Earnings Estimates

Reference Information - Earnings Per Share

Last Actual (FY0):

2.55

FY0 End Date:

12/1/25

Ind. Annual Div:

1.97

Hist (5 Yr) Growth %:

4.60

Yield (%):

5.24

Analyst Forecasts - Earnings Per Share

Last Month Revisions
Fiscal Period	Period Ending	Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec 28	2.91	3.05	2.77	2.92	4	1	1	-1.24
Annual	Dec 27	2.78	2.89	2.63	2.80	4	--	1	-0.14
Annual	Dec 26	2.59	2.62	2.52	2.61	4	1	--	-0.12
Quarterly	Mar 27	1.12	1.16	1.07	1.12	2	1	1	2.57
Quarterly	Jun 27	0.29	0.30	0.27	0.29	2	2	--	23.38
Quarterly	Sep 26	0.28	0.35	0.21	0.28	3	--	1	-20.79
Quarterly	Dec 26	0.91	0.99	0.84	0.89	3	--	1	-2.40
Long Term Growth		4.10	4.10	4.10	4.10	1	--	--	0.00

Actuals - Earnings Per Share

Fiscal Period	Period Ending	Reported	Mean Estimate	Surprise % Change
Annual	Dec 25	2.55	2.51	1.70
Annual	Dec 24	2.29	2.31	-0.67
Annual	Dec 23	2.24	2.28	-1.89
Quarterly	Jun 26	0.43	0.24	82.78
Quarterly	Mar 26	1.10	1.03	7.23
Quarterly	Dec 25	0.88	1.02	-13.73
Quarterly	Sep 25	0.36	0.29	26.23

Reference Information - Book Value Per Share

Last Actual (FY0):

32.96

FY0 End Date:

12/1/25

Ind. Annual Div:

--

Hist (5 Yr) Growth %:

--

Yield (%):

--

Analyst Forecasts - Book Value Per Share

Last Month Revisions
Fiscal Period	Period Ending	Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec 28	37.77	37.77	37.77	37.77	1	--	--	--
Annual	Dec 27	34.86	34.86	34.86	34.86	1	--	--	--
Annual	Dec 26	33.83	33.83	33.83	33.83	1	--	--	--

Actuals - Book Value Per Share

Fiscal Period	Period Ending	Reported	Mean Estimate	Surprise % Change
Annual	Dec 25	32.96	33.01	-0.15
Annual	Dec 24	32.37	32.53	-0.49
Annual	Dec 23	31.83	32.06	-0.71

Reference Information - Cash Flow Per Share

Last Actual (FY0):

5.79

FY0 End Date:

12/1/25

Ind. Annual Div:

--

Hist (5 Yr) Growth %:

--

Yield (%):

--

Analyst Forecasts - Cash Flow Per Share

Last Month Revisions
Fiscal Period	Period Ending	Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec 28	6.82	6.82	6.82	6.82	1	--	--	--
Annual	Dec 27	6.54	6.56	6.51	6.54	2	--	--	--
Annual	Dec 26	6.01	6.01	6.01	6.01	1	--	--	--
Quarterly	Sep 26	--	--	--	--	1	--	--	0.00
Quarterly	Dec 26	--	--	--	--	1	--	--	0.00

Actuals - Cash Flow Per Share

Fiscal Period	Period Ending	Reported	Mean Estimate	Surprise % Change
Annual	Dec 25	5.79	6.11	-5.24
Annual	Dec 24	6.77	5.88	15.14
Annual	Dec 23	5.84	5.54	5.42
Quarterly	Dec 25	0.92	--	920.00

Reference Information - Dividend Per Share

Last Actual (FY0):

1.96

FY0 End Date:

12/1/25

Ind. Annual Div:

--

Hist (5 Yr) Growth %:

--

Yield (%):

