| Period Ending: | 2028 02-01 |
2027 02-01 |
2026 02-01 |
2025 02-01 |
2024 02-01 |
2023 01-31 |
2022 01-31 |
2021 01-31 |
2020 01-31 |
2019 01-31 |
2018 01-31 |
2017 01-31 |
2016 01-31 |
2015 01-31 |
2013 01-31 |
2012 01-31 |
2010 01-31 |
2007 01-31 |
2006 01-31 |
2005 01-31 |
2001 01-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 4 | 5 | 6 | 5 | 12 | 4 | 3 | 4 | 4 | 3 | 6 | 12 | 8 | 6 | 13 | 20 | 11 | 11 | 11 | 8 | 20 |
| Estimated Revenue | |||||||||||||||||||||
| Low | 20,280 | 20,617 | 21,507 | 22,286 | 22,562 | 24,389 | 23,831 | 16,793 | 24,140 | 24,579 | 24,455 | 25,466 | 26,596 | 27,680 | 19,936 | 16,952 | 24,181 | 22,243 | 12,461 | 12,111 | 12,952 |
| Average | 20,280 | 20,910 | 21,607 | 22,306 | 23,033 | 24,418 | 24,227 | 17,072 | 24,542 | 24,988 | 24,862 | 25,889 | 27,039 | 28,141 | 24,920 | 21,190 | 30,226 | 27,803 | 15,576 | 15,139 | 16,190 |
| High | 20,280 | 21,184 | 21,727 | 22,336 | 23,606 | 24,448 | 24,468 | 17,242 | 24,785 | 25,236 | 25,109 | 26,146 | 27,307 | 28,420 | 29,904 | 25,428 | 36,271 | 33,364 | 18,692 | 18,167 | 19,428 |
| Estimated EBITDA | |||||||||||||||||||||
| Low | 575.5 | 585 | 610.3 | 632.4 | 640.2 | 4,170 | 676.2 | 476.5 | 685 | 697.4 | 1,964 | 1,939 | 754.7 | 785.4 | 2,675 | 2,547 | -4,338 | 1,994 | 1,620 | 1,406 | 741.8 |
| Average | 575.5 | 593.3 | 613.1 | 632.9 | 653.6 | 5,213 | 687.5 | 484.4 | 696.4 | 709 | 2,455 | 2,424 | 767.2 | 798.5 | 3,343 | 3,184 | -3,248 | 2,492 | 2,025 | 1,757 | 1,108 |
| High | 575.5 | 601.1 | 616.5 | 633.8 | 669.8 | 6,255 | 694.3 | 489.2 | 703.3 | 716.1 | 2,946 | 2,908 | 774.8 | 806.4 | 4,012 | 3,821 | -2,157 | 2,991 | 2,430 | 2,109 | 1,473 |
| Estimated EBIT | |||||||||||||||||||||
| Low | -223.4 | -233.4 | -239.3 | -246.1 | -260 | 3,402 | -269.5 | -189.9 | -273 | -278 | 1,131 | 1,065 | -300.8 | -313.1 | 1,905 | 1,713 | -5,370 | 1,345 | 1,257 | 1,084 | 1,108 |
| Average | -223.4 | -230.3 | -238 | -245.7 | -253.7 | 4,252 | -266.9 | -188.1 | -270.4 | -275.3 | 1,413 | 1,332 | -297.9 | -310 | 2,381 | 2,142 | -4,394 | 1,681 | 1,572 | 1,355 | 1,385 |
| High | -223.4 | -227.1 | -236.9 | -245.5 | -248.5 | 5,103 | -262.5 | -185 | -265.9 | -270.8 | 1,696 | 1,598 | -293 | -304.9 | 2,858 | 2,570 | -3,418 | 2,017 | 1,886 | 1,626 | 1,662 |
| Estimated Net Income | |||||||||||||||||||||
| Low | 625 | 615.3 | 601.7 | 668.3 | 828.7 | 599.2 | 1,347 | -833 | 757.8 | 1,097 | 553 | 498.3 | 987.1 | 1,198 | 1,013 | 894.5 | -5,626 | 691.6 | 702.5 | 550 | -107.2 |
| Average | 626.3 | 622.3 | 622.6 | 671.1 | 852.4 | 749 | 1,377 | -822.4 | 774.3 | 1,120 | 691.3 | 622.9 | 1,009 | 1,224 | 1,266 | 1,118 | -4,687 | 892.4 | 878.2 | 687.5 | 99.76 |
| High | 627.7 | 629.2 | 643.6 | 673.9 | 876.1 | 898.8 | 1,394 | -804.9 | 784.3 | 1,135 | 829.5 | 747.5 | 1,022 | 1,240 | 1,519 | 1,342 | -3,748 | 1,093 | 1,054 | 825 | 306.8 |
| Estimated SGA Expenses | |||||||||||||||||||||
| Low | 7,078 | 7,195 | 7,506 | 7,778 | 7,874 | 10,954 | 8,317 | 5,861 | 8,425 | 8,578 | 6,995 | 7,046 | 9,282 | 9,661 | 6,045 | 6,198 | 11,145 | 7,543 | 3,424 | 3,792 | 4,512 |
| Average | 7,078 | 7,298 | 7,541 | 7,785 | 8,039 | 13,693 | 8,456 | 5,958 | 8,565 | 8,721 | 8,744 | 8,807 | 9,437 | 9,822 | 7,556 | 7,748 | 13,931 | 9,428 | 4,280 | 4,740 | 5,640 |
| High | 7,078 | 7,394 | 7,583 | 7,796 | 8,239 | 16,431 | 8,540 | 6,018 | 8,650 | 8,808 | 10,493 | 10,568 | 9,531 | 9,919 | 9,068 | 9,298 | 16,717 | 11,314 | 5,136 | 5,688 | 6,768 |
| Estimated EPS | |||||||||||||||||||||
| Low | 2.22 | 2.19 | 2.14 | 2.37 | 2.94 | 4.08 | 4.78 | -2.96 | 2.69 | 3.89 | 3.51 | 2.99 | 3.51 | 4.26 | 2.25 | 1.79 | 0.44 | 1.56 | 1.66 | 1.4 | 1.06 |
| Average | 2.22 | 2.21 | 2.19 | 2.38 | 3.04 | 4.17 | 4.89 | -2.92 | 2.75 | 3.98 | 3.59 | 3.05 | 3.58 | 4.35 | 2.8 | 2.23 | 0.72 | 1.95 | 2.06 | 1.74 | 1.31 |
| High | 2.23 | 2.23 | 2.29 | 2.39 | 3.11 | 4.23 | 4.95 | -2.86 | 2.79 | 4.03 | 3.64 | 3.09 | 3.63 | 4.4 | 3.35 | 2.68 | 1 | 2.34 | 2.45 | 2.08 | 1.56 |
