| Period Ending: |
2027
12-30 |
2027
09-30 |
2027
06-30 |
2027
03-30 |
2026
12-30 |
2026
09-30 |
2026
06-30 |
2026
03-30 |
2025
12-30 |
2025
09-30 |
2025
06-30 |
2025
03-30 |
2024
12-30 |
2024
09-30 |
2024
06-30 |
2024
03-30 |
2023
12-30 |
2023
09-29 |
2023
06-29 |
2023
03-29 |
2022
12-29 |
2022
09-29 |
2022
06-29 |
2022
03-29 |
2021
12-29 |
2021
09-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
11 | 11 | 16 | 10 | 11 | 9 | 10 | 10 | 11 | 8 | 6 | 4 | 5 | 3 | 5 | 3 | 6 | 4 | |||||||
| Estimated Revenue | ||||||||||||||||||||||||||
| Low |
1234
|
1,765 | 1,666 | 1,672 | 1,569 | 1,819 | 1,689 | 1,605 | 1,491 | 1,822 | 1,822 | 1,807 | 1,804 | 2,043 | 2,021 | 1,940 | 1,872 | 1,788 | 1,673 | |||||||
| Average |
1234
|
1,803 | 1,676 | 1,678 | 1,579 | 1,829 | 1,725 | 1,614 | 1,523 | 1,851 | 1,849 | 1,834 | 1,831 | 2,074 | 2,051 | 1,969 | 1,900 | 1,815 | 1,698 | |||||||
| High |
1234
|
1,813 | 1,710 | 1,698 | 1,588 | 1,859 | 1,760 | 1,647 | 1,533 | 1,923 | 1,877 | 1,861 | 1,858 | 2,104 | 2,081 | 1,999 | 1,928 | 1,842 | 1,723 | |||||||
| Estimated EBITDA | ||||||||||||||||||||||||||
| Low |
1234
|
522.4 | 493 | 494.8 | 464.5 | 538.3 | 499.8 | 474.9 | 441.2 | 539.2 | 539.3 | 534.8 | 533.9 | 604.7 | 598 | 574.3 | 498.4 | 442.7 | 495.1 | |||||||
| Average |
1234
|
533.7 | 496 | 496.5 | 467.3 | 541.2 | 510.6 | 477.8 | 450.7 | 547.7 | 547.3 | 542.8 | 541.9 | 613.7 | 606.9 | 582.9 | 623 | 553.3 | 502.5 | |||||||
| High |
1234
|
536.7 | 506 | 502.6 | 470.1 | 550.1 | 521 | 487.5 | 453.7 | 569.2 | 555.4 | 550.8 | 549.9 | 622.8 | 615.9 | 591.5 | 747.6 | 664 | 509.9 | |||||||
| Estimated EBIT | ||||||||||||||||||||||||||
| Low |
1234
|
30.17 | 28.47 | 28.58 | 26.82 | 31.09 | 28.86 | 27.42 | 25.48 | 31.14 | 31.14 | 30.88 | 30.83 | 34.92 | 34.54 | 33.17 | 174.1 | 75.79 | 28.59 | |||||||
| Average |
1234
|
30.82 | 28.64 | 28.67 | 26.99 | 31.26 | 29.49 | 27.6 | 26.03 | 31.63 | 31.61 | 31.35 | 31.3 | 35.44 | 35.05 | 33.66 | 217.7 | 94.73 | 29.02 | |||||||
| High |
1234
|
30.99 | 29.22 | 29.02 | 27.15 | 31.77 | 30.09 | 28.15 | 26.2 | 32.87 | 32.08 | 31.81 | 31.76 | 35.97 | 35.57 | 34.16 | 261.2 | 113.7 | 29.45 | |||||||
| Estimated Net Income | ||||||||||||||||||||||||||
| Low |
1234
|
258.1 | 206.9 | 196.3 | 147.1 | 247.1 | 180.2 | 156.3 | 123.7 | 253.3 | 274.6 | 276.1 | 272.2 | 729.3 | 342.3 | 248 | 138.5 | 38.84 | -2.13 | |||||||
| Average |
1234
|
265.4 | 212.5 | 201.8 | 161.8 | 252.7 | 185.3 | 161.9 | 129.4 | 329.3 | 280 | 281.5 | 277.5 | 743.6 | 349 | 252.8 | 173.2 | 48.56 | -2.09 | |||||||
| High |
1234
|
276.7 | 218.1 | 207.6 | 176.5 | 258.3 | 190.9 | 166.1 | 135 | 392.7 | 285.6 | 287 | 282.8 | 757.9 | 355.7 | 257.7 | 207.8 | 58.27 | -2.05 | |||||||
| Estimated SGA Expenses | ||||||||||||||||||||||||||
| Low |
1234
|
115.3 | 108.8 | 109.2 | 102.5 | 118.8 | 110.3 | 104.8 | 97.36 | 119 | 119 | 118 | 117.8 | 133.4 | 132 | 126.7 | 89.78 | 103.6 | 109.3 | |||||||
| Average |
1234
|
117.8 | 109.5 | 109.6 | 103.1 | 119.4 | 112.7 | 105.5 | 99.47 | 120.9 | 120.8 | 119.8 | 119.6 | 135.4 | 133.9 | 128.6 | 112.2 | 129.5 | 110.9 | |||||||
| High |
1234
|
118.4 | 111.7 | 110.9 | 103.7 | 121.4 | 115 | 107.6 | 100.1 | 125.6 | 122.6 | 121.6 | 121.4 | 137.4 | 135.9 | 130.5 | 134.7 | 155.4 | 112.5 | |||||||
| Estimated EPS | ||||||||||||||||||||||||||
| Low |
1234
|
0.462 | 0.37 | 0.351 | 0.263 | 0.442 | 0.322 | 0.28 | 0.221 | 0.453 | 0.491 | 0.494 | 0.487 | 1.3 | 0.612 | 0.444 | 0.237 | 0.109 | -0.004 | |||||||
| Average |
1234
|
0.475 | 0.38 | 0.361 | 0.289 | 0.452 | 0.331 | 0.29 | 0.231 | 0.589 | 0.501 | 0.504 | 0.496 | 1.33 | 0.624 | 0.452 | 0.242 | 0.112 | -0.004 | |||||||
| High |
1234
|
0.495 | 0.39 | 0.371 | 0.316 | 0.462 | 0.341 | 0.297 | 0.241 | 0.702 | 0.511 | 0.513 | 0.506 | 1.36 | 0.636 | 0.461 | 0.247 | 0.114 | -0.004 | |||||||