--

Analyst Forecasts - Dividend Per Share

Last Month Revisions
Fiscal Period	Period Ending	Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec 28	2.07	2.15	1.99	2.07	5	--	--	--
Annual	Dec 27	2.02	2.08	1.98	2.01	6	--	--	--
Annual	Dec 26	1.98	2.02	1.97	1.97	6	--	--	--
Quarterly	Sep 26	0.50	0.50	0.49	0.50	2	--	--	--
Quarterly	Dec 26	0.50	0.50	0.49	0.50	2	--	--	--

Actuals - Dividend Per Share

Fiscal Period	Period Ending	Reported	Mean Estimate	Surprise % Change
Annual	Dec 25	1.96	1.98	-0.91
Annual	Dec 24	1.90	1.90	--
Annual	Dec 23	1.84	1.84	--
Quarterly	Jun 26	0.49	0.50	-0.40
Quarterly	Mar 26	0.49	0.50	-0.51
Quarterly	Dec 25	0.49	0.50	-2.00
Quarterly	Sep 25	0.49	0.50	-2.00

Reference Information - EBIT

Last Actual (FY0):

368.00

FY0 End Date:

12/1/25

Ind. Annual Div:

--

Hist (5 Yr) Growth %:

--

Yield (%):

--

Analyst Forecasts - EBIT

Last Month Revisions
Fiscal Period	Period Ending	Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec 28	462.22	486.00	449.15	451.50	3	2	--	-1.58
Annual	Dec 27	425.98	449.00	413.30	415.64	3	2	--	-1.93
Annual	Dec 26	393.13	407.00	382.20	390.20	3	1	--	-1.73
Quarterly	Sep 26	65.50	65.50	65.50	65.50	1	--	--	--
Quarterly	Dec 26	119.80	119.80	119.80	119.80	1	--	--	--

Actuals - EBIT

Fiscal Period	Period Ending	Reported	Mean Estimate	Surprise % Change
Annual	Dec 25	368.00	383.50	-4.04
Annual	Dec 24	306.00	298.85	2.39
Annual	Dec 23	257.69	282.36	-8.74
Quarterly	Jun 26	54.00	62.90	-14.15
Quarterly	Mar 26	133.00	138.41	-3.91
Quarterly	Dec 25	113.00	143.57	-21.29
Quarterly	Sep 25	60.00	64.48	-6.95

Reference Information - EBITDA

Last Actual (FY0):

657.00

FY0 End Date:

12/1/25

Ind. Annual Div:

--

Hist (5 Yr) Growth %:

--

Yield (%):

--

Analyst Forecasts - EBITDA

Last Month Revisions
Fiscal Period	Period Ending	Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec 28	629.08	809.00	449.15	629.08	2	2	--	-8.16
Annual	Dec 27	583.82	752.00	415.64	583.82	2	2	--	-8.98
Annual	Dec 26	685.71	713.00	658.42	685.71	2	2	--	-0.09
Quarterly	Sep 26	--	--	--	--	--	--	--	--
Quarterly	Dec 26	--	--	--	--	--	--	--	--

Actuals - EBITDA

Fiscal Period	Period Ending	Reported	Mean Estimate	Surprise % Change
Annual	Dec 25	657.00	660.00	-0.45
Annual	Dec 24	580.00	563.00	3.02
Annual	Dec 23	523.10	575.04	-9.03
Quarterly	Jun 26	122.00	--	--
Quarterly	Mar 26	200.00	215.44	-7.17
Quarterly	Dec 25	186.00	--	--
Quarterly	Sep 25	133.00	73.96	79.83

Reference Information - GAAP Earnings Per Share

Last Actual (FY0):

2.38

FY0 End Date:

12/1/25

Ind. Annual Div:

--

Hist (5 Yr) Growth %:

--

Yield (%):

--

Analyst Forecasts - GAAP Earnings Per Share

Last Month Revisions
Fiscal Period	Period Ending	Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec 28	3.00	3.05	2.97	2.99	3	1	--	0.11
Annual	Dec 27	2.83	2.89	2.76	2.84	3	--	--	--
Annual	Dec 26	2.62	2.62	2.61	2.62	2	--	--	-0.60
Quarterly	Mar 27	1.12	1.16	1.08	1.12	2	--	--	3.70
Quarterly	Jun 27	0.26	0.30	0.21	0.26	2	--	--	21.43
Quarterly	Sep 26	0.35	0.36	0.33	0.35	3	1	--	0.48
Quarterly	Dec 26	0.88	0.92	0.84	0.89	3	--	1	-3.20

