57

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual Dec 20 428.43 347.39 23.33
Quarterly Jun 22 179.12 152.54 17.42
Quarterly Mar 22 81.52 78.38 4.00

Reference Information - GAAP Earnings Per Share

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 25 7.09 7.21 6.96 7.09 2 1 -- 32.68
Annual Dec 24 6.70 9.50 5.14 6.24 5 3 1 21.97
Annual Dec 23 4.91 5.99 4.01 4.85 5 3 2 -1.41
Quarterly Mar 23 0.51 0.72 0.25 0.50 5 3 1 -34.71
Quarterly Jun 23 1.40 1.96 1.14 1.29 5 4 -- 9.92
Quarterly Sep 23 1.40 2.03 0.91 1.34 5 1 3 13.06
Quarterly Dec 23 1.60 2.31 1.24 1.34 5 3 1 12.34

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 22 3.44 2.87 19.86
Annual Dec 21 1.46 1.33 9.98
Annual Dec 20 2.38 1.70 40.33
Quarterly Dec 22 1.11 0.68 63.72
Quarterly Sep 22 1.12 0.54 106.64
Quarterly Jun 22 1.07 0.66 62.94
Quarterly Mar 22 0.14 -0.15 191.80

Reference Information - Net Debt

Analyst Forecasts - Net Debt

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 25 1,996.84 2,381.05 1,612.64 1,996.84 2 -- -- --
Annual Dec 24 1,972.08 2,370.00 1,702.00 1,908.16 4 1 2 4.92
Annual Dec 23 1,927.53 2,366.00 1,471.64 1,936.25 4 1 2 -1.78
Quarterly Mar 23 1,500.29 2,366.00 634.57 1,500.29 2 1 -- 13.59
Quarterly Jun 23 1,660.70 2,366.00 955.39 1,660.70 2 1 -- 45.76
Quarterly Sep 23 1,846.78 2,366.00 1,327.55 1,846.78 2 1 -- 12.12
Quarterly Dec 23 1,918.82 2,366.00 1,471.64 1,918.82 2 1 -- 12.33

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual Dec 22 2,995.16 1,586.65 88.77
Annual Dec 21 2,352.53 1,330.97 76.75
Annual Dec 20 1,602.27 1,171.24 36.80
Quarterly Dec 22 2,995.16 1,728.92 73.24
Quarterly Sep 22 2,445.28 1,604.94 52.36
Quarterly Mar 22 3,078.51 292.63 952.01

Reference Information - Net Income

Analyst Forecasts - Net Income

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 25 500.82 805.00 265.38 466.46 4 -- 1 -40.94
Annual Dec 24 467.59 701.00 215.61 399.97 7 3 2 12.76
Annual Dec 23 365.30 455.00 285.71 360.95 7 6 1 -1.39
Quarterly Mar 23 38.93 65.00 17.60 36.00 5 1 2 -48.41
Quarterly Jun 23 103.67 140.00 81.00 99.20 5 3 -- -5.02
Quarterly Sep 23 110.00 146.30 64.72 103.00 5 2 1 9.39
Quarterly Dec 23 125.72 166.80 95.00 127.00 5 2 1 10.28

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual Dec 22 239.97 221.08 8.55
Annual Dec 21 72.64 82.09 -11.52
Annual Dec 20 146.70 100.39 46.14
Quarterly Dec 22 77.83 51.99 49.70
Quarterly Sep 22 78.47 41.05 91.14
Quarterly Jun 22 74.46 49.21 51.33
Quarterly Mar 22 9.21 5.00 42.10

Reference Information - Operating Profit

Analyst Forecasts - Operating Profit

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 25 -- -- -- -- -- -- -- --
Annual Dec 24 -- -- -- -- -- -- -- --
Annual Dec 23 -- -- -- -- -- -- -- --
Quarterly Dec 23 -- -- -- -- -- -- -- --
Quarterly Sep 23 -- -- -- -- -- -- -- --
Quarterly Jun 23 -- -- -- -- -- -- -- --
Quarterly Mar 23 -- -- -- -- -- -- -- --

