| 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 | 8 | 17 | 14 | 14 | 10 | 8 | 6 | 5 | 6 | 6 | 5 |
| Estimated Revenue | |||||||||||
| Low | 22,953 | 23,742 | 22,758 | 22,441 | 14,166 | 13,574 | 14,607 | 14,076 | 12,451 | 12,356 | 9,252 |
| Average | 23,558 | 23,795 | 23,316 | 22,939 | 15,068 | 13,733 | 14,788 | 14,400 | 12,738 | 12,641 | 9,465 |
| High | 24,409 | 23,848 | 24,102 | 23,508 | 15,392 | 13,931 | 14,970 | 14,851 | 13,137 | 13,037 | 9,761 |
| Estimated EBITDA | |||||||||||
| Low | 3,113 | 3,220 | 3,086 | 3,043 | 1,921 | 1,841 | 1,578 | 1,575 | 1,411 | 1,676 | 1,255 |
| Average | 3,195 | 3,227 | 3,162 | 3,111 | 2,043 | 1,862 | 1,973 | 1,968 | 1,763 | 1,714 | 1,283 |
| High | 3,310 | 3,234 | 3,268 | 3,188 | 2,087 | 1,889 | 2,368 | 2,362 | 2,116 | 1,768 | 1,324 |
| Estimated EBIT | |||||||||||
| Low | 2,106 | 2,179 | 2,088 | 2,059 | 1,300 | 1,246 | 1,146 | 1,072 | 915.7 | 1,134 | 849 |
| Average | 2,162 | 2,184 | 2,140 | 2,105 | 1,383 | 1,260 | 1,432 | 1,339 | 1,145 | 1,160 | 868.5 |
| High | 2,240 | 2,188 | 2,212 | 2,157 | 1,412 | 1,278 | 1,718 | 1,607 | 1,374 | 1,196 | 895.7 |
| Estimated Net Income | |||||||||||
| Low | 1,389 | 1,364 | 1,320 | 1,196 | 1,123 | 1,099 | 769.6 | 749.9 | 610.3 | 982.2 | 978.4 |
| Average | 1,437 | 1,514 | 1,415 | 1,252 | 1,163 | 1,115 | 962 | 937.4 | 762.9 | 1,012 | 1,008 |
| High | 1,504 | 1,663 | 1,510 | 1,308 | 1,202 | 1,131 | 1,154 | 1,125 | 915.4 | 1,053 | 1,049 |
| Estimated SGA Expenses | |||||||||||
| Low | 1,942 | 2,009 | 1,926 | 1,899 | 1,199 | 1,149 | 1,080 | 1,005 | 1,059 | 1,046 | 782.8 |
| Average | 1,993 | 2,013 | 1,973 | 1,941 | 1,275 | 1,162 | 1,350 | 1,256 | 1,324 | 1,070 | 800.8 |
| High | 2,065 | 2,018 | 2,039 | 1,989 | 1,302 | 1,179 | 1,620 | 1,507 | 1,588 | 1,103 | 825.9 |
| Estimated EPS | |||||||||||
| Low | 4.36 | 4.28 | 4.14 | 3.75 | 3.52 | 3.45 | 0.705 | 0.778 | 0.714 | 0.617 | 0.614 |
| Average | 4.51 | 4.73 | 4.43 | 4.01 | 3.62 | 3.5 | 0.726 | 0.802 | 0.736 | 0.635 | 0.633 |
| High | 4.72 | 5.22 | 4.74 | 4.11 | 3.77 | 3.55 | 0.756 | 0.835 | 0.766 | 0.661 | 0.658 |