| Period Ending: | 2031 01-03 |
2030 01-03 |
2029 01-03 |
2028 01-03 |
2027 01-03 |
2026 01-03 |
2025 01-03 |
2024 01-03 |
2022 12-27 |
2021 12-27 |
2020 12-27 |
2019 12-27 |
2018 12-27 |
2017 12-27 |
2016 12-27 |
2015 12-27 |
2014 12-27 |
2013 12-27 |
2012 12-27 |
2011 12-27 |
2010 12-27 |
2009 12-27 |
2008 12-27 |
2007 12-27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 2 | 6 | 7 | 6 | 7 | 3 | 3 | 4 | 4 | 3 | 9 | 14 | 8 | 12 | 18 | 7 | 14 | 18 | 16 | 20 | 16 | 13 |
| Estimated Revenue | ||||||||||||||||||||||||
| Low | 8,790 | 6,715 | 6,674 | 6,402 | 6,245 | 5,948 | 5,739 | 5,877 | 6,187 | 4,537 | 3,388 | 3,307 | 3,370 | 3,531 | 3,282 | 3,359 | 4,624 | 4,347 | 1,546 | 1,496 | 773.1 | 516.6 | 556.3 | 453.2 |
| Average | 9,146 | 6,987 | 6,944 | 6,583 | 6,417 | 5,958 | 5,749 | 6,115 | 6,480 | 4,635 | 3,460 | 3,378 | 3,442 | 3,607 | 3,352 | 3,431 | 5,780 | 5,434 | 1,933 | 1,870 | 966.4 | 645.7 | 695.4 | 566.4 |
| High | 9,454 | 7,222 | 7,178 | 6,753 | 6,578 | 5,968 | 5,942 | 6,320 | 6,772 | 4,753 | 3,549 | 3,464 | 3,530 | 3,699 | 3,438 | 3,519 | 6,936 | 6,521 | 2,319 | 2,244 | 1,160 | 774.9 | 834.5 | 679.7 |
| Estimated EBITDA | ||||||||||||||||||||||||
| Low | 1,783 | 1,362 | 1,353 | 1,298 | 1,266 | 1,206 | 1,164 | 1,192 | 902.7 | 740 | 403.6 | 1,723 | 575.2 | 510.2 | 400.8 | 598.1 | 430.7 | 310.9 | 281 | 299.9 | 105 | 77.48 | 42.86 | 67.99 |
| Average | 1,855 | 1,417 | 1,408 | 1,335 | 1,301 | 1,208 | 1,166 | 1,240 | 1,128 | 925 | 504.5 | 2,153 | 719 | 637.8 | 501 | 747.7 | 538.3 | 388.6 | 351.2 | 374.9 | 131.3 | 96.85 | 73.13 | 84.98 |
| High | 1,917 | 1,465 | 1,456 | 1,370 | 1,334 | 1,210 | 1,205 | 1,282 | 1,354 | 1,110 | 605.4 | 2,584 | 862.8 | 765.4 | 601.1 | 897.2 | 646 | 466.4 | 421.4 | 449.9 | 157.5 | 116.2 | 103.4 | 102 |
| Estimated EBIT | ||||||||||||||||||||||||
| Low | 1,128 | 861.9 | 856.7 | 821.8 | 801.6 | 763.5 | 736.7 | 754.4 | 672.7 | 546.7 | 243.2 | 1,069 | 128.2 | 143.8 | 121.8 | 209.9 | 149.1 | 163.1 | 205.4 | 241.6 | 77.44 | 55.99 | 5.38 | 54.59 |
| Average | 1,174 | 896.8 | 891.3 | 845 | 823.6 | 764.8 | 737.9 | 784.9 | 840.9 | 683.3 | 304 | 1,336 | 160.3 | 179.8 | 152.2 | 262.4 | 186.7 | 203.8 | 256.7 | 302 | 96.8 | 69.99 | 36.77 | 68.23 |