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

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 25 14.70 14.80 14.60 14.70 2 -- -- --
Annual Dec 24 14.33 17.10 10.80 14.72 4 -- -- 5.24
Annual Dec 23 14.39 16.91 11.44 15.10 5 -- -- -0.03
Quarterly Mar 23 6.00 6.20 5.79 6.00 2 -- -- -52.15
Quarterly Jun 23 19.56 23.20 15.91 19.56 2 -- -- -4.42
Quarterly Sep 23 13.65 16.30 11.00 13.65 2 -- -- -10.14
Quarterly Dec 23 14.87 15.34 14.40 14.87 2 -- -- -11.72

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual Dec 22 12.82 11.68 1.14
Annual Dec 21 4.31 5.93 -1.62
Annual Dec 20 9.90 6.85 3.05
Quarterly Dec 22 4.18 7.46 -3.28
Quarterly Sep 22 4.01 7.43 -3.42
Quarterly Jun 22 2.75 4.28 -1.53
Quarterly Mar 22 2.04 0.30 1.74

Reference Information - Sales

Analyst Forecasts - Sales

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 25 12,455.66 16,467.00 9,665.18 11,845.23 4 1 -- -23.41
Annual Dec 24 11,099.93 13,805.00 9,367.39 10,880.00 7 2 3 -2.70
Annual Dec 23 9,215.17 9,459.98 8,964.73 9,255.00 7 3 4 -6.64
Quarterly Mar 23 1,693.20 1,781.87 1,571.00 1,709.20 6 1 3 -19.44
Quarterly Jun 23 2,315.91 2,692.23 1,902.15 2,258.00 6 -- 4 -9.87
Quarterly Sep 23 2,512.82 2,697.00 2,361.00 2,512.49 6 -- 4 -6.05
Quarterly Dec 23 2,682.52 2,942.68 2,343.00 2,697.00 6 -- 3 -8.37

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual Dec 22 7,468.61 7,428.32 0.54
Annual Dec 21 5,277.17 5,341.11 -1.20
Annual Dec 20 3,476.50 3,433.46 1.25
Quarterly Dec 22 1,971.60 1,927.72 2.28
Quarterly Sep 22 1,932.48 2,073.59 -6.81
Quarterly Jun 22 2,314.19 2,231.68 3.70
Quarterly Mar 22 1,250.35 1,308.37 -4.43

Reference Information - Earnings Per Share (Parent)

Analyst Forecasts - Earnings Per Share (Parent)

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 25 -- -- -- -- -- -- -- --
Annual Dec 24 -- -- -- -- -- -- -- --
Annual Dec 23 -- -- -- -- -- -- -- --
Quarterly Dec 23 -- -- -- -- -- -- -- --
Quarterly Sep 23 -- -- -- -- -- -- -- --
Quarterly Jun 23 -- -- -- -- -- -- -- --
Quarterly Mar 23 -- -- -- -- -- -- -- --

Actuals - Earnings Per Share (Parent)

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
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 25 -- -- -- -- -- -- -- --
Annual Dec 24 -- -- -- -- -- -- -- --
Annual Dec 23 -- -- -- -- -- -- -- --
Quarterly Dec 23 -- -- -- -- -- -- -- --
Quarterly Sep 23 -- -- -- -- -- -- -- --
Quarterly Jun 23 -- -- -- -- -- -- -- --
Quarterly Mar 23 -- -- -- -- -- -- -- --

Actuals - Net Income (Parent)

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
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 25 -- -- -- -- -- -- -- --
Annual Dec 24 -- -- -- -- -- -- -- --
Annual Dec 23 -- -- -- -- -- -- -- --
Quarterly Dec 23 -- -- -- -- -- -- -- --
Quarterly Sep 23 -- -- -- -- -- -- -- --
Quarterly Jun 23 -- -- -- -- -- -- -- --
Quarterly Mar 23 -- -- -- -- -- -- -- --

Actuals - Operating Profit (Parent)

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

Actuals - Sales (Parent)

Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --