| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 6 | 7 | 10 | 10 | 10 | 10 | 8 | 8 | 9 | 9 | 8 | 7 | 6 | 4 | 4 | 9 |
| Estimated Revenue | |||||||||||||||||
| Low | 13,475 | 12,235 | 11,121 | 10,053 | 9,432 | 8,790 | 7,674 | 7,053 | 6,338 | 6,031 | 6,391 | 5,586 | 5,158 | 4,624 | 4,001 | 3,542 | 2,024 |
| Average | 13,734 | 12,470 | 11,150 | 10,234 | 9,522 | 8,810 | 7,684 | 7,189 | 6,390 | 6,080 | 6,444 | 5,632 | 5,201 | 4,662 | 4,034 | 3,571 | 2,530 |
| High | 14,018 | 12,728 | 11,179 | 10,486 | 9,622 | 8,830 | 7,704 | 7,338 | 6,476 | 6,162 | 6,531 | 5,708 | 5,271 | 4,725 | 4,089 | 3,620 | 3,036 |
| Estimated EBITDA | |||||||||||||||||
| Low | 1,147 | 1,042 | 946.8 | 855.9 | 803 | 748.3 | 653.3 | 600.5 | 410.4 | 371 | 271.7 | 266.6 | 240.4 | 199.2 | 211.6 | 196.8 | 139.2 |
| Average | 1,169 | 1,062 | 949.2 | 871.3 | 810.6 | 750 | 654.2 | 612 | 512.9 | 463.8 | 339.6 | 333.2 | 300.5 | 249 | 264.5 | 246 | 174 |
| High | 1,193 | 1,084 | 951.7 | 892.7 | 819.2 | 751.7 | 655.9 | 624.7 | 615.5 | 556.6 | 407.5 | 399.9 | 360.6 | 298.8 | 317.4 | 295.2 | 208.8 |
| Estimated EBIT | |||||||||||||||||
| Low | 844.2 | 766.5 | 696.7 | 629.8 | 590.9 | 550.7 | 480.8 | 441.9 | 240.6 | 217.4 | 177.3 | 156.7 | 174.1 | 153.2 | 169.9 | 175.7 | 133.7 |
| Average | 860.4 | 781.3 | 698.5 | 641.2 | 596.5 | 551.9 | 481.4 | 450.4 | 300.8 | 271.8 | 221.6 | 195.9 | 217.7 | 191.5 | 212.4 | 219.6 | 167.1 |
| High | 878.2 | 797.4 | 700.3 | 656.9 | 602.8 | 553.2 | 482.7 | 459.7 | 360.9 | 326.1 | 266 | 235.1 | 261.2 | 229.8 | 254.8 | 263.5 | 200.6 |
| Estimated Net Income | |||||||||||||||||
| Low | 737.5 | 672 | 591.4 | 571.1 | 542.2 | 518.3 | 363.4 | 309 | 176 | 158.6 | 130.3 | 107.9 | 124 | 108.7 | 99.1 | 98.84 | 72.1 |
| Average | 756.1 | 689 | 611.7 | 593.6 | 551.7 | 520.2 | 365.8 | 324.8 | 220 | 198.3 | 162.8 | 134.9 | 155 | 135.9 | 123.9 | 123.5 | 90.13 |
| High | 776.4 | 707.5 | 713.2 | 616 | 561.1 | 522.2 | 368.3 | 325.3 | 264 | 237.9 | 195.4 | 161.9 | 186 | 163.1 | 148.6 | 148.3 | 108.2 |
| Estimated SGA Expenses | |||||||||||||||||
| Low | 3,954 | 3,590 | 3,263 | 2,950 | 2,767 | 2,579 | 2,252 | 2,070 | 1,271 | 1,175 | 893.7 | 1,207 | 1,262 | 761.7 | 944.3 | 629.1 | 449.5 |
| Average | 4,030 | 3,659 | 3,272 | 3,003 | 2,794 | 2,585 | 2,255 | 2,109 | 1,589 | 1,468 | 1,117 | 1,508 | 1,577 | 952.1 | 1,180 | 786.3 | 561.9 |
| High | 4,113 | 3,735 | 3,280 | 3,077 | 2,823 | 2,591 | 2,261 | 2,153 | 1,906 | 1,762 | 1,341 | 1,810 | 1,892 | 1,143 | 1,416 | 943.6 | 674.2 |
| Estimated EPS | |||||||||||||||||
| Low | 7.47 | 6.81 | 5.99 | 5.79 | 5.49 | 5.25 | 3.68 | 3.13 | 2.32 | 2.05 | 2.26 | 1.11 | 1.26 | 0.992 | 0.825 | 0.827 | 0.43 |
| Average | 7.66 | 6.98 | 6.65 | 5.97 | 5.57 | 5.27 | 3.7 | 3.21 | 2.34 | 2.07 | 2.29 | 1.12 | 1.28 | 1 | 0.834 | 0.836 | 0.53 |
| High | 7.87 | 7.17 | 7.23 | 6.24 | 5.69 | 5.29 | 3.73 | 3.3 | 2.38 | 2.11 | 2.33 | 1.14 | 1.3 | 1.02 | 0.848 | 0.85 | 0.63 |
