| Period Ending: | 2030 09-27 |
2029 09-27 |
2028 09-27 |
2027 09-27 |
2026 09-27 |
2025 09-27 |
2024 09-27 |
2023 09-27 |
2022 09-26 |
2021 09-26 |
2020 09-26 |
2019 09-26 |
2018 09-26 |
2017 09-26 |
2016 09-26 |
2015 09-26 |
2014 09-26 |
2013 09-26 |
2012 09-26 |
2011 09-26 |
2010 09-26 |
2009 09-26 |
2008 09-26 |
2007 09-26 |
2006 09-26 |
2005 09-26 |
2004 09-26 |
2003 09-26 |
2002 09-26 |
2001 09-26 |
2000 09-26 |
1999 09-26 |
1998 09-26 |
1997 09-26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 7 | 7 | 15 | 21 | 22 | 17 | 18 | 9 | 7 | 8 | 14 | 9 | 4 | 3 | 2 | 6 | 7 | 20 | 12 | 7 | 18 | 12 | 13 | 10 | 14 | 11 | 17 | 12 | 8 | 10 | 13 | 10 | 16 | 15 |
| Estimated Revenue | ||||||||||||||||||||||||||||||||||
| Low | 111,170 | 109,898 | 109,911 | 102,409 | 98,299 | 94,514 | 91,054 | 85,554 | 81,034 | 64,943 | 62,170 | 66,706 | 56,537 | 53,438 | 53,796 | 50,391 | 35,520 | 34,998 | 32,731 | 31,334 | 27,865 | 25,463 | 30,945 | 26,012 | 23,063 | 22,157 | 20,910 | 20,372 | 18,871 | 19,061 | 17,978 | 17,663 | 19,328 | 17,256 |
| Average | 115,911 | 114,585 | 109,963 | 105,526 | 101,174 | 94,743 | 91,374 | 89,203 | 84,417 | 67,653 | 64,765 | 69,490 | 58,897 | 55,668 | 56,041 | 52,494 | 44,400 | 43,748 | 40,913 | 39,167 | 34,831 | 31,829 | 38,682 | 32,516 | 28,829 | 27,696 | 26,137 | 25,465 | 23,589 | 23,826 | 22,473 | 22,078 | 24,160 | 21,570 |
| High | 119,269 | 117,905 | 110,016 | 107,574 | 103,105 | 95,083 | 91,943 | 91,787 | 86,551 | 69,364 | 66,402 | 71,247 | 60,386 | 57,076 | 57,458 | 53,821 | 53,280 | 52,497 | 49,096 | 47,001 | 41,798 | 38,194 | 46,418 | 39,019 | 34,595 | 33,235 | 31,365 | 30,558 | 28,307 | 28,591 | 26,968 | 26,494 | 28,992 | 25,884 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||||||
| Low | 17,315 | 17,117 | 17,119 | 15,950 | 15,310 | 14,720 | 14,182 | 13,325 | 8,062 | 6,953 | 340.8 | 15,581 | 13,015 | 12,616 | 13,568 | 12,582 | 10,451 | 9,570 | 8,392 | 7,678 | 6,462 | 5,259 | 6,570 | 5,960 | 5,328 | 3,698 | 3,240 | 2,393 | 2,071 | 1,930 | 4,174 | 4,458 | 5,068 | 6,430 |
| Average | 18,053 | 17,847 | 17,127 | 16,436 | 15,758 | 14,756 | 14,231 | 13,893 | 10,077 | 8,691 | 3,502 | 19,477 | 16,269 | 15,770 | 16,960 | 15,728 | 13,064 | 11,963 | 10,490 | 9,598 | 8,077 | 6,573 | 8,212 | 7,450 | 6,660 | 4,622 | 4,050 | 2,991 | 2,589 | 2,412 | 5,218 | 5,572 | 6,335 | 8,037 |
| High | 18,576 | 18,364 | 17,135 | 16,755 | 16,059 | 14,809 | 14,320 | 14,296 | 12,093 | 10,430 | 6,664 | 23,372 | 19,523 | 18,924 | 20,352 | 18,874 | 15,677 | 14,356 | 12,588 | 11,517 | 9,693 | 7,888 | 9,855 | 8,940 | 7,992 | 5,547 | 4,860 | 3,589 | 3,107 | 2,894 | 6,261 | 6,686 | 7,603 | 9,645 |
| Estimated EBIT | ||||||||||||||||||||||||||||||||||
| Low | 10,430 | 10,311 | 10,312 | 9,608 | 9,223 | 8,867 | 8,543 | 8,027 | 4,446 | 3,652 | 1,211 | 9,102 | 10,663 | 10,502 | 11,315 | 10,343 | 8,551 | 7,624 | 6,667 | 6,103 | 5,132 | 4,163 | 5,369 | 5,104 | 3,935 | 2,915 | 2,723 | 2,022 | 1,749 | 1,792 | 1,846 | 2,193 | 2,777 | 3,077 |
