| Period Ending: | 2030 08-31 |
2029 08-31 |
2028 08-31 |
2027 08-31 |
2026 08-31 |
2025 08-31 |
2024 08-31 |
2023 08-31 |
2022 08-30 |
2021 08-30 |
2020 08-30 |
2019 08-30 |
2018 08-30 |
2017 08-30 |
2016 08-30 |
2015 08-30 |
2004 08-30 |
1996 08-30 |
1995 08-30 |
1994 08-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 15 | 15 | 16 | 24 | 25 | 21 | 22 | 11 | 14 | 11 | 13 | 10 | 11 | 21 | 10 | 19 | 14 | 18 | 20 | 13 |
| Estimated Revenue | ||||||||||||||||||||
| Low | 376,280 | 358,135 | 346,346 | 311,926 | 296,188 | 274,025 | 254,191 | 240,273 | 217,326 | 189,835 | 161,268 | 149,088 | 135,060 | 120,520 | 113,298 | 113,853 | 37,526 | 14,622 | 14,881 | 14,282 |
| Average | 384,930 | 366,368 | 346,714 | 322,144 | 298,871 | 274,814 | 254,812 | 248,828 | 222,700 | 194,530 | 165,256 | 152,775 | 138,400 | 123,500 | 116,100 | 116,668 | 46,908 | 18,277 | 18,601 | 17,852 |
| High | 392,255 | 373,341 | 347,082 | 328,883 | 302,646 | 275,992 | 255,052 | 252,696 | 225,973 | 197,389 | 167,684 | 155,020 | 140,434 | 125,315 | 117,806 | 118,383 | 56,289 | 21,932 | 22,321 | 21,423 |
| Estimated EBITDA | ||||||||||||||||||||
| Low | 20,816 | 19,812 | 19,160 | 17,256 | 16,385 | 15,159 | 14,062 | 10,973 | 7,347 | 6,525 | 7,520 | 6,952 | 6,298 | 5,620 | 5,283 | 5,309 | 1,447 | 411.2 | 346.2 | 174.5 |
| Average | 21,294 | 20,267 | 19,180 | 17,821 | 16,533 | 15,203 | 14,096 | 11,364 | 9,183 | 8,156 | 7,706 | 7,124 | 6,454 | 5,759 | 5,414 | 5,441 | 1,809 | 514 | 432.7 | 262.4 |
| High | 21,699 | 20,653 | 19,200 | 18,194 | 16,742 | 15,268 | 14,109 | 11,540 | 11,020 | 9,787 | 7,820 | 7,229 | 6,549 | 5,844 | 5,494 | 5,521 | 2,170 | 616.8 | 519.2 | 350.3 |
| Estimated EBIT | ||||||||||||||||||||
| Low | 17,524 | 16,679 | 16,130 | 14,527 | 13,794 | 12,762 | 11,838 | 8,876 | 5,845 | 5,125 | 5,957 | 5,507 | 4,989 | 4,452 | 4,185 | 4,206 | 1,087 | 387.6 | 26.84 | 345.1 |
| Average | 17,927 | 17,062 | 16,147 | 15,003 | 13,919 | 12,798 | 11,867 | 9,192 | 7,306 | 6,407 | 6,105 | 5,644 | 5,113 | 4,562 | 4,289 | 4,310 | 1,359 | 484.6 | 123.3 | 431.4 |
| High | 18,268 | 17,387 | 16,164 | 15,316 | 14,095 | 12,853 | 11,878 | 9,335 | 8,768 | 7,688 | 6,194 | 5,727 | 5,188 | 4,629 | 4,352 | 4,373 | 1,631 | 581.5 | 219.8 | 517.7 |
| Estimated Net Income | ||||||||||||||||||||
| Low | 12,052 | 11,604 | 10,546 | 9,707 | 8,926 | 7,946 | 7,119 | 6,504 | 4,329 | 3,789 | 3,724 | 3,526 | 3,009 | 2,486 | 2,279 | 2,252 | 695.3 | 171.4 | 100.5 | -101.5 |
| Average | 12,414 | 11,953 | 11,020 | 9,990 | 9,094 | 8,035 | 7,201 | 6,794 | 5,411 | 4,736 | 3,844 | 3,641 | 3,107 | 2,567 | 2,353 | 2,325 | 869.2 | 214.3 | 134.9 | -34.29 |
| High | 12,722 | 12,249 | 12,052 | 10,456 | 9,186 | 8,124 | 7,283 | 6,946 | 6,494 | 5,684 | 3,918 | 3,710 | 3,166 | 2,616 | 2,398 | 2,369 | 1,043 | 257.2 | 169.3 | 32.97 |
| Estimated SGA Expenses | ||||||||||||||||||||
| Low | 33,928 | 32,292 | 31,229 | 28,125 | 26,706 | 24,708 | 22,920 | 21,665 | 15,001 | 14,027 | 14,541 | 13,443 | 12,178 | 10,867 | 10,216 | 10,266 | 3,598 | 1,289 | 1,281 | 1,218 |
| Average | 34,708 | 33,034 | 31,262 | 29,047 | 26,948 | 24,779 | 22,975 | 22,436 | 18,751 | 17,534 | 14,901 | 13,775 | 12,479 | 11,136 | 10,468 | 10,520 | 4,498 | 1,611 | 1,601 | 1,523 |
| High | 35,368 | 33,663 | 31,295 | 29,654 | 27,289 | 24,885 | 22,997 | 22,785 | 22,501 | 21,040 | 15,120 | 13,978 | 12,662 | 11,299 | 10,622 | 10,674 | 5,398 | 1,933 | 1,921 | 1,827 |
| Estimated EPS | ||||||||||||||||||||
| Low | 27.09 | 26.09 | 23.71 | 21.82 | 20.07 | 17.86 | 16 | 14.62 | 12.74 | 10.49 | 8.37 | 7.93 | 6.77 | 5.59 | 5.12 | 5.06 | 1.39 | 0.46 | 0.44 | 0.42 |
| Average | 27.91 | 26.87 | 24.86 | 22.52 | 20.44 | 18.08 | 16.22 | 15.31 | 13.15 | 10.83 | 8.64 | 8.18 | 6.98 | 5.77 | 5.29 | 5.23 | 1.74 | 0.58 | 0.56 | 0.53 |
| High | 28.6 | 27.54 | 27.09 | 23.51 | 20.65 | 18.27 | 16.37 | 15.62 | 13.4 | 11.04 | 8.81 | 8.34 | 7.12 | 5.88 | 5.39 | 5.33 | 2.09 | 0.7 | 0.68 | 0.64 |
