Earnings Estimates

Analyst Ratings

Mean Recommendation:

3.08

Sell

Strong Buy

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 27 1.57 3.90 -0.84 1.28 11 1 1 14.57
Annual Dec 26 0.71 3.77 -0.75 0.43 12 1 1 -7.12
Annual Dec 25 -- -- -- -- -- -- -- --
Quarterly Mar 26 -0.44 0.24 -1.17 -0.31 8 -- 1 -32.78
Quarterly Jun 26 0.26 0.74 -0.39 0.31 8 1 -- 7.31
Quarterly Sep 26 0.35 0.82 -0.19 0.36 8 -- 1 -3.10
Quarterly Dec 25 -- -- -- -- -- -- -- --

Actuals - Earnings Per Share

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 24 -1.45 0.52 -380.64
Annual Dec 23 3.87 3.80 1.86
Annual Dec 22 3.44 3.02 13.84
Quarterly Sep 25 -0.07 -0.49 85.64
Quarterly Jun 25 -0.08 1.61 -104.96
Quarterly Mar 25 -0.69 -1.10 37.27
Quarterly Dec 24 -1.47 0.11 -1,415.44

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 27 55.73 62.79 48.67 55.73 2 -- 1 -1.41
Annual Dec 26 54.98 62.63 47.32 54.98 2 -- 1 -1.30
Annual Dec 25 -- -- -- -- -- -- -- --
Quarterly Mar 26 47.28 47.28 47.28 47.28 1 -- -- --
Quarterly Jun 26 47.00 47.00 47.00 47.00 1 -- -- --
Quarterly Sep 26 46.93 46.93 46.93 46.93 1 -- -- --
Quarterly Dec 25 -- -- -- -- -- -- -- --

Actuals - Book Value Per Share

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 24 42.55 49.76 -14.50
Annual Dec 23 39.58 43.87 -9.76
Annual Dec 22 30.21 36.94 -18.22
Quarterly Sep 25 42.83 45.59 -6.06
Quarterly Jun 25 42.63 44.85 -4.96
Quarterly Mar 25 41.35 42.53 -2.76
Quarterly Dec 24 42.55 47.31 -10.07

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 27 10.08 12.54 7.62 10.08 2 -- 1 -2.80
Annual Dec 26 5.97 6.19 5.75 5.97 2 -- 1 -19.60
Annual Dec 25 -- -- -- -- -- -- -- --
Quarterly Mar 26 1.41 1.41 1.41 1.41 1 -- -- --
Quarterly Jun 26 1.30 1.30 1.30 1.30 1 -- -- --
Quarterly Sep 26 1.50 1.50 1.50 1.50 1 -- -- --
Quarterly Dec 25 -- -- -- -- -- -- -- --

Actuals - Cash Flow Per Share

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 24 -13.23 -0.65 -1,935.38
Annual Dec 23 9.48 8.34 13.74
Annual Dec 22 12.88 10.54 22.20
Quarterly Sep 25 -1.66 1.38 -220.22
Quarterly Jun 25 2.80 2.22 26.13
Quarterly Mar 25 -3.95 0.86 -559.30
Quarterly Dec 24 0.91 1.48 -38.51

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 27 -- -- -- -- 4 -- -- 0.00
Annual Dec 26 -- -- -- -- 4 -- -- 0.00
Annual Dec 25 -- -- -- -- -- -- -- --
Quarterly Mar 26 -- -- -- -- 1 -- -- 0.00
Quarterly Jun 26 -- -- -- -- 1 -- -- 0.00
Quarterly Sep 26 -- -- -- -- 1 -- -- 0.00
Quarterly Dec 25 -- -- -- -- -- -- -- --

Actuals - Dividend Per Share

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 24 -- -- --
Annual Dec 23 -- -- --
Annual Dec 22 -- -- --
Quarterly Sep 25 -- -- --
Quarterly Jun 25 -- -- --
Quarterly Mar 25 -- -- --
Quarterly Dec 24 -- -- --

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 27 384.99 521.00 294.00 386.56 8 1 1 3.29
Annual Dec 26 263.73 516.50 57.00 258.00 9 -- 2 -9.46
Annual Dec 25 -- -- -- -- -- -- -- --
Quarterly Mar 26 20.09 54.87 -26.00 16.80 5 -- -- -36.45
Quarterly Jun 26 123.21 207.00 54.35 121.68 5 -- -- -2.99
Quarterly Sep 26 87.86 131.00 39.00 93.04 6 -- -- 10.89
Quarterly Dec 25 -- -- -- -- -- -- -- --

