| Period Ending: | 2029 12-27 |
2028 12-27 |
2027 12-27 |
2026 12-27 |
2025 12-27 |
2024 12-27 |
2023 12-27 |
2022 12-26 |
2021 12-26 |
2020 12-26 |
2019 12-26 |
2018 12-26 |
2017 12-26 |
2016 12-26 |
2015 12-26 |
2014 12-26 |
2013 12-26 |
2008 12-26 |
2007 12-26 |
2006 12-26 |
2005 12-26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 2 | 3 | 3 | 3 | 1 | 1 | 2 | 1 | 1 | 11 | 7 | 5 | 11 | 12 | 7 | 10 | 18 | 10 | 13 |
| Estimated Revenue | |||||||||||||||||||||
| Low | 3,228 | 2,838 | 2,460 | 2,145 | 2,041 | 2,043 | 1,737 | 2,336 | 2,061 | 1,373 | 1,036 | 1,071 | 907.2 | 552.7 | 460.6 | 385.1 | 304 | 263.8 | 372.8 | 272.2 | 136.4 |
| Average | 3,306 | 2,907 | 2,520 | 2,185 | 2,051 | 2,093 | 1,779 | 2,373 | 2,093 | 1,394 | 1,052 | 1,088 | 921.3 | 561.3 | 467.8 | 481.4 | 380 | 329.8 | 466.1 | 340.3 | 170.5 |
| High | 3,358 | 2,953 | 2,560 | 2,226 | 2,083 | 2,126 | 1,807 | 2,407 | 2,123 | 1,414 | 1,067 | 1,104 | 934.6 | 569.4 | 474.5 | 577.6 | 456 | 395.8 | 559.3 | 408.4 | 204.6 |
| Estimated EBITDA | |||||||||||||||||||||
| Low | 301.6 | 265.2 | 229.9 | 200.4 | 190.7 | 191 | 162.3 | 207.7 | 183.7 | 94.72 | 28.66 | 54.15 | 72.6 | 21.32 | 12.21 | 16.97 | 14.09 | -61.18 | 23.26 | 21.28 | 3.63 |
| Average | 309 | 271.7 | 235.5 | 204.2 | 191.6 | 195.6 | 166.2 | 259.7 | 229.6 | 118.4 | 35.82 | 67.69 | 90.75 | 26.64 | 15.28 | 22.35 | 17.61 | -49.33 | 29.07 | 26.61 | 4.71 |
| High | 313.8 | 276 | 239.2 | 208 | 194.7 | 198.7 | 168.9 | 311.6 | 275.5 | 142.1 | 42.99 | 81.22 | 108.9 | 31.97 | 18.36 | 27.73 | 21.13 | -37.47 | 34.88 | 31.93 | 5.78 |
| Estimated EBIT | |||||||||||||||||||||
| Low | 195.2 | 171.7 | 148.8 | 129.7 | 123.4 | 123.6 | 105 | 159.6 | 140.6 | 72.98 | 15.92 | 46.2 | 66.3 | 7.14 | 2.29 | 12.06 | 10.3 | -65.95 | 20.9 | 19.96 | 1.26 |
| Average | 200 | 175.9 | 152.4 | 132.2 | 124.1 | 126.6 | 107.6 | 199.5 | 175.8 | 91.23 | 19.9 | 57.76 | 82.87 | 11.13 | 5.1 | 16.92 | 12.88 | -53.77 | 26.13 | 24.95 | 2.15 |
| High | 203.1 | 178.6 | 154.8 | 134.6 | 126 | 128.6 | 109.3 | 239.4 | 211 | 109.5 | 23.88 | 69.31 | 99.45 | 15.12 | 7.91 | 21.79 | 15.45 | -41.59 | 31.35 | 29.94 | 3.04 |
| Estimated Net Income | |||||||||||||||||||||
| Low | 206.8 | 143.1 | 92.87 | 65.63 | 46.31 | 60.69 | -38.41 | 102.8 | 90.7 | 46.31 | -8.76 | 23.51 | 55.99 | -17.45 | -21.31 | 6.54 | 6.63 | -55.04 | 14.13 | 12.61 | 1.02 |
| Average | 213.4 | 146.9 | 96.26 | 67.37 | 47.54 | 62.3 | -37.1 | 128.5 | 113.4 | 57.89 | -7.1 | 32.98 | 69.99 | -11.59 | -15.97 | 10.63 | 8.44 | -45.12 | 17.66 | 15.76 | 1.63 |
| High | 217.7 | 150.7 | 99.66 | 69.11 | 48.77 | 63.91 | -36.48 | 154.2 | 136.1 | 69.47 | -5.44 | 42.45 | 83.99 | -5.73 | -10.64 | 14.72 | 10.25 | -35.2 | 21.19 | 18.91 | 2.24 |
| Estimated SGA Expenses | |||||||||||||||||||||
| Low | 354.9 | 312 | 270.5 | 235.8 | 224.4 | 224.7 | 190.9 | 187.5 | 165.8 | 92.29 | 81.58 | 67.95 | 43.7 | 68.76 | 39.34 | 27.35 | 23.68 | 19.48 | 22.59 | 17.55 | 11.89 |
| Average | 363.6 | 319.7 | 277.1 | 240.3 | 225.5 | 230.2 | 195.6 | 234.4 | 207.3 | 115.4 | 102 | 84.94 | 54.62 | 85.95 | 49.18 | 34.19 | 29.6 | 24.35 | 28.24 | 21.94 | 14.87 |
| High | 369.3 | 324.7 | 281.5 | 244.7 | 229 | 233.8 | 198.7 | 281.3 | 248.7 | 138.4 | 122.4 | 101.9 | 65.55 | 103.1 | 59.01 | 41.03 | 35.52 | 29.22 | 33.89 | 26.33 | 17.84 |
| Estimated EPS | |||||||||||||||||||||
| Low | 4.56 | 3.16 | 2.05 | 1.45 | 1.02 | 1.34 | -0.848 | 3.74 | 4.09 | 2.65 | 0.96 | 1.86 | 2.29 | 0.551 | 0.091 | 0.58 | 0.31 | -0.15 | 0.74 | 0.63 | 0.07 |
| Average | 4.71 | 3.26 | 2.12 | 1.5 | 1.05 | 1.38 | -0.831 | 3.82 | 4.18 | 2.71 | 0.98 | 1.9 | 2.33 | 0.562 | 0.093 | 0.73 | 0.38 | -0.08 | 0.93 | 0.78 | 0.11 |
| High | 4.81 | 3.33 | 2.2 | 1.53 | 1.08 | 1.41 | -0.805 | 3.89 | 4.25 | 2.76 | 0.998 | 1.94 | 2.38 | 0.573 | 0.095 | 0.88 | 0.45 | -0.01 | 1.12 | 0.93 | 0.15 |
