| Period Ending: | 2029 09-28 |
2028 09-28 |
2027 09-28 |
2026 09-28 |
2025 09-28 |
2024 09-28 |
2023 09-28 |
2022 09-28 |
2021 09-28 |
2020 09-28 |
2019 09-28 |
2018 09-28 |
2017 09-28 |
2016 09-28 |
2015 09-28 |
2014 09-28 |
2013 09-28 |
2012 09-28 |
2011 09-28 |
2010 09-28 |
2009 09-28 |
2008 09-28 |
2007 09-28 |
2005 09-28 |
2004 09-28 |
1998 09-28 |
1996 09-28 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 13 | 8 | 18 | 29 | 29 | 25 | 22 | 10 | 11 | 21 | 10 | 6 | 10 | 6 | 6 | 13 | 10 | 16 | 10 | 12 | 19 | 15 | 10 | 7 | 19 | 8 | 16 |
| Estimated Revenue | |||||||||||||||||||||||||||
| Low | 462,145 | 467,921 | 467,674 | 420,640 | 401,464 | 389,951 | 381,843 | 374,988 | 349,825 | 260,928 | 247,326 | 252,542 | 217,160 | 205,951 | 222,671 | 142,689 | 136,071 | 128,157 | 84,669 | 51,134 | 33,020 | 26,765 | 18,694 | 13,627 | 7,980 | 5,646 | 9,380 |
| Average | 483,092 | 489,545 | 469,235 | 441,629 | 408,753 | 390,481 | 383,094 | 392,777 | 366,420 | 273,305 | 259,059 | 264,522 | 227,462 | 215,721 | 233,234 | 178,361 | 170,089 | 160,196 | 105,836 | 63,917 | 41,275 | 33,457 | 23,367 | 17,033 | 9,975 | 7,058 | 11,725 |
| High | 504,039 | 509,501 | 470,796 | 456,483 | 412,809 | 392,210 | 384,045 | 408,311 | 380,911 | 284,114 | 269,304 | 274,983 | 236,458 | 224,252 | 242,459 | 214,033 | 204,107 | 192,235 | 127,003 | 76,701 | 49,530 | 40,148 | 28,041 | 20,440 | 11,970 | 8,469 | 14,070 |
| Estimated EBITDA | |||||||||||||||||||||||||||
| Low | 149,190 | 151,054 | 150,975 | 135,791 | 129,601 | 125,884 | 110,816 | 100,742 | 85,099 | 58,883 | 61,938 | 65,538 | 60,576 | 57,836 | 65,528 | 48,311 | 45,115 | 48,166 | 27,830 | 14,640 | 7,880 | 4,899 | 4,015 | 1,741 | 642 | 395 | -794 |
| Average | 155,952 | 158,035 | 151,479 | 142,567 | 131,954 | 126,055 | 138,520 | 125,928 | 106,374 | 73,604 | 77,423 | 81,923 | 75,720 | 72,295 | 81,910 | 60,389 | 56,393 | 60,207 | 34,787 | 18,301 | 9,850 | 6,124 | 5,019 | 2,176 | 803 | 494 | -587 |
| High | 162,714 | 164,477 | 151,982 | 147,362 | 133,263 | 126,613 | 166,224 | 151,113 | 127,649 | 88,325 | 92,908 | 98,307 | 90,864 | 86,754 | 98,292 | 72,467 | 67,672 | 72,249 | 41,744 | 21,961 | 11,820 | 7,348 | 6,023 | 2,612 | 964 | 592 | -380 |
| Estimated EBIT | |||||||||||||||||||||||||||
| Low | 134,530 | 136,212 | 136,140 | 122,448 | 116,866 | 113,515 | 99,597 | 90,543 | 76,221 | 49,415 | 49,174 | 52,618 | 49,126 | 46,765 | 54,727 | 41,423 | 38,493 | 44,153 | 26,224 | 13,725 | 7,234 | 4,162 | 3,368 | 1,444 | 466 | 238 | -1,147 |
| Average | 140,628 | 142,507 | 136,594 | 128,558 | 118,988 | 113,669 | 124,496 | 113,178 | 95,277 | 61,769 | 61,468 | 65,772 | 61,407 | 58,456 | 68,409 | 51,779 | 48,116 | 55,191 | 32,780 | 17,156 | 9,042 | 5,202 | 4,210 | 1,805 | 582 | 297 | -931 |
