| Period Ending: | 2030 10-03 |
2029 10-03 |
2028 10-03 |
2027 10-03 |
2026 10-03 |
2025 10-03 |
2024 10-03 |
2023 10-03 |
2022 10-02 |
2021 10-02 |
2020 10-02 |
2019 10-02 |
2018 10-02 |
2017 10-02 |
2016 10-02 |
2015 10-02 |
2014 10-02 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 4 | 8 | 9 | 12 | 12 | 10 | 10 | 5 | 6 | 7 | 11 | 6 | 7 | 13 | 8 | 7 | 14 |
| Estimated Revenue | |||||||||||||||||
| Low | 25,286 | 23,892 | 21,966 | 20,722 | 19,571 | 18,577 | 17,379 | 19,450 | 15,887 | 11,787 | 12,681 | 16,069 | 15,668 | 14,532 | 14,405 | 14,279 | 13,274 |
| Average | 25,522 | 24,115 | 22,029 | 20,873 | 19,701 | 18,627 | 17,439 | 19,632 | 16,030 | 11,893 | 12,795 | 16,214 | 15,808 | 14,662 | 14,535 | 14,407 | 16,593 |
| High | 25,796 | 24,374 | 22,093 | 21,115 | 19,781 | 18,707 | 17,499 | 19,842 | 16,206 | 12,023 | 12,935 | 16,392 | 15,982 | 14,823 | 14,694 | 14,565 | 19,911 |
| Estimated EBITDA | |||||||||||||||||
| Low | 1,794 | 1,695 | 1,559 | 1,470 | 1,389 | 1,318 | 1,233 | 1,380 | 846.3 | 717.5 | -230.9 | 909.4 | 1,081 | 1,248 | 615.8 | 685.4 | 700.4 |
| Average | 1,811 | 1,711 | 1,563 | 1,481 | 1,398 | 1,322 | 1,238 | 1,393 | 1,058 | 896.9 | -123.2 | 1,137 | 1,352 | 1,560 | 769.7 | 856.7 | 875.5 |
| High | 1,831 | 1,730 | 1,568 | 1,498 | 1,404 | 1,328 | 1,242 | 1,408 | 1,269 | 1,076 | -15.5 | 1,364 | 1,622 | 1,872 | 923.7 | 1,028 | 1,051 |
| Estimated EBIT | |||||||||||||||||
| Low | 1,031 | 974.5 | 896 | 845.3 | 798.3 | 757.8 | 708.9 | 793.4 | 418.4 | 282.7 | -633.9 | 619.1 | 769.8 | 616.1 | 601.6 | 485.7 | 448 |
| Average | 1,041 | 983.6 | 898.6 | 851.4 | 803.6 | 759.8 | 711.4 | 800.8 | 523 | 353.3 | -528.2 | 773.8 | 962.3 | 770.2 | 752 | 607.1 | 560.1 |
| High | 1,052 | 994.2 | 901.2 | 861.3 | 806.9 | 763.1 | 713.8 | 809.4 | 627.6 | 424 | -422.6 | 928.6 | 1,155 | 924.2 | 902.3 | 728.5 | 672.1 |
| Estimated Net Income | |||||||||||||||||
| Low | 932.4 | 961.8 | 730.9 | 665.8 | 587.8 | 499.9 | 404.8 | 709.7 | 88.01 | -66.46 | -835.1 | 273.5 | 414.3 | 420.8 | 248.5 | 184.8 | 141.5 |
| Average | 943.7 | 973.5 | 805.3 | 694.7 | 593.1 | 507.9 | 416.8 | 719 | 110 | -32.88 | -695.9 | 341.8 | 517.9 | 526 | 310.6 | 231 | 176.9 |
| High | 956.9 | 987.1 | 879.6 | 723.5 | 598.5 | 515.9 | 428.7 | 728.3 | 132 | 0.701 | -556.7 | 410.2 | 621.5 | 631.2 | 372.7 | 277.1 | 212.2 |
| Estimated SGA Expenses | |||||||||||||||||
| Low | 485 | 458.3 | 421.3 | 397.5 | 375.4 | 356.3 | 333.3 | 373.1 | 319.8 | 309.4 | 414.9 | 475.2 | 304.8 | 256 | 213.2 | 230.6 | 259.9 |
| Average | 489.5 | 462.5 | 422.5 | 400.4 | 377.9 | 357.3 | 334.5 | 376.5 | 399.8 | 386.8 | 518.7 | 594 | 380.9 | 320 | 266.5 | 288.2 | 324.9 |
| High | 494.8 | 467.5 | 423.7 | 405 | 379.4 | 358.8 | 335.7 | 380.6 | 479.7 | 464.1 | 622.4 | 712.7 | 457.1 | 384 | 319.8 | 345.9 | 389.9 |
| Estimated EPS | |||||||||||||||||
| Low | 3.49 | 3.6 | 2.73 | 2.49 | 2.2 | 1.87 | 1.51 | 2.65 | 1.16 | -0.322 | -0.171 | 2.22 | 2.23 | 1.94 | 1.66 | 1.53 | 1.03 |
| Average | 3.53 | 3.64 | 2.94 | 2.59 | 2.22 | 1.89 | 1.54 | 2.69 | 1.18 | -0.318 | -0.168 | 2.24 | 2.26 | 1.96 | 1.68 | 1.55 | 1.29 |
| High | 3.58 | 3.69 | 3.29 | 2.71 | 2.24 | 1.93 | 1.6 | 2.72 | 1.19 | -0.314 | -0.166 | 2.27 | 2.29 | 1.99 | 1.71 | 1.57 | 1.55 |
