| Period Ending: | 2029 01-31 |
2028 01-31 |
2027 01-31 |
2026 01-31 |
2025 01-31 |
2024 01-31 |
2023 01-31 |
2022 01-31 |
2021 01-31 |
2020 01-31 |
2019 01-31 |
2018 01-31 |
2017 01-31 |
2016 01-31 |
2015 01-31 |
2014 01-31 |
2013 01-31 |
2012 01-31 |
2011 01-31 |
2010 01-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 4 | 8 | 15 | 15 | 14 | 10 | 5 | 4 | 5 | 5 | 4 | 8 | 8 | 7 | 8 | 16 | 12 | 11 | 9 | 9 |
| Estimated Revenue | ||||||||||||||||||||
| Low | 9,311 | 8,644 | 7,962 | 7,186 | 6,331 | 5,823 | 4,708 | 4,293 | 3,999 | 3,736 | 3,513 | 3,234 | 2,915 | 2,607 | 2,317 | 1,980 | 1,774 | 1,539 | 1,374 | 1,206 |
| Average | 9,422 | 8,664 | 8,098 | 7,230 | 6,391 | 5,840 | 4,977 | 4,344 | 4,046 | 3,780 | 3,555 | 3,272 | 2,950 | 2,638 | 2,345 | 2,095 | 1,876 | 1,615 | 1,443 | 1,266 |
| High | 9,596 | 8,685 | 8,323 | 7,289 | 6,428 | 5,863 | 5,245 | 4,424 | 4,121 | 3,850 | 3,621 | 3,333 | 3,004 | 2,687 | 2,388 | 2,142 | 1,907 | 1,631 | 1,452 | 1,277 |
| Estimated EBITDA | ||||||||||||||||||||
| Low | 2,356 | 2,187 | 2,014 | 1,818 | 1,602 | 1,159 | 1,097 | 1,018 | 925.6 | 941.7 | 805.1 | 708 | 608.5 | 473.2 | 429.9 | 373.8 | 303.6 | 186.6 | 88.94 | 305.2 |
| Average | 2,384 | 2,192 | 2,049 | 1,829 | 1,614 | 1,168 | 1,099 | 1,033 | 956.5 | 946 | 805.6 | 714.4 | 614.6 | 473.6 | 430.5 | 373.9 | 306 | 186.7 | 89.08 | 320.4 |
| High | 2,428 | 2,197 | 2,106 | 1,844 | 1,626 | 1,248 | 1,111 | 1,048 | 967.8 | 956.5 | 810.8 | 715.2 | 619.7 | 475.8 | 433.1 | 376 | 308 | 187.2 | 89.09 | 323.1 |
| Estimated EBIT | ||||||||||||||||||||
| Low | 2,185 | 2,028 | 1,868 | 1,686 | 1,485 | 1,106 | 1,047 | 971.4 | 883.5 | 894.9 | 815 | 717.3 | 602.7 | 475 | 402.1 | 352.7 | 301.8 | 230.1 | 174.5 | 283 |
| Average | 2,211 | 2,033 | 1,900 | 1,696 | 1,497 | 1,115 | 1,049 | 985.6 | 912.9 | 899 | 815.6 | 723.9 | 608.7 | 475.4 | 402.7 | 352.7 | 304.2 | 230.2 | 174.7 | 297.1 |
| High | 2,251 | 2,038 | 1,953 | 1,710 | 1,508 | 1,191 | 1,060 | 999.8 | 923.7 | 909 | 820.8 | 724.6 | 613.8 | 477.6 | 405.1 | 354.8 | 306.3 | 230.8 | 174.8 | 299.6 |
| Estimated Net Income | ||||||||||||||||||||
| Low | 1,883 | 1,620 | 1,452 | 1,289 | 1,126 | 1,079 | 886.7 | 629 | 572.1 | 577 | 560.3 | 495.2 | 422.5 | 332.1 | 283.7 | 246.7 | 200 | 130.8 | 82.92 | 38.99 |
| Average | 1,912 | 1,661 | 1,487 | 1,300 | 1,149 | 1,087 | 888.5 | 638.3 | 591.2 | 579.7 | 560.7 | 499.7 | 426.8 | 332.3 | 284.1 | 246.8 | 201.5 | 130.8 | 83.05 | 55.64 |
| High | 1,958 | 1,702 | 1,522 | 1,334 | 1,171 | 1,161 | 898.1 | 647.5 | 598.2 | 586.1 | 564.3 | 500.3 | 430.3 | 333.9 | 285.8 | 248.2 | 202.9 | 131.2 | 83.06 | 82.56 |
| Estimated SGA Expenses | ||||||||||||||||||||
| Low | 1,520 | 1,411 | 1,300 | 1,173 | 1,033 | 700.9 | 663 | 615.3 | 559.6 | 535.1 | 512.2 | 509 | 478.1 | 448.1 | 412 | 379.2 | 351.6 | 312.4 | 301.2 | 196.9 |
| Average | 1,538 | 1,414 | 1,322 | 1,180 | 1,041 | 706 | 664.3 | 624.3 | 578.2 | 537.6 | 512.5 | 513.6 | 482.9 | 448.5 | 412.6 | 379.3 | 354.4 | 312.5 | 301.7 | 206.7 |
| High | 1,567 | 1,418 | 1,359 | 1,190 | 1,049 | 754.6 | 671.5 | 633.3 | 585.1 | 543.6 | 515.8 | 514.2 | 486.9 | 450.6 | 415.1 | 381.5 | 356.8 | 313.3 | 301.7 | 208.5 |
| Estimated EPS | ||||||||||||||||||||
| Low | 6.71 | 5.77 | 5.17 | 4.59 | 4.01 | 3.4 | 2.66 | 2.13 | 1.79 | 1.74 | 1.66 | 1.48 | 1.18 | 0.962 | 0.719 | 0.552 | 0.472 | 0.346 | 0.256 | 0.139 |
| Average | 6.81 | 5.95 | 5.28 | 4.68 | 4.07 | 3.46 | 2.7 | 2.16 | 1.81 | 1.76 | 1.69 | 1.5 | 1.2 | 0.977 | 0.73 | 0.576 | 0.495 | 0.36 | 0.272 | 0.198 |
| High | 6.97 | 6.06 | 5.42 | 4.75 | 4.17 | 3.54 | 2.77 | 2.21 | 1.86 | 1.8 | 1.73 | 1.54 | 1.23 | 1 | 0.748 | 0.616 | 0.525 | 0.38 | 0.294 | 0.294 |
