| Period Ending: | 2030 12-28 |
2029 12-28 |
2028 12-28 |
2027 12-28 |
2026 12-28 |
2025 12-28 |
2024 12-28 |
2023 12-28 |
2022 12-28 |
2021 12-28 |
2020 12-28 |
2019 12-28 |
2018 12-28 |
2017 12-28 |
2016 12-28 |
2015 12-28 |
2014 12-28 |
2013 12-28 |
2011 12-28 |
2010 12-28 |
2009 12-28 |
2008 12-28 |
2005 12-28 |
2004 12-28 |
2003 12-28 |
2002 12-28 |
1999 12-28 |
1998 12-28 |
1997 12-28 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 4 | 4 | 8 | 10 | 11 | 8 | 8 | 4 | 4 | 5 | 5 | 4 | 7 | 9 | 13 | 7 | 15 | 11 | 12 | 12 | 10 | 10 | 17 | 9 | 11 | 9 | 16 | 19 | 16 |
| Estimated Revenue | |||||||||||||||||||||||||||||
| Low | 5,598 | 5,385 | 5,373 | 5,150 | 4,866 | 4,493 | 4,041 | 4,656 | 5,709 | 6,077 | 5,259 | 4,581 | 4,578 | 5,164 | 4,739 | 4,209 | 3,250 | 3,340 | 3,801 | 2,773 | 2,837 | 3,198 | 2,683 | 2,558 | 3,968 | 2,716 | 2,885 | 2,361 | 2,365 |
| Average | 5,723 | 5,505 | 5,375 | 5,241 | 4,905 | 4,523 | 4,061 | 4,760 | 5,896 | 6,275 | 5,431 | 4,731 | 4,727 | 5,332 | 4,893 | 4,346 | 4,062 | 4,175 | 4,751 | 3,466 | 3,546 | 3,998 | 3,354 | 3,198 | 4,960 | 3,395 | 3,606 | 2,952 | 2,956 |
| High | 5,890 | 5,666 | 5,377 | 5,371 | 4,985 | 4,553 | 4,071 | 4,899 | 6,063 | 6,454 | 5,585 | 4,865 | 4,861 | 5,484 | 5,032 | 4,470 | 4,875 | 5,010 | 5,701 | 4,159 | 4,255 | 4,797 | 4,024 | 3,837 | 5,951 | 4,074 | 4,327 | 3,542 | 3,547 |
| Estimated EBITDA | |||||||||||||||||||||||||||||
| Low | 625.3 | 601.4 | 600.2 | 575.2 | 543.4 | 501.8 | 451.3 | 520 | 1,121 | 966.2 | 915.4 | 856 | 662.8 | 747.7 | 609.6 | 644.6 | 644.9 | 570.2 | 624 | 496.5 | 509.5 | 473.6 | 394.3 | 338.7 | 277.7 | 235.4 | 364.5 | 342.4 | 275 |
| Average | 639.2 | 614.9 | 600.3 | 585.3 | 547.9 | 505.2 | 453.5 | 531.6 | 1,402 | 1,208 | 1,144 | 1,070 | 684.5 | 772.1 | 762 | 805.8 | 806.1 | 712.8 | 780 | 620.7 | 636.8 | 592 | 492.8 | 423.4 | 347.1 | 294.3 | 455.6 | 428 | 343.8 |
| High | 657.9 | 632.8 | 600.5 | 599.9 | 556.8 | 508.5 | 454.6 | 547.2 | 1,682 | 1,449 | 1,373 | 1,284 | 703.9 | 794 | 914.5 | 967 | 967.3 | 855.4 | 936 | 744.8 | 764.2 | 710.5 | 591.4 | 508.1 | 416.6 | 353.1 | 546.8 | 513.5 | 412.5 |
| Estimated EBIT | |||||||||||||||||||||||||||||
| Low | 70.25 | 67.58 | 67.43 | 64.63 | 61.06 | 56.38 | 50.71 | 58.43 | 559.1 | 452.1 | 334.6 | 526 | 133.1 | 150.2 | 482 | 502.6 | 493.4 | 389.8 | 499.5 | 403 | 384 | 390.7 | 238.9 | 239.5 | 238.2 | 177.6 | 270.6 | 264 | 274.2 |
| Average | 71.82 | 69.08 | 67.45 | 65.77 | 61.56 | 56.76 | 50.96 | 59.73 | 698.8 | 565.1 | 430.1 | 657.5 | 137.5 | 155.1 | 602.5 | 628.2 | 616.8 | 487.3 | 624.4 | 503.8 | 480 | 488.4 | 298.6 | 299.4 | 297.7 | 225.2 | 338.3 | 330 | 342.8 |