Actuals - EBIT

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 24 -29.19 123.93 -123.55
Annual Dec 23 453.32 501.83 -9.67
Annual Dec 22 356.06 307.82 15.67
Quarterly Sep 25 34.59 -10.86 418.63
Quarterly Jun 25 127.43 212.14 -39.93
Quarterly Mar 25 -54.81 -98.05 44.11
Quarterly Dec 24 -127.10 24.90 -610.43

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 27 1,088.16 1,399.00 818.49 1,107.00 10 1 1 0.66
Annual Dec 26 898.50 1,370.00 680.19 855.25 10 -- 2 -2.75
Annual Dec 25 -- -- -- -- -- -- -- --
Quarterly Mar 26 155.67 187.00 76.04 167.05 7 -- 1 -7.79
Quarterly Jun 26 247.79 377.00 134.86 224.40 7 -- -- 4.66
Quarterly Sep 26 240.71 339.00 162.95 226.79 7 -- -- 7.30
Quarterly Dec 25 -- -- -- -- -- -- -- --

Actuals - EBITDA

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 24 104.92 565.30 -81.44
Annual Dec 23 759.32 799.39 -5.01
Annual Dec 22 590.62 545.83 8.21
Quarterly Sep 25 167.37 147.90 13.17
Quarterly Jun 25 273.21 243.03 12.42
Quarterly Mar 25 88.37 42.42 108.34
Quarterly Dec 24 -38.10 173.02 -122.02

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 27 1.95 3.90 0.42 1.83 7 1 2 19.09
Annual Dec 26 1.00 3.77 -0.57 0.84 8 -- 2 -11.85
Annual Dec 25 -- -- -- -- -- -- -- --
Quarterly Mar 26 -0.31 0.15 -1.10 -0.27 5 -- 1 -124.29
Quarterly Jun 26 0.30 0.68 -0.39 0.48 5 1 -- 10.29
Quarterly Sep 26 0.32 0.82 -0.19 0.36 5 -- 1 -5.36
Quarterly Dec 25 -- -- -- -- -- -- -- --

Actuals - GAAP Earnings Per Share

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 24 0.54 0.07 470.00
Annual Dec 23 3.87 3.82 1.40
Annual Dec 22 3.44 2.87 19.86
Quarterly Sep 25 -0.07 -0.51 86.14
Quarterly Jun 25 -0.08 1.80 -104.45
Quarterly Mar 25 -0.69 -1.36 49.34
Quarterly Dec 24 0.48 -0.02 502.50

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 27 4,971.33 6,123.00 3,483.00 5,548.00 5 1 -- 2.61
Annual Dec 26 4,927.55 6,123.00 3,551.00 5,403.00 5 1 -- 2.47
Annual Dec 25 -- -- -- -- -- -- -- --
Quarterly Mar 26 4,984.71 6,123.00 3,846.42 4,984.71 2 -- -- --
Quarterly Jun 26 5,135.26 6,123.00 4,147.52 5,135.26 2 -- -- --
Quarterly Sep 26 5,202.22 6,123.00 4,281.43 5,202.22 2 -- -- --
Quarterly Dec 25 -- -- -- -- -- -- -- --

Actuals - Net Debt

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 24 4,102.73 2,894.94 41.72
Annual Dec 23 1,132.47 1,476.10 -23.28
Annual Dec 22 2,995.16 1,586.65 88.77
Quarterly Sep 25 5,265.15 4,836.43 8.86
Quarterly Jun 25 4,923.00 4,359.33 12.93
Quarterly Mar 25 4,567.40 3,914.38 16.68
Quarterly Dec 24 3,965.80 3,721.38 6.57

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 27 139.28 348.00 28.00 107.77 10 1 1 11.89
Annual Dec 26 69.02 307.30 -44.71 15.00 11 -- 2 -14.33
Annual Dec 25 -- -- -- -- -- -- -- --
Quarterly Mar 26 -27.38 24.00 -75.00 -20.49 6 -- -- -53.34
Quarterly Jun 26 20.43 49.00 -26.18 25.00 6 -- -- -9.27
Quarterly Sep 26 22.87 74.00 -13.01 17.62 6 -- -- 1.90
Quarterly Dec 25 -- -- -- -- -- -- -- --