Actuals - GAAP Earnings Per Share

Fiscal Period	Period Ending	Reported	Mean Estimate	Surprise % Change
Annual	Dec 25	2.38	2.55	-6.48
Annual	Dec 24	2.29	2.32	-1.29
Annual	Dec 23	2.24	2.29	-2.18
Quarterly	Jun 26	0.43	0.26	66.99
Quarterly	Mar 26	1.11	1.07	3.42
Quarterly	Dec 25	0.87	1.11	-21.62
Quarterly	Sep 25	0.36	0.29	26.32

Reference Information - Net Asset Value

Last Actual (FY0):

2,709.00

FY0 End Date:

12/1/25

Ind. Annual Div:

--

Hist (5 Yr) Growth %:

--

Yield (%):

--

Analyst Forecasts - Net Asset Value

Last Month Revisions
Fiscal Period	Period Ending	Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec 28	3,236.27	3,236.27	3,236.27	3,236.27	1	--	--	--
Annual	Dec 27	2,992.27	2,992.27	2,992.27	2,992.27	1	--	--	--
Annual	Dec 26	2,848.76	2,848.76	2,848.76	2,848.76	1	--	--	--

Actuals - Net Asset Value

Fiscal Period	Period Ending	Reported	Mean Estimate	Surprise % Change
Annual	Dec 25	2,709.00	2,722.50	-0.50
Annual	Dec 24	2,591.00	2,595.67	-0.18
Annual	Dec 23	2,485.32	2,470.17	0.61

Reference Information - Net Debt

Last Actual (FY0):

3,211.00

FY0 End Date:

12/1/25

Ind. Annual Div:

--

Hist (5 Yr) Growth %:

--

Yield (%):

--

Analyst Forecasts - Net Debt

Last Month Revisions
Fiscal Period	Period Ending	Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec 28	3,544.15	3,637.30	3,451.00	3,544.15	2	--	1	-0.20
Annual	Dec 27	3,219.30	3,419.60	3,019.00	3,219.30	2	--	1	-0.22
Annual	Dec 26	2,989.75	3,265.50	2,714.00	2,989.75	2	--	1	-0.25

Actuals - Net Debt

Fiscal Period	Period Ending	Reported	Mean Estimate	Surprise % Change
Annual	Dec 25	3,211.00	3,454.60	-7.05
Annual	Dec 24	3,095.00	2,930.20	5.62
Annual	Dec 23	2,938.40	2,517.20	16.73

Reference Information - Net Income

Last Actual (FY0):

207.00

FY0 End Date:

12/1/25

Ind. Annual Div:

--

Hist (5 Yr) Growth %:

--

Yield (%):

--

Analyst Forecasts - Net Income

Last Month Revisions
Fiscal Period	Period Ending	Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec 28	255.97	259.00	254.00	254.90	3	--	--	1.18
Annual	Dec 27	236.13	242.00	230.40	236.00	3	--	--	1.19
Annual	Dec 26	220.77	233.00	210.30	219.00	3	2	--	3.49
Quarterly	Sep 26	25.30	25.30	25.30	25.30	1	--	--	--
Quarterly	Dec 26	71.20	71.20	71.20	71.20	1	--	--	--

Actuals - Net Income

Fiscal Period	Period Ending	Reported	Mean Estimate	Surprise % Change
Annual	Dec 25	207.00	206.81	0.09
Annual	Dec 24	180.00	182.83	-1.55
Annual	Dec 23	171.18	174.92	-2.14
Quarterly	Jun 26	35.00	22.90	52.84
Quarterly	Mar 26	91.00	89.42	1.77
Quarterly	Dec 25	72.00	91.11	-20.97
Quarterly	Sep 25	29.00	23.02	25.98

Reference Information - Operating Profit

Last Actual (FY0):

--

FY0 End Date:

