| Period Ending: | 2030 06-30 |
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 |
2018 06-29 |
2017 06-29 |
2016 06-29 |
2015 06-29 |
2014 06-29 |
2013 06-29 |
2012 06-29 |
2011 06-29 |
2010 06-29 |
2009 06-29 |
2008 06-29 |
2007 06-29 |
2006 06-29 |
2004 06-29 |
2003 06-29 |
2002 06-29 |
2001 06-29 |
2000 06-29 |
1999 06-29 |
1998 06-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 9 | 8 | 11 | 10 | 10 | 10 | 11 | 5 | 4 | 5 | 10 | 5 | 6 | 6 | 5 | 6 | 8 | 20 | 8 | 17 | 15 | 17 | 20 | 9 | 20 | 11 | 19 | 19 | 16 | 18 | 18 | 10 |
| Estimated Revenue | ||||||||||||||||||||||||||||||||
| Low | 361,146 | 326,115 | 303,751 | 273,816 | 255,885 | 222,678 | 225,390 | 201,363 | 174,693 | 156,564 | 149,714 | 141,580 | 132,699 | 126,748 | 118,513 | 98,683 | 73,060 | 80,144 | 79,930 | 70,035 | 70,227 | 71,215 | 69,577 | 65,685 | 64,418 | 49,047 | 42,266 | 39,713 | 43,747 | 21,305 | 17,875 | 9,868 |
| Average | 369,407 | 333,574 | 304,152 | 282,097 | 259,360 | 223,259 | 225,710 | 204,299 | 178,766 | 160,214 | 153,204 | 144,880 | 135,793 | 129,703 | 121,276 | 100,984 | 91,325 | 100,180 | 99,912 | 87,543 | 87,783 | 89,018 | 86,971 | 82,106 | 80,522 | 61,309 | 52,832 | 49,641 | 54,684 | 26,631 | 22,344 | 12,335 |
| High | 379,728 | 342,894 | 304,552 | 292,548 | 264,247 | 224,099 | 226,109 | 207,236 | 184,424 | 165,285 | 158,054 | 149,466 | 140,091 | 133,808 | 125,115 | 104,180 | 109,589 | 120,216 | 119,894 | 105,052 | 105,340 | 106,822 | 104,365 | 98,528 | 96,627 | 73,570 | 63,398 | 59,569 | 65,621 | 31,957 | 26,812 | 14,802 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||||
| Low | 2,733 | 2,468 | 2,299 | 2,072 | 1,937 | 1,685 | 1,706 | 8.59 | 499.3 | 1,381 | -3,919 | 919.4 | 1,817 | 2,296 | 2,103 | 1,793 | 970.5 | 1,716 | 1,452 | 1,235 | 1,352 | 1,713 | 1,817 | 1,886 | 1,826 | 1,970 | 1,696 | 1,356 | 1,433 | 922.2 | 433.1 | 339.3 |
| Average | 2,796 | 2,525 | 2,302 | 2,135 | 1,963 | 1,690 | 1,708 | 421.5 | 997.5 | 1,863 | -2,767 | 1,540 | 2,271 | 2,870 | 2,629 | 2,241 | 1,370 | 2,145 | 1,815 | 1,544 | 1,689 | 2,141 | 2,271 | 2,357 | 2,283 | 2,462 | 2,120 | 1,695 | 1,791 | 1,153 | 541.4 | 424.1 |
| High | 2,874 | 2,595 | 2,305 | 2,214 | 2,000 | 1,696 | 1,711 | 834.5 | 1,496 | 2,345 | -1,614 | 2,161 | 2,725 | 3,444 | 3,155 | 2,689 | 1,770 | 2,574 | 2,178 | 1,853 | 2,027 | 2,569 | 2,725 | 2,828 | 2,739 | 2,954 | 2,544 | 2,034 | 2,149 | 1,383 | 649.7 | 508.9 |
| Estimated EBIT | ||||||||||||||||||||||||||||||||
| Low | 1,383 | 1,249 | 1,164 | 1,049 | 980.2 | 853 | 863.3 | -770.1 | -205.5 | 372.7 | -4,633 | 142.1 | 1,202 | 1,789 | 1,708 | 1,463 | 570.3 | 1,439 | 1,234 | 974.9 | 1,095 | 1,581 | 1,111 | 1,614 | 1,608 | 1,835 | 1,602 | 1,312 | 1,353 | 888.2 | 460.7 | 336.2 |