| High | 73.92 | 71.11 | 67.47 | 67.4 | 62.56 | 57.13 | 51.08 | 61.48 | 838.6 | 678.1 | 525.6 | 789 | 141.4 | 159.5 | 723 | 753.9 | 740.1 | 584.8 | 749.3 | 604.6 | 576 | 586 | 358.4 | 359.3 | 357.3 | 272.7 | 406 | 396 | 411.4 |
| Estimated Net Income | |||||||||||||||||||||||||||||
| Low | 998.5 | 945.4 | 863.6 | 849.4 | 771.1 | 670.1 | 493.4 | -1,476 | 341.5 | 242.9 | 69.08 | 415.6 | 573.1 | 665.7 | 338.5 | 331.2 | 321.9 | 239.5 | 321.6 | 268.7 | 242.3 | 242.7 | 150.7 | 162.1 | 104 | 32.79 | 129.9 | 157.7 | 102.3 |
| Average | 1,028 | 973 | 953.5 | 879.9 | 798.7 | 698.7 | 532 | -1,409 | 426.8 | 312.8 | 151 | 519.5 | 597.7 | 694.3 | 423.2 | 414.1 | 402.4 | 301.9 | 402 | 335.9 | 302.9 | 303.4 | 192.6 | 202.7 | 130 | 66.99 | 162.3 | 197.1 | 127.9 |
| High | 1,067 | 1,010 | 1,093 | 910.3 | 826.2 | 727.3 | 570.7 | -1,382 | 512.2 | 382.7 | 232.9 | 623.4 | 619.8 | 720 | 507.8 | 496.9 | 482.9 | 364.3 | 482.4 | 403.1 | 363.4 | 364.1 | 234.4 | 243.2 | 156 | 101.2 | 194.8 | 236.6 | 153.5 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||||
| Low | 1,633 | 1,570 | 1,567 | 1,502 | 1,419 | 1,310 | 1,178 | 1,358 | 1,222 | 1,109 | 1,442 | 1,570 | 1,552 | 1,751 | 939.2 | 936.4 | 976.6 | 1,012 | 1,089 | 769.4 | 769.1 | 826.9 | 891.3 | 840.9 | 816.2 | 820.2 | 798.8 | 739 | 750.2 |
| Average | 1,669 | 1,605 | 1,568 | 1,528 | 1,431 | 1,319 | 1,184 | 1,388 | 1,528 | 1,386 | 1,802 | 1,962 | 1,603 | 1,808 | 1,174 | 1,171 | 1,221 | 1,265 | 1,361 | 961.7 | 961.3 | 1,034 | 1,114 | 1,051 | 1,020 | 1,025 | 998.5 | 923.7 | 937.7 |
| High | 1,718 | 1,652 | 1,568 | 1,566 | 1,454 | 1,328 | 1,187 | 1,429 | 1,834 | 1,663 | 2,163 | 2,355 | 1,648 | 1,859 | 1,409 | 1,405 | 1,465 | 1,519 | 1,633 | 1,154 | 1,154 | 1,240 | 1,337 | 1,261 | 1,224 | 1,230 | 1,198 | 1,108 | 1,125 |
| Estimated EPS | |||||||||||||||||||||||||||||
| Low | 7.12 | 6.74 | 6.16 | 6.06 | 5.5 | 4.78 | 3.52 | -10.53 | 4.29 | 4.68 | 3.46 | 3.6 | 4.08 | 4.75 | 3.93 | 3.28 | 2.45 | 2.41 | 2.43 | 1.67 | 1.39 | 1.59 | 0.98 | 0.91 | 0.53 | 0.39 | 0.96 | 0.82 | 0.84 |
| Average | 7.33 | 6.94 | 6.86 | 6.26 | 5.71 | 4.99 | 3.87 | -10.14 | 4.47 | 4.88 | 3.61 | 3.75 | 4.26 | 4.95 | 4.1 | 3.43 | 3.06 | 3.01 | 3.04 | 2.1 | 1.74 | 2 | 1.23 | 1.14 | 0.72 | 0.58 | 1.2 | 1.01 | 1.05 |
| High | 7.61 | 7.2 | 7.79 | 6.49 | 5.89 | 5.19 | 4.07 | -9.85 | 4.64 | 5.06 | 3.74 | 3.89 | 4.42 | 5.13 | 4.25 | 3.55 | 3.68 | 3.61 | 3.65 | 2.52 | 2.09 | 2.41 | 1.47 | 1.37 | 0.91 | 0.77 | 1.44 | 1.2 | 1.27 |
