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 (%):

4.87

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	2.95	3.03	2.77	2.97	5	1	3	-2.72
Annual	Dec 27	2.80	2.88	2.63	2.84	5	--	2	-3.57
Annual	Dec 26	2.57	2.62	2.49	2.61	5	--	4	-7.14
Quarterly	Mar 26	1.07	1.16	0.98	1.06	3	--	2	1.65
Quarterly	Jun 26	0.24	0.29	0.19	0.24	3	--	2	0.69
Quarterly	Sep 26	0.33	0.40	0.26	0.33	3	--	2	2.50
Quarterly	Dec 26	0.94	1.06	0.84	0.92	3	--	2	-14.67
Long Term Growth		7.50	7.90	7.10	7.50	2	--	--	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	Dec 25	0.88	1.02	-13.73
Quarterly	Sep 25	0.36	0.29	26.23
Quarterly	Jun 25	0.17	0.30	-43.99
Quarterly	Mar 25	0.98	1.03	-4.50

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 27	35.02	35.02	35.02	35.02	1	--	--	--
Annual	Dec 26	33.93	33.93	33.93	33.93	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 27	6.71	6.71	6.71	6.71	1	--	--	--
Annual	Dec 26	6.30	6.45	6.15	6.30	2	--	--	--
Quarterly	Mar 26	--	--	--	--	1	--	--	0.00
Quarterly	Jun 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
Quarterly	Jun 25	--	--	--
Quarterly	Mar 25	2.29	--	2,290.00

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	2.09	2.15	1.99	2.11	4	--	2	-6.67
Annual	Dec 27	2.05	2.14	1.98	2.06	5	--	2	-4.63
Annual	Dec 26	2.00	2.04	1.97	2.00	6	--	2	-2.63
Quarterly	Mar 26	0.50	0.50	0.49	0.50	2	--	--	--
Quarterly	Jun 26	0.50	0.50	0.49	0.50	2	--	--	--
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	Dec 25	0.49	0.50	-2.00
Quarterly	Sep 25	0.49	0.50	-2.00
Quarterly	Jun 25	0.49	0.50	-2.00
Quarterly	Mar 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	472.33	496.00	445.50	486.16	5	2	1	5.21
Annual	Dec 27	438.28	463.00	409.60	450.00	5	2	1	4.14
Annual	Dec 26	400.98	425.00	377.04	408.00	5	--	3	1.63
Quarterly	Mar 26	137.30	137.30	137.30	137.30	1	--	--	--
Quarterly	Jun 26	62.20	62.20	62.20	62.20	1	--	--	--
Quarterly	Sep 26	65.10	65.10	65.10	65.10	1	--	--	--
Quarterly	Dec 26	116.10	116.10	116.10	116.10	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	Dec 25	113.00	143.57	-21.29
Quarterly	Sep 25	60.00	64.48	-6.95
Quarterly	Jun 25	57.00	59.96	-4.93
Quarterly	Mar 25	125.00	114.58	9.09

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	786.00	810.00	747.00	801.00	3	1	--	7.82
Annual	Dec 27	735.00	760.00	692.00	753.00	3	1	--	7.14
Annual	Dec 26	682.33	713.00	638.00	696.00	3	--	1	6.28
Quarterly	Mar 26	--	--	--	--	--	--	--	--
Quarterly	Jun 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	Dec 25	186.00	--	--
Quarterly	Sep 25	133.00	73.96	79.83
Quarterly	Jun 25	129.00	59.21	117.87
Quarterly	Mar 25	196.00	119.46	64.07

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	2.99	3.03	2.97	2.97	3	1	2	-1.32
Annual	Dec 27	2.84	2.88	2.77	2.87	3	--	1	-1.39
Annual	Dec 26	2.57	2.62	2.49	2.61	3	--	3	-5.91
Quarterly	Mar 26	1.07	1.16	0.98	1.07	2	--	1	1.90
Quarterly	Jun 26	0.24	0.29	0.19	0.24	2	--	1	--
Quarterly	Sep 26	0.30	0.33	0.26	0.30	2	--	1	-7.81
Quarterly	Dec 26	0.95	1.06	0.84	0.95	2	--	1	-13.64

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	Dec 25	0.87	1.11	-21.62
Quarterly	Sep 25	0.36	0.29	26.32
Quarterly	Jun 25	0.17	0.31	-44.57
Quarterly	Mar 25	0.98	1.01	-2.73

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	3,189.94	3,236.27	3,143.60	3,189.94	2	1	--	1.47
Annual	Dec 27	2,995.18	2,998.10	2,992.27	2,995.18	2	--	1	-0.10
Annual	Dec 26	2,853.53	2,858.30	2,848.76	2,853.53	2	--	1	-0.17

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	3,556.90	3,652.80	3,461.00	3,556.90	2	--	1	-8.87
Annual	Dec 27	3,232.40	3,433.80	3,031.00	3,232.40	2	--	1	-13.78
Annual	Dec 26	3,004.15	3,280.30	2,728.00	3,004.15	2	--	1	-16.52

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	255.23	263.76	244.00	254.40	5	2	1	1.58
Annual	Dec 27	235.90	245.58	225.00	234.00	5	2	1	0.32
Annual	Dec 26	211.76	219.00	199.00	213.30	5	--	3	-3.73
Quarterly	Mar 26	93.90	93.90	93.90	93.90	1	--	--	--
Quarterly	Jun 26	23.70	23.70	23.70	23.70	1	--	--	--
Quarterly	Sep 26	26.70	26.70	26.70	26.70	1	--	--	--
Quarterly	Dec 26	69.10	69.10	69.10	69.10	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	Dec 25	72.00	91.11	-20.97
Quarterly	Sep 25	29.00	23.02	25.98
Quarterly	Jun 25	14.00	25.08	-44.18
Quarterly	Mar 25	79.00	80.15	-1.43

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	Dec 26	--	--	--	--	--	--	--	--
Quarterly	Sep 26	--	--	--	--	--	--	--	--
Quarterly	Jun 26	--	--	--	--	--	--	--	--
Quarterly	Mar 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	8.95	9.00	8.90	8.95	2	--	--	--
Annual	Dec 27	8.85	9.00	8.70	8.85	2	--	--	--
Annual	Dec 26	8.20	8.40	8.00	8.20	2	--	--	--

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	2,170.69	2,308.00	1,936.00	2,198.33	5	3	--	5.48
Annual	Dec 27	2,078.09	2,181.00	1,822.00	2,128.59	5	2	1	5.59
Annual	Dec 26	1,992.58	2,085.00	1,717.00	2,062.00	5	--	3	5.77
Quarterly	Mar 26	644.46	644.46	644.46	644.46	1	--	--	--
Quarterly	Jun 26	425.50	425.50	425.50	425.50	1	--	--	--
Quarterly	Sep 26	415.25	415.25	415.25	415.25	1	--	--	--
Quarterly	Dec 26	550.47	550.47	550.47	550.47	1	--	--	--

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	Dec 25	533.00	515.90	3.31
Quarterly	Sep 25	403.00	417.80	-3.54
Quarterly	Jun 25	411.00	411.40	-0.10
Quarterly	Mar 25	617.00	631.86	-2.35

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