| Average | 1,415 | 1,278 | 1,165 | 1,081 | 993.5 | 855.2 | 864.6 | -406.1 | 202.7 | 672.9 | -3,567 | 671.2 | 1,503 | 2,236 | 2,135 | 1,828 | 928.6 | 1,799 | 1,542 | 1,219 | 1,369 | 1,977 | 1,393 | 2,018 | 2,010 | 2,293 | 2,002 | 1,640 | 1,691 | 1,110 | 575.8 | 420.3 |
| High | 1,455 | 1,313 | 1,167 | 1,121 | 1,012 | 858.4 | 866.1 | -42.08 | 610.9 | 973.2 | -2,500 | 1,200 | 1,803 | 2,684 | 2,562 | 2,194 | 1,287 | 2,159 | 1,851 | 1,462 | 1,642 | 2,372 | 1,675 | 2,422 | 2,412 | 2,752 | 2,402 | 1,967 | 2,029 | 1,332 | 691 | 504.4 |
| Estimated Net Income | ||||||||||||||||||||||||||||||||
| Low | 3,799 | 3,389 | 2,681 | 2,443 | 2,367 | 1,962 | 1,776 | 89.49 | 481.1 | 896 | -4,525 | -493.6 | 1,159 | 1,026 | 999 | 848.7 | 29.52 | 869.3 | 701.8 | 657 | 572.2 | 945.7 | 1,212 | 1,137 | 953.2 | 1,163 | 991.7 | 723.1 | 761.7 | 413 | 224 | 172.7 |
| Average | 3,913 | 3,490 | 3,077 | 2,637 | 2,418 | 1,979 | 1,780 | 156 | 601.4 | 1,204 | -3,576 | -84.12 | 1,449 | 1,282 | 1,249 | 1,061 | 322.3 | 1,087 | 877.2 | 821.2 | 729.5 | 1,182 | 1,515 | 1,422 | 1,191 | 1,454 | 1,240 | 903.9 | 952.1 | 516.3 | 280 | 215.9 |
| High | 4,055 | 3,617 | 3,473 | 2,831 | 2,469 | 1,996 | 1,783 | 222.5 | 721.7 | 1,512 | -2,627 | 325.3 | 1,739 | 1,539 | 1,498 | 1,273 | 615.1 | 1,304 | 1,053 | 985.5 | 886.8 | 1,418 | 1,818 | 1,706 | 1,430 | 1,745 | 1,488 | 1,085 | 1,143 | 619.5 | 336 | 259.1 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||
| Low | 8,843 | 7,985 | 7,437 | 6,704 | 6,265 | 5,452 | 5,519 | 4,278 | 3,927 | 2,929 | 2,981 | 3,346 | 2,868 | 2,826 | 2,513 | 2,396 | 2,246 | 2,122 | 1,968 | 1,710 | 2,051 | 2,658 | 2,536 | 2,493 | 2,582 | 1,853 | 1,665 | 1,637 | 1,688 | 1,258 | 521.8 | 420.2 |
| Average | 9,045 | 8,168 | 7,447 | 6,907 | 6,350 | 5,466 | 5,526 | 5,348 | 4,909 | 3,662 | 3,727 | 4,183 | 3,585 | 3,533 | 3,141 | 2,995 | 2,808 | 2,652 | 2,460 | 2,137 | 2,563 | 3,323 | 3,170 | 3,117 | 3,227 | 2,316 | 2,082 | 2,047 | 2,110 | 1,573 | 652.3 | 525.3 |
| High | 9,298 | 8,396 | 7,457 | 7,163 | 6,470 | 5,487 | 5,536 | 6,418 | 5,890 | 4,394 | 4,472 | 5,019 | 4,302 | 4,239 | 3,769 | 3,594 | 3,369 | 3,183 | 2,952 | 2,565 | 3,076 | 3,988 | 3,804 | 3,740 | 3,873 | 2,779 | 2,498 | 2,456 | 2,532 | 1,887 | 782.7 | 630.3 |
| Estimated EPS | ||||||||||||||||||||||||||||||||
| Low | 15.7 | 14 | 11.08 | 10.1 | 9.78 | 8.11 | 7.34 | 5.57 | 5.04 | 5.81 | 5.15 | 4.95 | 4.78 | 5.19 | 5.08 | 4.24 | 2.56 | 2.48 | 2.05 | 1.51 | 1.97 | 2.7 | 2.73 | 2.55 | 2.7 | 2.7 | 2.27 | 1.84 | 1.86 | 1.17 | 0.97 | 0.79 |
| Average | 16.17 | 14.42 | 12.71 | 11.3 | 10 | 8.2 | 7.36 | 5.74 | 5.19 | 5.99 | 5.3 | 5.1 | 4.93 | 5.35 | 5.23 | 4.37 | 3.21 | 3.09 | 2.55 | 1.9 | 2.46 | 3.38 | 3.41 | 3.19 | 3.37 | 3.38 | 2.83 | 2.31 | 2.31 | 1.46 | 1.21 | 0.98 |
| High | 16.76 | 14.95 | 14.35 | 11.7 | 10.2 | 8.25 | 7.37 | 5.98 | 5.4 | 6.24 | 5.52 | 5.31 | 5.13 | 5.57 | 5.45 | 4.55 | 3.86 | 3.7 | 3.05 | 2.29 | 2.95 | 4.06 | 4.09 | 3.83 | 4.04 | 4.06 | 3.39 | 2.78 | 2.76 | 1.75 | 1.45 | 1.17 |