Ind. Annual Div:

--

Hist (5 Yr) Growth %:

--

Yield (%):

--

Analyst Forecasts - Operating Profit

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

Actuals - Operating Profit

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

Last Actual (FY0):

7.28

FY0 End Date:

12/1/25

Ind. Annual Div:

--

Hist (5 Yr) Growth %:

--

Yield (%):

--

Analyst Forecasts - Return On Equity

Last Month Revisions
Fiscal Period	Period Ending	Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec 28	8.63	9.00	8.00	8.90	3	--	--	--
Annual	Dec 27	8.47	9.00	7.80	8.60	3	--	--	--
Annual	Dec 26	7.84	8.40	7.00	7.98	4	--	--	--

Actuals - Return On Equity

Fiscal Period	Period Ending	Reported	Mean Estimate	Surprise % Change
Annual	Dec 25	7.28	7.68	-0.40
Annual	Dec 24	7.09	7.55	-0.46
Annual	Dec 23	7.10	7.28	-0.18

Reference Information - Sales

Last Actual (FY0):

1,964.00

FY0 End Date:

12/1/25

Ind. Annual Div:

--

Hist (5 Yr) Growth %:

--

Yield (%):

--

Analyst Forecasts - Sales

Last Month Revisions
Fiscal Period	Period Ending	Mean	High	Low	Median	# of Estimates	# Up	# Down	Mean % Change
							Last Month Revisions
Annual	Dec 28	2,121.15	2,307.00	1,939.00	2,117.44	3	2	--	-0.73
Annual	Dec 27	2,010.28	2,180.00	1,825.14	2,025.69	3	2	1	-1.40
Annual	Dec 26	1,961.22	2,080.00	1,863.84	1,939.82	3	2	1	-0.47
Quarterly	Sep 26	410.65	410.65	410.65	410.65	1	--	1	-0.55
Quarterly	Dec 26	546.11	546.11	546.11	546.11	1	--	1	-0.37

Actuals - Sales

Fiscal Period	Period Ending	Reported	Mean Estimate	Surprise % Change
Annual	Dec 25	1,964.00	1,946.93	0.88
Annual	Dec 24	1,938.00	1,861.74	4.10
Annual	Dec 23	1,751.55	1,779.69	-1.58
Quarterly	Jun 26	413.00	419.22	-1.48
Quarterly	Mar 26	570.00	643.53	-11.43
Quarterly	Dec 25	533.00	515.90	3.31
Quarterly	Sep 25	403.00	417.80	-3.54

Earnings Estimates

Stock Information

Analyst Ratings

Mean Recommendation:

Reference Information - Earnings Per Share

Analyst Forecasts - Earnings Per Share

Actuals - Earnings Per Share

Reference Information - Book Value Per Share

Analyst Forecasts - Book Value Per Share

Actuals - Book Value Per Share

Reference Information - Cash Flow Per Share

Analyst Forecasts - Cash Flow Per Share

Actuals - Cash Flow Per Share

Reference Information - Dividend Per Share

Analyst Forecasts - Dividend Per Share

Actuals - Dividend Per Share

Reference Information - EBIT

Analyst Forecasts - EBIT

Actuals - EBIT

Reference Information - EBITDA

Analyst Forecasts - EBITDA

Actuals - EBITDA

Reference Information - GAAP Earnings Per Share

Analyst Forecasts - GAAP Earnings Per Share

Actuals - GAAP Earnings Per Share

Reference Information - Net Asset Value

Analyst Forecasts - Net Asset Value

Actuals - Net Asset Value

Reference Information - Net Debt

Analyst Forecasts - Net Debt

Actuals - Net Debt

Reference Information - Net Income

Analyst Forecasts - Net Income

Actuals - Net Income

Reference Information - Operating Profit

Analyst Forecasts - Operating Profit

Actuals - Operating Profit

Reference Information - Return On Equity

Analyst Forecasts - Return On Equity

Actuals - Return On Equity

Reference Information - Sales

Analyst Forecasts - Sales

Actuals - Sales

P/E Ratios

EPS Growth Rates