| Period Ending: | 2028 11-29 |
2027 11-29 |
2026 11-29 |
2025 11-29 |
2024 11-29 |
2023 11-29 |
2022 11-29 |
2021 11-29 |
2020 11-29 |
2019 11-29 |
2018 11-29 |
2017 11-29 |
2016 11-29 |
2015 11-29 |
2011 11-29 |
2010 11-29 |
2009 11-29 |
2005 11-29 |
2000 11-29 |
1999 11-29 |
1998 11-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 5 | 5 | 5 | 3 | 2 | 1 | 2 | 2 | 1 | 2 | 2 | 6 | 10 | 15 | 15 | 20 | 11 | 15 | 10 | 17 |
| Estimated Revenue | |||||||||||||||||||||
| Low | 3,734 | 3,586 | 3,489 | 3,471 | 3,542 | 3,482 | 3,771 | 3,244 | 2,718 | 2,870 | 3,044 | 2,229 | 2,057 | 2,055 | 1,128 | 1,002 | 807.8 | 874.6 | 1,074 | 967.1 | 1,223 |
| Average | 3,734 | 3,616 | 3,519 | 3,481 | 3,562 | 3,531 | 3,811 | 3,279 | 2,747 | 2,901 | 3,077 | 2,253 | 2,079 | 2,077 | 1,410 | 1,253 | 1,010 | 1,093 | 1,342 | 1,209 | 1,529 |
| High | 3,734 | 3,655 | 3,548 | 3,491 | 3,572 | 3,580 | 3,834 | 3,298 | 2,764 | 2,918 | 3,095 | 2,266 | 2,091 | 2,090 | 1,692 | 1,504 | 1,212 | 1,312 | 1,611 | 1,451 | 1,834 |
| Estimated EBITDA | |||||||||||||||||||||
| Low | 644.6 | 619.1 | 602.2 | 599.2 | 611.5 | 601.1 | 328.9 | 324.7 | 264 | 396.1 | 420.2 | 307.6 | 218.6 | 208.7 | 133.2 | 102.8 | 103.5 | 76.98 | 101.7 | 88.48 | 72.05 |
| Average | 644.6 | 624.2 | 607.4 | 601 | 615 | 609.6 | 411.1 | 405.9 | 330 | 400.3 | 424.7 | 310.9 | 273.3 | 260.8 | 166.4 | 128.5 | 129.4 | 96.22 | 127.2 | 110.6 | 90.06 |
| High | 644.7 | 631 | 612.5 | 602.7 | 616.7 | 618.1 | 493.4 | 487.1 | 396.1 | 402.7 | 427.2 | 312.7 | 327.9 | 313 | 199.7 | 154.2 | 155.3 | 115.5 | 152.6 | 132.7 | 108.1 |
| Estimated EBIT | |||||||||||||||||||||
| Low | 407.7 | 391.6 | 380.9 | 379 | 386.8 | 380.2 | 225.6 | 185.8 | 145.3 | 265.7 | 281.9 | 206.4 | 160.3 | 146 | 99.11 | 72.58 | 63.3 | 47.14 | 80.06 | 84.77 | 76.56 |
| Average | 407.7 | 394.8 | 384.2 | 380.1 | 389 | 385.5 | 281.9 | 232.2 | 181.6 | 268.6 | 284.9 | 208.6 | 200.4 | 182.5 | 123.9 | 90.73 | 79.13 | 58.92 | 100.1 | 106 | 95.7 |
| High | 407.8 | 399.1 | 387.4 | 381.2 | 390.1 | 390.9 | 338.3 | 278.6 | 217.9 | 270.2 | 286.6 | 209.8 | 240.5 | 219 | 148.7 | 108.9 | 94.95 | 70.71 | 120.1 | 127.2 | 114.8 |
| Estimated Net Income | |||||||||||||||||||||
| Low | 314.1 | 264.3 | 252.4 | 231.4 | 216 | 164 | 107.8 | 119 | 82.12 | 167.2 | 172.2 | 144.4 | 96.89 | 74.34 | 68.47 | 49.19 | 48.38 | 34 | 38.41 | 30.36 | 7.98 |
| Average | 319.9 | 279.4 | 254.1 | 232.5 | 218.3 | 164.9 | 134.8 | 148.8 | 102.6 | 169.5 | 174.6 | 146.4 | 121.1 | 92.92 | 85.58 | 61.49 | 60.47 | 42.5 | 48.01 | 37.95 | 15.98 |
| High | 325.7 | 294.5 | 255.7 | 233.6 | 220.5 | 170.1 | 161.7 | 178.5 | 123.2 | 170.8 | 175.9 | 147.5 | 145.3 | 111.5 | 102.7 | 73.79 | 72.57 | 51 | 57.62 | 45.54 | 23.99 |
| Estimated SGA Expenses | |||||||||||||||||||||
| Low | 659 | 632.8 | 615.6 | 612.6 | 625.1 | 614.5 | 184.2 | 396.7 | 347.7 | 512.5 | 543.7 | 398.1 | 298.9 | 323.5 | 247.8 | 207.2 | 163.3 | 172.8 | 244.7 | 228.1 | 295.5 |
| Average | 659 | 638.1 | 620.9 | 614.3 | 628.6 | 623.1 | 300.8 | 495.8 | 434.7 | 518 | 549.5 | 402.3 | 373.6 | 404.4 | 309.7 | 259.1 | 204.1 | 216 | 305.9 | 285.1 | 369.3 |
| High | 659 | 645 | 626.2 | 616.1 | 630.4 | 631.8 | 417.3 | 595 | 521.6 | 521.1 | 552.7 | 404.7 | 448.3 | 485.3 | 371.7 | 310.9 | 244.9 | 259.2 | 367.1 | 342.1 | 443.2 |
| Estimated EPS | |||||||||||||||||||||
| Low | 5.68 | 4.77 | 4.56 | 4.18 | 3.9 | 2.96 | 4.15 | 3.42 | 2.59 | 2.95 | 3.04 | 2.55 | 2.44 | 2.21 | 1.42 | 1.09 | 0.69 | 0.44 | 0.66 | 0.63 | 0.61 |
| Average | 5.78 | 5.12 | 4.58 | 4.19 | 3.91 | 3.02 | 4.21 | 3.47 | 2.63 | 2.99 | 3.08 | 2.59 | 2.48 | 2.24 | 1.77 | 1.36 | 0.87 | 0.55 | 0.83 | 0.78 | 0.77 |
| High | 5.88 | 5.32 | 4.62 | 4.22 | 3.98 | 3.07 | 4.24 | 3.49 | 2.65 | 3.02 | 3.11 | 2.61 | 2.49 | 2.26 | 2.12 | 1.63 | 1.05 | 0.66 | 1 | 0.93 | 0.93 |
