| Period Ending: | 2028 01-31 |
2027 01-31 |
2026 01-31 |
2025 01-31 |
2024 01-31 |
2023 01-30 |
2022 01-30 |
2021 01-30 |
2020 01-30 |
2019 01-30 |
2018 01-30 |
2017 01-30 |
2016 01-30 |
2015 01-30 |
2013 01-30 |
2012 01-30 |
2007 01-30 |
2006 01-30 |
2001 01-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 3 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 7 | 7 | 10 | 7 | 15 | 7 | 16 | 10 | 20 |
| Estimated Revenue | |||||||||||||||||||
| Low | 2,553 | 2,475 | 2,400 | 2,344 | 2,274 | 2,361 | 2,407 | 1,767 | 2,187 | 2,910 | 2,863 | 2,869 | 3,011 | 2,842 | 1,703 | 1,382 | 1,058 | 867.5 | 420.5 |
| Average | 2,581 | 2,485 | 2,427 | 2,364 | 2,299 | 2,387 | 2,421 | 1,777 | 2,199 | 2,927 | 2,879 | 2,885 | 3,028 | 2,859 | 2,129 | 1,727 | 1,323 | 1,084 | 525.6 |
| High | 2,611 | 2,495 | 2,455 | 2,384 | 2,326 | 2,414 | 2,431 | 1,785 | 2,209 | 2,940 | 2,892 | 2,898 | 3,041 | 2,871 | 2,554 | 2,073 | 1,588 | 1,301 | 630.7 |
| Estimated EBITDA | |||||||||||||||||||
| Low | 74.79 | 72.49 | 70.3 | 68.66 | 66.6 | 1,853 | 70.5 | 34.51 | 64.05 | 168.2 | -84.35 | 147.3 | 88.18 | 83.25 | 155.1 | 108.4 | 109.9 | 90.24 | 39.08 |
| Average | 75.6 | 72.79 | 71.07 | 69.25 | 67.33 | 2,316 | 70.9 | 93.39 | 64.41 | 210.3 | -32.8 | 184.2 | 88.68 | 83.73 | 193.9 | 135.5 | 137.4 | 112.8 | 48.85 |
| High | 76.48 | 73.08 | 71.9 | 69.83 | 68.11 | 2,779 | 71.21 | 152.3 | 64.69 | 252.4 | 18.74 | 221 | 89.07 | 84.09 | 232.7 | 162.5 | 164.9 | 135.4 | 58.62 |
| Estimated EBIT | |||||||||||||||||||
| Low | 20.88 | 20.24 | 19.63 | 19.17 | 18.6 | 1,006 | 19.68 | -69.64 | 17.88 | 57.7 | -157.1 | 96.69 | 24.62 | 23.24 | 115 | 77.79 | 88.28 | 72.42 | 37.45 |
| Average | 21.11 | 20.32 | 19.84 | 19.33 | 18.8 | 1,257 | 19.8 | -25.04 | 17.98 | 73.18 | -112.6 | 120.9 | 24.76 | 23.38 | 143.8 | 97.23 | 110.3 | 90.53 | 46.82 |
| High | 21.35 | 20.4 | 20.07 | 19.5 | 19.02 | 1,509 | 19.88 | 19.57 | 18.06 | 88.66 | -68.13 | 145 | 24.87 | 23.48 | 172.6 | 116.7 | 132.4 | 108.6 | 56.18 |
| Estimated Net Income | |||||||||||||||||||
| Low | 32.05 | 21.86 | 13.85 | 9.54 | 0 | 845.1 | 73.25 | -60.43 | 46.14 | 50.66 | -188.3 | 62.32 | 47.14 | 51.87 | 76.11 | 46.23 | 49.13 | 40.41 | 18.6 |
| Average | 32.51 | 23.22 | 14.38 | 10.19 | 0 | 1,056 | 73.79 | -21.94 | 46.49 | 64.65 | -144.2 | 77.9 | 47.49 | 52.26 | 95.14 | 57.92 | 61.41 | 50.51 | 23.25 |
| High | 33 | 24.47 | 14.92 | 10.84 | 0 | 1,268 | 74.21 | 16.55 | 46.75 | 78.63 | -100 | 93.48 | 47.76 | 52.56 | 114.2 | 69.61 | 73.69 | 60.62 | 27.9 |
| Estimated SGA Expenses | |||||||||||||||||||
| Low | 1,149 | 1,113 | 1,080 | 1,055 | 1,023 | 1,062 | 1,083 | 795 | 983.7 | 914.1 | 821.8 | 751 | 1,354 | 1,279 | 698.9 | 557.9 | 442.2 | 354.3 | 151.1 |
| Average | 1,161 | 1,118 | 1,092 | 1,064 | 1,034 | 1,074 | 1,089 | 799.6 | 989.3 | 1,151 | 1,047 | 938.8 | 1,362 | 1,286 | 873.6 | 697.4 | 552.8 | 442.9 | 188.8 |
| High | 1,175 | 1,122 | 1,104 | 1,073 | 1,046 | 1,086 | 1,094 | 803.1 | 993.6 | 1,388 | 1,272 | 1,127 | 1,368 | 1,292 | 1,048 | 836.8 | 663.3 | 531.5 | 226.6 |
| Estimated EPS | |||||||||||||||||||
| Low | 2.96 | 2.02 | 1.28 | 0.88 | 0 | 5.46 | 6.76 | -1.94 | 4.26 | 3.26 | 3.05 | 3.96 | 4.35 | 4.79 | 2.65 | 1.85 | 1.8 | 1.42 | 0.72 |
| Average | 3 | 2.14 | 1.33 | 0.94 | 0 | 5.5 | 6.81 | -1.93 | 4.29 | 3.28 | 3.07 | 3.99 | 4.38 | 4.82 | 3.31 | 2.31 | 2.26 | 1.77 | 0.89 |
| High | 3.05 | 2.26 | 1.38 | 1 | 0 | 5.53 | 6.85 | -1.91 | 4.31 | 3.3 | 3.09 | 4.02 | 4.41 | 4.85 | 3.96 | 2.78 | 2.72 | 2.12 | 1.06 |