| Average | 10,875 | 10,751 | 10,317 | 9,901 | 9,492 | 8,889 | 8,573 | 8,369 | 5,558 | 4,565 | 1,863 | 11,377 | 13,329 | 13,127 | 14,144 | 12,929 | 10,689 | 9,530 | 8,334 | 7,629 | 6,415 | 5,204 | 6,711 | 6,380 | 4,919 | 3,644 | 3,404 | 2,527 | 2,186 | 2,241 | 2,307 | 2,741 | 3,471 | 3,846 |
| High | 11,190 | 11,062 | 10,322 | 10,093 | 9,673 | 8,921 | 8,626 | 8,612 | 6,669 | 5,478 | 2,515 | 13,653 | 15,995 | 15,753 | 16,973 | 15,515 | 12,826 | 11,437 | 10,001 | 9,155 | 7,698 | 6,245 | 8,053 | 7,655 | 5,902 | 4,373 | 4,085 | 3,033 | 2,623 | 2,689 | 2,769 | 3,290 | 4,166 | 4,615 |
| Estimated Net Income | ||||||||||||||||||||||||||||||||||
| Low | 17,249 | 15,861 | 11,760 | 12,438 | 11,588 | 10,578 | 8,824 | 1,587 | 1,922 | 1,946 | -11,627 | 8,326 | 8,061 | 8,039 | 7,222 | 6,686 | 5,540 | 5,008 | 4,260 | 3,771 | 3,112 | 2,330 | 3,283 | 3,011 | 2,789 | 1,808 | 1,607 | 1,050 | 768.2 | 36.18 | 369.9 | 722.5 | 1,426 | 1,508 |
| Average | 18,217 | 16,752 | 12,824 | 13,222 | 11,968 | 10,687 | 8,910 | 1,695 | 2,403 | 2,432 | -9,472 | 10,407 | 10,077 | 10,049 | 9,027 | 8,357 | 6,925 | 6,260 | 5,326 | 4,714 | 3,890 | 2,913 | 4,104 | 3,763 | 3,487 | 2,260 | 2,009 | 1,313 | 960.3 | 268 | 478.2 | 903.1 | 1,782 | 1,885 |
| High | 18,903 | 17,383 | 17,810 | 14,006 | 12,349 | 10,796 | 9,115 | 1,740 | 2,883 | 2,919 | -7,317 | 12,488 | 12,092 | 12,059 | 10,832 | 10,029 | 8,309 | 7,512 | 6,391 | 5,657 | 4,668 | 3,495 | 4,925 | 4,516 | 4,184 | 2,712 | 2,411 | 1,575 | 1,152 | 499.8 | 586.5 | 1,084 | 2,139 | 2,262 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||||
| Low | 20,419 | 20,185 | 20,188 | 18,810 | 18,055 | 17,360 | 16,724 | 15,714 | 12,673 | 10,505 | 16,660 | 10,492 | 6,555 | 6,291 | 7,039 | 6,373 | 1,259 | 6,428 | 6,012 | 5,755 | 5,118 | 4,677 | 5,684 | 4,778 | 4,236 | 4,070 | 3,841 | 3,742 | 3,466 | 3,501 | 74.35 | 108.7 | 174.9 | 272.2 |
| Average | 21,290 | 21,046 | 20,197 | 19,382 | 18,583 | 17,402 | 16,783 | 16,384 | 15,841 | 13,132 | 20,825 | 13,115 | 8,193 | 7,864 | 8,799 | 7,966 | 1,573 | 8,035 | 7,515 | 7,194 | 6,398 | 5,846 | 7,105 | 5,972 | 5,295 | 5,087 | 4,801 | 4,677 | 4,333 | 4,376 | 92.94 | 136.9 | 218.6 | 340.2 |
| High | 21,906 | 21,656 | 20,207 | 19,758 | 18,937 | 17,464 | 16,887 | 16,859 | 19,009 | 15,758 | 24,990 | 15,738 | 9,832 | 9,436 | 10,559 | 9,559 | 1,888 | 9,642 | 9,018 | 8,633 | 7,677 | 7,015 | 8,526 | 7,167 | 6,354 | 6,104 | 5,761 | 5,613 | 5,199 | 5,251 | 111.5 | 165.2 | 262.3 | 408.2 |
| Estimated EPS | ||||||||||||||||||||||||||||||||||
| Low | 9.52 | 8.76 | 6.49 | 6.87 | 6.4 | 5.84 | 4.87 | 0.876 | 3.59 | 2.33 | 1.45 | 5.45 | 6.64 | 5.48 | 5.47 | 4.82 | 2.91 | 2.63 | 2.22 | 1.95 | 1.46 | 1.2 | 1.76 | 1.33 | 0.97 | 0.83 | 0.64 | 0.4 | 0.41 | 0.38 | 0.55 | 0.47 | 0.65 | 0.7 |
| Average | 10.06 | 9.25 | 8.16 | 7.33 | 6.59 | 5.87 | 4.95 | 0.926 | 3.78 | 2.46 | 1.53 | 5.75 | 7 | 5.78 | 5.77 | 5.08 | 3.63 | 3.29 | 2.78 | 2.44 | 1.82 | 1.5 | 2.2 | 1.66 | 1.21 | 1.04 | 0.8 | 0.51 | 0.5 | 0.47 | 0.69 | 0.58 | 0.8 | 0.88 |
| High | 10.44 | 9.6 | 9.83 | 7.73 | 6.82 | 5.96 | 5.03 | 0.961 | 3.91 | 2.54 | 1.58 | 5.94 | 7.23 | 5.97 | 5.96 | 5.25 | 4.35 | 3.95 | 3.34 | 2.93 | 2.18 | 1.8 | 2.64 | 1.99 | 1.45 | 1.25 | 0.96 | 0.62 | 0.59 | 0.56 | 0.83 | 0.69 | 0.95 | 1.06 |