| Period Ending: | 2031 01-03 |
2030 01-03 |
2029 01-03 |
2028 01-03 |
2027 01-03 |
2026 01-03 |
2025 01-03 |
2024 01-03 |
2022 12-27 |
2021 12-27 |
2020 12-27 |
2019 12-27 |
2018 12-27 |
2017 12-27 |
2016 12-27 |
2015 12-27 |
2014 12-27 |
2013 12-27 |
2012 12-27 |
2010 12-27 |
2009 12-27 |
2008 12-27 |
2007 12-27 |
1997 12-27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 2 | 6 | 6 | 7 | 7 | 3 | 3 | 4 | 4 | 3 | 5 | 5 | 9 | 9 | 11 | 13 | 12 | 8 | 7 | 16 | 11 | 12 |
| Estimated Revenue | ||||||||||||||||||||||||
| Low | 3,818 | 3,707 | 3,570 | 3,428 | 3,317 | 3,833 | 3,848 | 3,891 | 3,982 | 3,198 | 2,452 | 2,901 | 2,674 | 2,322 | 2,231 | 1,817 | 1,304 | 981.8 | 757.3 | 534.1 | 447.4 | 488.1 | 369.8 | 104.7 |
| Average | 3,835 | 3,723 | 3,570 | 3,438 | 3,327 | 3,850 | 3,858 | 3,908 | 4,012 | 3,233 | 2,479 | 2,933 | 2,704 | 2,348 | 2,256 | 1,837 | 1,630 | 1,227 | 946.6 | 667.6 | 559.2 | 610.2 | 462.2 | 130.8 |
| High | 3,878 | 3,765 | 3,570 | 3,458 | 3,337 | 3,860 | 3,868 | 3,952 | 4,042 | 3,255 | 2,496 | 2,953 | 2,722 | 2,364 | 2,271 | 1,849 | 1,955 | 1,473 | 1,136 | 801.2 | 671 | 732.2 | 554.7 | 157 |
| Estimated EBITDA | ||||||||||||||||||||||||
| Low | 807.1 | 783.6 | 754.6 | 724.6 | 701.1 | 810.2 | 813.4 | 822.4 | 688.2 | 653 | 296.7 | 491.4 | 496.3 | 392.7 | 357.9 | 259.3 | 263 | 190.7 | 151.1 | 102.2 | 82.51 | 85.71 | 69.25 | 6.62 |
| Average | 810.6 | 787 | 754.6 | 726.8 | 703.2 | 813.8 | 815.5 | 826 | 860.2 | 660.2 | 370.9 | 614.3 | 620.4 | 490.9 | 447.4 | 324.2 | 328.8 | 238.3 | 188.9 | 127.7 | 103.1 | 107.1 | 86.56 | 8.28 |
| High | 819.8 | 795.9 | 754.6 | 731 | 705.3 | 815.9 | 817.6 | 835.4 | 1,032 | 664.6 | 445.1 | 737.2 | 744.5 | 589 | 536.8 | 389 | 394.6 | 286 | 226.7 | 153.3 | 123.8 | 128.6 | 103.9 | 9.94 |
| Estimated EBIT | ||||||||||||||||||||||||
| Low | 679.1 | 659.3 | 635 | 609.8 | 589.9 | 681.7 | 684.4 | 692 | 524.5 | 538 | 213.2 | 387.3 | 381.3 | 335.4 | 317.7 | 223.8 | 234.1 | 164.3 | 135 | 89.6 | 73.94 | 87.87 | 68.1 | 8.22 |
| Average | 682.1 | 662.2 | 635 | 611.5 | 591.7 | 684.8 | 686.2 | 695.1 | 655.6 | 544 | 266.4 | 484.1 | 476.6 | 419.2 | 397.2 | 279.8 | 292.6 | 205.4 | 168.8 | 112 | 92.43 | 109.8 | 85.12 | 10.28 |
| High | 689.8 | 669.7 | 635 | 615.1 | 593.5 | 686.5 | 688 | 702.9 | 786.7 | 547.6 | 319.7 | 580.9 | 571.9 | 503 | 476.6 | 335.7 | 351.1 | 246.5 | 202.5 | 134.4 | 110.9 | 131.8 | 102.1 | 12.33 |
| Estimated Net Income | ||||||||||||||||||||||||
| Low | 801.7 | 731.9 | 630.7 | 536.1 | 478.3 | 465.7 | 464.4 | 370.4 | 362.8 | 419.8 | 136.4 | 264.7 | 271.4 | 245 | 202.3 | 141.4 | 149.8 | 103.4 | 86.42 | 52.83 | 40.74 | 46.76 | 38.65 | 3.08 |
| Average | 806.3 | 736.1 | 637.2 | 542.7 | 480.6 | 467.5 | 471.9 | 374.2 | 453.5 | 425.8 | 170.6 | 330.8 | 339.2 | 306.3 | 252.8 | 176.7 | 187.3 | 129.3 | 108 | 66.03 | 50.93 | 58.46 | 48.31 | 3.85 |
| High | 818.1 | 746.9 | 643.6 | 549.3 | 483 | 469.3 | 479.4 | 378 | 544.2 | 429.5 | 204.7 | 397 | 407.1 | 367.5 | 303.4 | 212.1 | 224.7 | 155.2 | 129.6 | 79.24 | 61.11 | 70.15 | 57.98 | 4.62 |
| Estimated SGA Expenses | ||||||||||||||||||||||||
| Low | 766.6 | 744.2 | 716.7 | 688.3 | 665.9 | 769.5 | 772.6 | 781.1 | 599 | 634.8 | 343 | 449.7 | 465.3 | 358.3 | 315 | 250.7 | 244.8 | 202.5 | 154.7 | 120.1 | 91.19 | 95.29 | 73.06 | 20.62 |
| Average | 770 | 747.5 | 716.7 | 690.3 | 667.9 | 772.9 | 774.6 | 784.6 | 748.7 | 641.8 | 428.8 | 562.1 | 581.6 | 447.9 | 393.8 | 313.4 | 306 | 253.1 | 193.4 | 150.1 | 114 | 119.1 | 91.33 | 25.78 |
| High | 778.6 | 755.9 | 716.8 | 694.3 | 669.9 | 774.9 | 776.6 | 793.4 | 898.5 | 646.1 | 514.6 | 674.5 | 698 | 537.4 | 472.6 | 376.1 | 367.2 | 303.8 | 232.1 | 180.1 | 136.8 | 142.9 | 109.6 | 30.94 |
| Estimated EPS | ||||||||||||||||||||||||
| Low | 15.52 | 14.17 | 12.21 | 10.38 | 9.26 | 9.02 | 8.99 | 7.17 | 8.84 | 7.74 | 4.7 | 6.15 | 5.79 | 5.37 | 4.82 | 3.64 | 2.58 | 1.63 | 1.41 | 0.92 | 0.69 | 0.86 | 0.7 | 0.06 |
| Average | 15.61 | 14.25 | 12.28 | 10.51 | 9.31 | 9.05 | 9.13 | 7.21 | 8.97 | 7.86 | 4.76 | 6.24 | 5.88 | 5.45 | 4.89 | 3.7 | 3.22 | 2.04 | 1.77 | 1.14 | 0.86 | 1.08 | 0.89 | 0.07 |
| High | 15.84 | 14.46 | 12.46 | 10.63 | 9.35 | 9.09 | 9.28 | 7.32 | 9.05 | 7.92 | 4.81 | 6.29 | 5.93 | 5.49 | 4.94 | 3.73 | 3.86 | 2.45 | 2.13 | 1.36 | 1.03 | 1.3 | 1.08 | 0.08 |