| High | 146,726 | 148,316 | 137,049 | 132,882 | 120,169 | 114,172 | 149,396 | 135,814 | 114,332 | 74,122 | 73,761 | 78,926 | 73,689 | 70,147 | 82,091 | 62,135 | 57,739 | 66,229 | 39,336 | 20,587 | 10,851 | 6,243 | 5,053 | 2,166 | 699 | 356 | -716 |
| Estimated Net Income | |||||||||||||||||||||||||||
| Low | 178,927 | 149,192 | 118,418 | 118,799 | 109,132 | 94,591 | 80,730 | 76,227 | 65,426 | 42,548 | 42,761 | 45,982 | 38,585 | 35,701 | 41,336 | 31,077 | 28,943 | 33,450 | 19,972 | 10,632 | 5,258 | 3,226 | 2,626 | 1,171 | 365 | 285 | -674 |
| Average | 189,828 | 158,282 | 129,988 | 119,918 | 109,755 | 96,150 | 100,913 | 95,283 | 81,782 | 53,185 | 53,451 | 57,478 | 48,231 | 44,626 | 51,670 | 38,847 | 36,179 | 41,813 | 24,965 | 13,290 | 6,573 | 4,032 | 3,283 | 1,463 | 456 | 356 | -544 |
| High | 199,887 | 166,670 | 147,960 | 132,847 | 115,169 | 105,866 | 121,096 | 114,340 | 98,139 | 63,821 | 64,141 | 68,973 | 57,877 | 53,552 | 62,003 | 46,616 | 43,415 | 50,176 | 29,958 | 15,948 | 7,887 | 4,839 | 3,939 | 1,756 | 547 | 427 | -413 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||
| Low | 30,320 | 30,699 | 30,683 | 27,597 | 26,339 | 25,584 | 20,385 | 18,532 | 14,849 | 13,621 | 13,953 | 13,308 | 11,774 | 11,326 | 11,207 | 8,896 | 8,631 | 8,294 | 5,188 | 3,912 | 2,968 | 2,603 | 2,030 | 1,447 | 1,189 | 679 | 1,390 |
| Average | 31,695 | 32,118 | 30,785 | 28,974 | 26,817 | 25,619 | 25,481 | 23,165 | 18,561 | 17,027 | 17,441 | 16,636 | 14,717 | 14,158 | 14,009 | 11,120 | 10,789 | 10,368 | 6,485 | 4,890 | 3,711 | 3,254 | 2,538 | 1,808 | 1,486 | 849 | 1,738 |
| High | 33,069 | 33,427 | 30,888 | 29,949 | 27,083 | 25,732 | 30,577 | 27,797 | 22,274 | 20,432 | 20,930 | 19,963 | 17,660 | 16,990 | 16,810 | 13,344 | 12,947 | 12,442 | 7,782 | 5,868 | 4,453 | 3,905 | 3,045 | 2,170 | 1,783 | 1,019 | 2,086 |
| Estimated EPS | |||||||||||||||||||||||||||
| Low | 11.61 | 9.683 | 7.685 | 7.710 | 7.083 | 6.139 | 5.918 | 5.739 | 5.278 | 3.055 | 2.748 | 2.764 | 2.116 | 1.946 | 2.148 | 1.160 | 1.100 | 1.270 | 0.640 | 0.340 | 0.150 | 0.120 | 0.080 | 0.040 | 0.005 | 0.005 | -0.040 |
| Average | 12.32 | 10.27 | 8.919 | 8.176 | 7.314 | 6.708 | 6.058 | 6.098 | 5.608 | 3.246 | 2.919 | 2.937 | 2.248 | 2.068 | 2.282 | 1.445 | 1.375 | 1.590 | 0.800 | 0.430 | 0.185 | 0.145 | 0.105 | 0.055 | 0.005 | 0.005 | -0.030 |
| High | 12.97 | 10.82 | 9.603 | 8.622 | 7.475 | 6.871 | 6.098 | 6.412 | 5.896 | 3.413 | 3.069 | 3.088 | 2.364 | 2.174 | 2.400 | 1.730 | 1.650 | 1.910 | 0.960 | 0.520 | 0.220 | 0.170 | 0.130 | 0.070 | 0.005 | 0.005 | -0.020 |
