| Period Ending: | 2029 03-31 |
2028 03-31 |
2027 03-31 |
2026 03-31 |
2025 03-31 |
2024 03-31 |
2023 03-30 |
2022 03-30 |
2021 03-30 |
2020 03-30 |
2019 03-30 |
2018 03-30 |
2017 03-30 |
2016 03-30 |
2015 03-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 17 | 34 | 36 | 34 | 27 | 24 | 12 | 18 | 12 | 12 | 18 | 12 | 12 | 18 | 12 |
| Estimated Revenue | |||||||||||||||
| Low | 1,247,114 | 1,147,594 | 1,118,970 | 1,038,237 | 993,523 | 939,074 | 780,047 | 761,917 | 634,254 | 450,687 | 336,281 | 220,280 | 139,346 | 89,847 | 67,737 |
| Average | 1,388,674 | 1,277,857 | 1,157,730 | 1,048,268 | 1,000,743 | 941,027 | 871,161 | 850,912 | 708,338 | 503,329 | 375,560 | 246,010 | 155,622 | 100,342 | 75,649 |
| High | 1,461,699 | 1,345,054 | 1,191,064 | 1,063,564 | 1,012,775 | 942,547 | 922,004 | 900,573 | 749,678 | 532,705 | 397,478 | 260,367 | 164,705 | 106,198 | 80,064 |
| Estimated EBITDA | |||||||||||||||
| Low | 246,441 | 226,775 | 221,119 | 205,165 | 196,329 | 185,569 | 154,144 | 578,013 | 125,334 | 89,060 | 66,452 | 43,529 | 27,536 | 17,755 | 13,385 |
| Average | 274,414 | 252,516 | 228,778 | 207,147 | 197,756 | 185,955 | 172,149 | 722,516 | 139,974 | 99,462 | 74,214 | 48,614 | 30,752 | 19,828 | 14,949 |
| High | 288,845 | 265,795 | 235,365 | 210,170 | 200,133 | 186,256 | 182,196 | 867,019 | 148,143 | 105,267 | 78,545 | 51,451 | 32,547 | 20,986 | 15,821 |
| Estimated EBIT | |||||||||||||||
| Low | 181,704 | 167,204 | 163,034 | 151,271 | 144,756 | 136,823 | 364,710 | 174,434 | 480,597 | 65,665 | 267,427 | 32,095 | 20,303 | 13,091 | 9,869 |
| Average | 202,330 | 186,184 | 168,681 | 152,733 | 145,808 | 137,108 | 455,887 | 244,188 | 600,746 | 73,335 | 334,283 | 35,844 | 22,674 | 14,620 | 11,022 |
| High | 212,969 | 195,974 | 173,538 | 154,961 | 147,561 | 137,329 | 547,065 | 313,942 | 720,895 | 77,615 | 401,140 | 37,936 | 23,997 | 15,473 | 11,665 |
| Estimated Net Income | |||||||||||||||
| Low | 169,467 | 154,794 | 121,410 | 96,095 | 150,063 | 139,374 | 416,953 | 260,904 | 739,531 | 742,632 | 318,363 | 309,625 | 189,114 | 340,960 | 27,700 |
| Average | 195,355 | 193,713 | 142,518 | 103,056 | 157,756 | 150,411 | 609,135 | 344,438 | 924,414 | 928,290 | 397,954 | 387,031 | 236,393 | 426,199 | 32,059 |
| High | 208,710 | 232,632 | 163,625 | 110,017 | 165,450 | 161,448 | 801,317 | 427,973 | 1,109,297 | 1,113,948 | 477,544 | 464,438 | 283,671 | 511,439 | 34,492 |
| Estimated SGA Expenses | |||||||||||||||
| Low | 222,508 | 204,752 | 199,645 | 185,241 | 177,263 | 167,548 | 139,175 | 135,940 | 434,046 | 326,364 | 281,236 | 181,451 | 24,862 | 16,030 | 12,085 |
| Average | 247,765 | 227,993 | 206,560 | 187,030 | 178,551 | 167,897 | 155,431 | 151,818 | 542,558 | 407,955 | 351,546 | 226,813 | 27,766 | 17,903 | 13,497 |
| High | 260,794 | 239,982 | 212,508 | 189,759 | 180,698 | 168,168 | 164,502 | 160,679 | 651,069 | 489,546 | 421,855 | 272,176 | 29,386 | 18,948 | 14,285 |
| Estimated EPS | |||||||||||||||
| Low | 70.18 | 64.1 | 50.28 | 39.8 | 62.14 | 57.72 | 46.13 | 42.35 | 57.28 | 43.05 | 31.35 | 27.98 | 20.38 | 14.94 | 11.47 |
| Average | 80.9 | 78.25 | 60.98 | 41.9 | 65.37 | 62.4 | 53.39 | 49.02 | 66.3 | 49.83 | 36.28 | 32.38 | 23.58 | 17.3 | 13.28 |
| High | 86.43 | 96.34 | 67.76 | 45.56 | 68.52 | 66.86 | 57.45 | 52.73 | 71.33 | 53.61 | 39.03 | 34.84 | 25.37 | 18.61 | 14.28 |