Actuals - Net Income

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 24 -96.43 15.18 -735.16
Annual Dec 23 274.19 304.76 -10.03
Annual Dec 22 239.97 221.08 8.55
Quarterly Sep 25 8.99 -30.62 129.34
Quarterly Jun 25 7.20 116.11 -93.80
Quarterly Mar 25 -33.97 -83.08 59.11
Quarterly Dec 24 -98.57 -7.16 -914.17

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 27 -- -- -- -- -- -- -- --
Annual Dec 26 -- -- -- -- -- -- -- --
Annual Dec 25 -- -- -- -- -- -- -- --
Quarterly Sep 26 -- -- -- -- -- -- -- --
Quarterly Jun 26 -- -- -- -- -- -- -- --
Quarterly Mar 26 -- -- -- -- -- -- -- --
Quarterly Dec 25 -- -- -- -- -- -- -- --

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 27 1.63 4.00 -1.60 1.85 5 -- -- -2.39
Annual Dec 26 -1.54 -0.40 -3.50 -1.21 5 -- -- -28.45
Annual Dec 25 -- -- -- -- -- -- -- --
Quarterly Mar 26 -4.70 -1.70 -10.07 -2.32 3 -- -- --
Quarterly Jun 26 -1.11 0.54 -3.36 -0.50 3 -- -- --
Quarterly Sep 26 -0.26 1.45 -1.62 -0.60 3 -- -- --
Quarterly Dec 25 -- -- -- -- -- -- -- --

Actuals - Return On Equity

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 24 -3.59 2.15 -5.74
Annual Dec 23 12.18 10.64 1.54
Annual Dec 22 12.82 11.68 1.14
Quarterly Sep 25 1.25 -5.95 7.20
Quarterly Jun 25 1.02 1.58 -0.56
Quarterly Mar 25 -8.56 -11.78 3.22
Quarterly Dec 24 -3.47 -1.70 -1.77

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 27 8,332.01 10,772.96 7,384.00 8,017.00 9 -- 1 -1.31
Annual Dec 26 7,397.27 8,239.00 6,771.00 7,249.31 10 1 1 -0.67
Annual Dec 25 -- -- -- -- -- -- -- --
Quarterly Mar 26 1,471.81 1,982.00 946.00 1,494.50 8 1 1 -3.81
Quarterly Jun 26 2,012.71 2,226.00 1,863.95 2,006.50 8 1 -- 1.52
Quarterly Sep 26 1,977.64 2,306.00 1,702.00 1,901.97 8 1 -- 1.77
Quarterly Dec 25 -- -- -- -- -- -- -- --

Actuals - Sales

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 24 5,993.41 6,136.41 -2.33
Annual Dec 23 7,613.63 7,596.60 0.22
Annual Dec 22 7,468.61 7,428.32 0.54
Quarterly Sep 25 1,487.40 1,366.27 8.87
Quarterly Jun 25 1,693.87 1,947.60 -13.03
Quarterly Mar 25 1,196.63 1,096.26 9.15
Quarterly Dec 24 1,521.24 1,571.59 -3.20

Reference Information - Earnings Per Share (Parent)

Analyst Forecasts - Earnings Per Share (Parent)

Last Month Revisions
Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 27 -- -- -- -- -- -- -- --
Annual Dec 26 -- -- -- -- -- -- -- --
Annual Dec 25 -- -- -- -- -- -- -- --
Quarterly Sep 26 -- -- -- -- -- -- -- --
Quarterly Jun 26 -- -- -- -- -- -- -- --
Quarterly Mar 26 -- -- -- -- -- -- -- --
Quarterly Dec 25 -- -- -- -- -- -- -- --

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
Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 27 -- -- -- -- -- -- -- --
Annual Dec 26 -- -- -- -- -- -- -- --
Annual Dec 25 -- -- -- -- -- -- -- --
Quarterly Sep 26 -- -- -- -- -- -- -- --
Quarterly Jun 26 -- -- -- -- -- -- -- --
Quarterly Mar 26 -- -- -- -- -- -- -- --
Quarterly Dec 25 -- -- -- -- -- -- -- --

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
Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 27 -- -- -- -- -- -- -- --
Annual Dec 26 -- -- -- -- -- -- -- --
Annual Dec 25 -- -- -- -- -- -- -- --
Quarterly Sep 26 -- -- -- -- -- -- -- --
Quarterly Jun 26 -- -- -- -- -- -- -- --
Quarterly Mar 26 -- -- -- -- -- -- -- --
Quarterly Dec 25 -- -- -- -- -- -- -- --

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
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 -- -- --