| Period Ending: | 2028 02-01 |
2027 02-01 |
2026 02-01 |
2025 02-01 |
2024 02-01 |
2023 02-03 |
2022 02-03 |
2021 02-03 |
2020 02-03 |
2019 02-02 |
2018 02-03 |
2017 02-03 |
2016 02-03 |
2015 02-03 |
2013 02-02 |
2012 02-03 |
2007 02-03 |
2006 02-03 |
2001 02-03 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 2 | 2 | 2 | 3 | 2 | 1 | 1 | 2 | 1 | 12 | 7 | 6 | 12 | 15 | 7 | 16 | 10 | 20 |
| Estimated Revenue | |||||||||||||||||||
| Low | 2,456 | 2,356 | 2,321 | 2,344 | 2,292 | 2,370 | 2,397 | 1,760 | 2,178 | 2,898 | 2,851 | 2,857 | 2,998 | 2,831 | 1,703 | 1,382 | 1,058 | 867.5 | 420.5 |
| Average | 2,472 | 2,378 | 2,340 | 2,364 | 2,302 | 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 | 2,484 | 2,400 | 2,350 | 2,384 | 2,313 | 2,402 | 2,439 | 1,791 | 2,216 | 2,949 | 2,901 | 2,907 | 3,051 | 2,880 | 2,554 | 2,073 | 1,588 | 1,301 | 630.7 |
| Estimated EBITDA | |||||||||||||||||||
| Low | 72.02 | 69.08 | 68.05 | 68.74 | 67.22 | 85.08 | 109.5 | 34.51 | 99.48 | 168.2 | -84.35 | 147.3 | 137 | 129.3 | 155.1 | 108.4 | 109.9 | 90.24 | 39.08 |
| Average | 72.48 | 69.73 | 68.62 | 69.33 | 67.52 | 85.72 | 110.6 | 93.39 | 100.5 | 210.3 | -32.8 | 184.2 | 138.3 | 130.6 | 193.9 | 135.5 | 137.4 | 112.8 | 48.85 |
| High | 72.84 | 70.37 | 68.9 | 69.92 | 67.81 | 86.25 | 111.4 | 152.3 | 101.2 | 252.4 | 18.74 | 221 | 139.4 | 131.6 | 232.7 | 162.5 | 164.9 | 135.4 | 58.62 |
| Estimated EBIT | |||||||||||||||||||
| Low | 20.17 | 19.35 | 19.06 | 19.25 | 18.83 | 35.06 | 58.89 | -69.64 | 53.5 | 57.7 | -157.1 | 96.69 | 73.66 | 69.54 | 115 | 77.79 | 88.28 | 72.42 | 37.45 |
| Average | 20.3 | 19.53 | 19.22 | 19.42 | 18.91 | 35.32 | 59.47 | -25.04 | 54.03 | 73.18 | -112.6 | 120.9 | 74.38 | 70.23 | 143.8 | 97.23 | 110.3 | 90.53 | 46.82 |
| High | 20.4 | 19.71 | 19.3 | 19.58 | 18.99 | 35.53 | 59.92 | 19.57 | 54.43 | 88.66 | -68.13 | 145 | 74.94 | 70.76 | 172.6 | 116.7 | 132.4 | 108.6 | 56.18 |
| Estimated Net Income | |||||||||||||||||||
| Low | 27.94 | 21.67 | 13.99 | 9.54 | 6.5 | 61.24 | 75.6 | -60.43 | 47.62 | 50.66 | -188.3 | 62.32 | 48.65 | 53.54 | 76.11 | 46.23 | 49.13 | 40.41 | 18.6 |
| Average | 28.17 | 21.89 | 16.52 | 10.19 | 7.58 | 61.84 | 76.56 | -21.94 | 48.23 | 64.65 | -144.2 | 77.9 | 49.27 | 54.22 | 95.14 | 57.92 | 61.41 | 50.51 | 23.25 |
| High | 28.35 | 22.11 | 18.99 | 10.84 | 8.13 | 62.32 | 77.32 | 16.55 | 48.71 | 78.63 | -100 | 93.48 | 49.76 | 54.75 | 114.2 | 69.61 | 73.69 | 60.62 | 27.9 |
| Estimated SGA Expenses | |||||||||||||||||||
| Low | 1,105 | 1,060 | 1,044 | 1,055 | 1,031 | 1,054 | 1,067 | 783.1 | 968.9 | 914.1 | 821.8 | 751 | 1,334 | 1,260 | 698.9 | 557.9 | 442.2 | 354.3 | 151.1 |
| Average | 1,112 | 1,070 | 1,053 | 1,064 | 1,036 | 1,062 | 1,077 | 790.8 | 978.4 | 1,151 | 1,047 | 938.8 | 1,347 | 1,272 | 873.6 | 697.4 | 552.8 | 442.9 | 188.8 |
| High | 1,117 | 1,080 | 1,057 | 1,073 | 1,040 | 1,069 | 1,085 | 796.8 | 985.8 | 1,388 | 1,272 | 1,127 | 1,357 | 1,281 | 1,048 | 836.8 | 663.3 | 531.5 | 226.6 |
| Estimated EPS | |||||||||||||||||||
| Low | 2.58 | 2 | 1.29 | 0.88 | 0.6 | 5.45 | 6.72 | -1.94 | 4.24 | 3.24 | 3.03 | 3.94 | 4.33 | 4.76 | 2.65 | 1.85 | 1.8 | 1.42 | 0.72 |
| Average | 2.6 | 2.02 | 1.52 | 0.94 | 0.7 | 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 | 2.62 | 2.04 | 1.75 | 1 | 0.75 | 5.54 | 6.88 | -1.9 | 4.33 | 3.31 | 3.1 | 4.03 | 4.43 | 4.87 | 3.96 | 2.78 | 2.72 | 2.12 | 1.06 |