| High | 1,213 | 927 | 921.3 | 866.9 | 844.4 | 766.1 | 762.8 | 811.3 | 1,009 | 820 | 364.8 | 1,603 | 192.4 | 215.8 | 182.7 | 314.9 | 224.4 | 244.6 | 308.1 | 362.4 | 116.2 | 83.99 | 68.16 | 81.88 |
| Estimated Net Income | ||||||||||||||||||||||||
| Low | 1,239 | 891.5 | 583 | 491.3 | 341.7 | 50.31 | 205.4 | 351.7 | 628.7 | 401.3 | 166.1 | 857.8 | -38.7 | 132.8 | 67.03 | 22.91 | 11.02 | 110.2 | 115.9 | 130 | 41.16 | 32.6 | -4.26 | 30.8 |
| Average | 1,305 | 939 | 953 | 595 | 487.1 | 62.8 | 234.1 | 369.6 | 785.8 | 501.6 | 207.6 | 1,072 | 8.19 | 166 | 83.79 | 45.01 | 48.57 | 137.8 | 144.8 | 162.5 | 51.44 | 40.75 | 16.2 | 38.5 |
| High | 1,362 | 980.1 | 968.9 | 693.1 | 542.7 | 85.83 | 262.7 | 386.6 | 943 | 602 | 249.1 | 1,287 | 55.09 | 199.2 | 100.6 | 67.12 | 86.11 | 165.3 | 173.8 | 195 | 61.73 | 48.9 | 36.66 | 46.2 |
| Estimated SGA Expenses | ||||||||||||||||||||||||
| Low | 714.3 | 545.7 | 542.3 | 520.3 | 507.5 | 483.4 | 466.4 | 477.6 | 294.7 | 244.6 | 560.3 | 2,232 | 866.1 | 675.1 | 509.1 | 847 | 590.6 | 312.5 | 211.9 | 172.1 | 104.9 | 71.39 | 137.5 | 55.03 |
| Average | 743.2 | 567.8 | 564.3 | 534.9 | 521.4 | 484.2 | 467.2 | 496.9 | 368.4 | 305.7 | 700.4 | 2,790 | 1,083 | 843.9 | 636.4 | 1,059 | 738.2 | 390.7 | 264.8 | 215.1 | 131.1 | 89.23 | 171.9 | 68.78 |
| High | 768.2 | 586.9 | 583.3 | 548.8 | 534.6 | 485 | 482.9 | 513.6 | 442 | 366.9 | 840.5 | 3,348 | 1,299 | 1,013 | 763.6 | 1,270 | 885.9 | 468.8 | 317.8 | 258.1 | 157.3 | 107.1 | 206.3 | 82.54 |
| Estimated EPS | ||||||||||||||||||||||||
| Low | 7.74 | 5.57 | 3.64 | 3.07 | 2.13 | 0.314 | 1.28 | 2.2 | 4.81 | 3.87 | 1.82 | 0.619 | 0.634 | 0.206 | 0.538 | 0.015 | 0.91 | 1.19 | 1.1 | 1.19 | 0.64 | 0.43 | 0.82 | 0.35 |
| Average | 8.15 | 5.86 | 4.77 | 3.77 | 2.9 | 0.453 | 1.45 | 2.31 | 4.94 | 3.98 | 1.87 | 0.637 | 0.651 | 0.212 | 0.553 | 0.015 | 1.12 | 1.48 | 1.37 | 1.49 | 0.81 | 0.54 | 1.02 | 0.43 |
| High | 8.51 | 6.12 | 6.05 | 4.33 | 3.39 | 0.536 | 1.64 | 2.41 | 5.11 | 4.11 | 1.93 | 0.658 | 0.673 | 0.219 | 0.571 | 0.015 | 1.34 | 1.77 | 1.64 | 1.78 | 0.98 | 0.65 | 1.22 | 0.51 |
