| Period Ending: | 2029 06-30 |
2028 06-30 |
2027 06-30 |
2026 06-30 |
2025 06-30 |
2024 06-30 |
2023 06-29 |
2022 06-29 |
2021 06-29 |
2020 06-29 |
2019 06-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 10 | 15 | 15 | 15 | 10 | 8 | 6 | 5 | 6 | 6 | 5 |
| Estimated Revenue | |||||||||||
| Low | 22,900 | 23,793 | 23,163 | 22,998 | 14,166 | 13,574 | 14,607 | 14,076 | 12,451 | 12,356 | 9,252 |
| Average | 23,429 | 23,833 | 23,422 | 23,058 | 15,068 | 13,733 | 14,788 | 14,400 | 12,738 | 12,641 | 9,465 |
| High | 24,162 | 23,873 | 24,031 | 23,158 | 15,392 | 13,931 | 14,970 | 14,851 | 13,137 | 13,037 | 9,761 |
| Estimated EBITDA | |||||||||||
| Low | 3,105 | 3,227 | 3,141 | 3,119 | 1,921 | 1,841 | 1,578 | 1,575 | 1,411 | 1,676 | 1,255 |
| Average | 3,177 | 3,232 | 3,176 | 3,127 | 2,043 | 1,862 | 1,973 | 1,968 | 1,763 | 1,714 | 1,283 |
| High | 3,277 | 3,237 | 3,259 | 3,140 | 2,087 | 1,889 | 2,368 | 2,362 | 2,116 | 1,768 | 1,324 |
| Estimated EBIT | |||||||||||
| Low | 2,101 | 2,183 | 2,126 | 2,110 | 1,300 | 1,246 | 1,146 | 1,072 | 915.7 | 1,134 | 849 |
| Average | 2,150 | 2,187 | 2,149 | 2,116 | 1,383 | 1,260 | 1,432 | 1,339 | 1,145 | 1,160 | 868.5 |
| High | 2,217 | 2,191 | 2,205 | 2,125 | 1,412 | 1,278 | 1,718 | 1,607 | 1,374 | 1,196 | 895.7 |
| Estimated Net Income | |||||||||||
| Low | 1,427 | 1,303 | 1,347 | 1,243 | 1,123 | 1,099 | 769.6 | 749.9 | 610.3 | 982.2 | 978.4 |
| Average | 1,470 | 1,717 | 1,428 | 1,266 | 1,163 | 1,115 | 962 | 937.4 | 762.9 | 1,012 | 1,008 |
| High | 1,530 | 1,820 | 1,508 | 1,291 | 1,202 | 1,131 | 1,154 | 1,125 | 915.4 | 1,053 | 1,049 |
| Estimated SGA Expenses | |||||||||||
| Low | 1,938 | 2,013 | 1,960 | 1,946 | 1,199 | 1,149 | 1,080 | 1,005 | 1,059 | 1,046 | 782.8 |
| Average | 1,982 | 2,017 | 1,982 | 1,951 | 1,275 | 1,162 | 1,350 | 1,256 | 1,324 | 1,070 | 800.8 |
| High | 2,044 | 2,020 | 2,033 | 1,960 | 1,302 | 1,179 | 1,620 | 1,507 | 1,588 | 1,103 | 825.9 |
| Estimated EPS | |||||||||||
| Low | 0.896 | 0.818 | 0.846 | 0.781 | 0.705 | 0.69 | 0.705 | 0.778 | 0.714 | 0.617 | 0.614 |
| Average | 0.923 | 0.947 | 0.886 | 0.801 | 0.725 | 0.7 | 0.726 | 0.802 | 0.736 | 0.635 | 0.633 |
| High | 0.96 | 1.14 | 0.946 | 0.811 | 0.755 | 0.71 | 0.756 | 0.835 | 0.766 | 0.661 | 0.658 |