| Period Ending: | 2031 01-31 |
2030 01-31 |
2029 01-31 |
2028 01-31 |
2027 01-31 |
2026 01-31 |
2025 01-31 |
2024 01-31 |
2023 01-30 |
2022 01-30 |
2021 01-30 |
2020 01-30 |
2019 01-30 |
2016 01-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 4 | 9 | 14 | 15 | 15 | 14 | 9 | 12 | 8 | 6 | 6 | 5 | 5 |
| Estimated Revenue | ||||||||||||||
| Low | 28,983 | 27,266 | 25,653 | 23,676 | 22,108 | 21,332 | 20,364 | 19,561 | 19,103 | 16,334 | 15,076 | 12,901 | 12,693 | 13,251 |
| Average | 29,877 | 28,107 | 25,750 | 24,183 | 22,708 | 21,432 | 20,503 | 20,164 | 19,203 | 16,704 | 15,417 | 13,192 | 12,980 | 13,551 |
| High | 30,630 | 28,816 | 25,847 | 24,870 | 23,028 | 21,592 | 21,111 | 20,672 | 19,302 | 16,956 | 15,649 | 13,391 | 13,176 | 13,755 |
| Estimated EBITDA | ||||||||||||||
| Low | 1,722 | 1,620 | 1,524 | 1,407 | 1,314 | 1,268 | 1,210 | 1,162 | 540.7 | 813.4 | 750.7 | 642.4 | 632.1 | 659.9 |
| Average | 1,775 | 1,670 | 1,530 | 1,437 | 1,349 | 1,273 | 1,218 | 1,198 | 675.9 | 831.8 | 767.7 | 656.9 | 646.4 | 674.8 |
| High | 1,820 | 1,712 | 1,536 | 1,478 | 1,368 | 1,283 | 1,254 | 1,228 | 811.1 | 844.3 | 779.3 | 666.9 | 656.1 | 685 |
| Estimated EBIT | ||||||||||||||
| Low | 1,223 | 1,150 | 1,082 | 999 | 932.8 | 900.1 | 859.3 | 825.4 | 448.3 | 629.6 | 581 | 497.2 | 489.2 | 510.7 |
| Average | 1,261 | 1,186 | 1,087 | 1,020 | 958.2 | 904.3 | 865.1 | 850.8 | 560.4 | 643.8 | 594.2 | 508.5 | 500.3 | 522.3 |
| High | 1,292 | 1,216 | 1,091 | 1,049 | 971.7 | 911.1 | 890.8 | 872.3 | 672.4 | 653.5 | 603.2 | 516.1 | 507.8 | 530.2 |
| Estimated Net Income | ||||||||||||||
| Low | 753.9 | 695.6 | 667.9 | 627.9 | 591.6 | 567.7 | 509.8 | 495.7 | 406.5 | 415.3 | 395.8 | 189.7 | 161.5 | 571 |
| Average | 784.5 | 723.7 | 711.9 | 633.9 | 592.3 | 578.4 | 522.5 | 518.7 | 508.1 | 427.6 | 407.5 | 195.3 | 166.3 | 587.9 |
| High | 810.2 | 747.4 | 755.9 | 675.7 | 618 | 583.5 | 535.1 | 532.6 | 609.7 | 436 | 415.5 | 199.2 | 169.5 | 599.4 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 4,167 | 3,920 | 3,688 | 3,404 | 3,178 | 3,067 | 2,927 | 2,812 | 1,732 | 2,361 | 2,179 | 1,864 | 1,834 | 1,915 |
| Average | 4,295 | 4,041 | 3,702 | 3,477 | 3,265 | 3,081 | 2,948 | 2,899 | 2,165 | 2,414 | 2,228 | 1,907 | 1,876 | 1,958 |
| High | 4,403 | 4,142 | 3,716 | 3,575 | 3,311 | 3,104 | 3,035 | 2,972 | 2,598 | 2,451 | 2,262 | 1,935 | 1,904 | 1,988 |
| Estimated EPS | ||||||||||||||
| Low | 5.71 | 5.27 | 5.06 | 4.75 | 4.48 | 4.3 | 3.86 | 3.75 | 3.7 | 3.11 | 2.96 | 1.42 | 1.21 | 4.27 |
| Average | 5.94 | 5.48 | 5.3 | 4.89 | 4.53 | 4.37 | 3.98 | 3.91 | 3.81 | 3.2 | 3.05 | 1.46 | 1.24 | 4.4 |
| High | 6.13 | 5.66 | 5.72 | 5.12 | 4.68 | 4.42 | 4.05 | 4.03 | 3.88 | 3.26 | 3.11 | 1.49 | 1.27 | 4.49 |
