| 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 |
2005 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 | 3 | 4 | 6 | 11 | 12 | 16 | 18 | 16 | 8 | 14 | 9 | 11 | 8 | 7 | 6 | 10 | 14 | 8 | 8 | 15 | 10 | 12 | 8 | 18 | 9 | 11 | 9 | 10 | 8 | 17 | 9 | 11 | 9 |
| Estimated Revenue | |||||||||||||||||||||||||||||||||
| Low | 17,919 | 16,896 | 16,208 | 15,403 | 14,806 | 14,247 | 15,469 | 15,647 | 17,292 | 15,725 | 14,022 | 14,512 | 13,370 | 11,549 | 11,051 | 10,610 | 7,234 | 7,660 | 6,706 | 5,922 | 3,990 | 5,797 | 5,416 | 4,273 | 5,019 | 4,435 | 3,953 | 3,652 | 3,601 | 3,594 | 3,319 | 3,044 | 2,534 |
| Average | 18,134 | 17,098 | 16,265 | 15,553 | 14,976 | 14,317 | 15,559 | 15,796 | 17,638 | 16,040 | 14,303 | 14,802 | 13,638 | 11,780 | 11,272 | 10,823 | 9,042 | 9,575 | 8,382 | 7,403 | 4,988 | 7,247 | 6,770 | 5,341 | 6,274 | 5,544 | 4,942 | 4,565 | 4,502 | 4,493 | 4,149 | 3,804 | 3,168 |
| High | 18,366 | 17,317 | 16,323 | 15,803 | 15,076 | 14,427 | 15,639 | 15,945 | 17,901 | 16,279 | 14,516 | 15,023 | 13,842 | 11,956 | 11,441 | 10,984 | 10,851 | 11,490 | 10,059 | 8,884 | 5,986 | 8,696 | 8,124 | 6,409 | 7,528 | 6,653 | 5,930 | 5,478 | 5,402 | 5,392 | 4,978 | 4,565 | 3,801 |
| Estimated EBITDA | |||||||||||||||||||||||||||||||||
| Low | 2,754 | 2,597 | 2,491 | 2,367 | 2,276 | 2,190 | 2,377 | 3,280 | 2,893 | 612 | 2,236 | 1,964 | 1,636 | 1,467 | 1,381 | 1,484 | 1,301 | 1,127 | 889.8 | 763.4 | 694.7 | 670.7 | 761.3 | 500.3 | 614.4 | 616.2 | 486.5 | 361.8 | 459.6 | 542.8 | 479 | 428.2 | 339.4 |
| Average | 2,787 | 2,628 | 2,500 | 2,390 | 2,302 | 2,200 | 2,391 | 4,100 | 3,616 | 920.9 | 2,795 | 2,455 | 2,045 | 1,834 | 1,726 | 1,855 | 1,626 | 1,409 | 1,112 | 954.2 | 868.4 | 838.3 | 951.6 | 625.4 | 768 | 770.3 | 608.1 | 452.3 | 574.5 | 678.5 | 598.7 | 535.3 | 424.2 |
| High | 2,823 | 2,661 | 2,509 | 2,429 | 2,317 | 2,217 | 2,404 | 4,920 | 4,339 | 1,230 | 3,354 | 2,946 | 2,454 | 2,201 | 2,071 | 2,226 | 1,951 | 1,691 | 1,335 | 1,145 | 1,042 | 1,006 | 1,142 | 750.5 | 921.6 | 924.4 | 729.7 | 542.8 | 689.5 | 814.2 | 718.5 | 642.4 | 509 |
| Estimated EBIT | |||||||||||||||||||||||||||||||||
| Low | 1,898 | 1,790 | 1,717 | 1,632 | 1,569 | 1,509 | 1,639 | 2,403 | 2,103 | 232.8 | 1,354 | 1,544 | 1,286 | 1,143 | 1,110 | 1,204 | 1,065 | 1,111 | 918.5 | 625.6 | 490.2 | 538 | 629.3 | 407.5 | 524.1 | 495.3 | 1,266 | 233.3 | 345.7 | 433.2 | 390 | 353.3 | 281.4 |
| Average | 1,921 | 1,811 | 1,723 | 1,648 | 1,587 | 1,517 | 1,648 | 3,004 | 2,628 | 505.4 | 1,693 | 1,930 | 1,607 | 1,429 | 1,388 | 1,505 | 1,332 | 1,389 | 1,148 | 782 | 620.1 | 672.5 | 786.7 | 509.4 | 655.2 | 619.1 | 1,582 | 307.6 | 432.2 | 541.5 | 487.4 | 441.6 | 351.8 |
| High | 1,946 | 1,834 | 1,729 | 1,674 | 1,597 | 1,528 | 1,657 | 3,605 | 3,154 | 777.9 | 2,031 | 2,316 | 1,928 | 1,715 | 1,665 | 1,806 | 1,598 | 1,667 | 1,378 | 938.4 | 750 | 807 | 944 | 611.3 | 786.2 | 742.9 | 1,898 | 382 | 518.6 | 649.8 | 584.9 | 529.9 | 422.1 |
| Estimated Net Income | |||||||||||||||||||||||||||||||||
| Low | 1,979 | 1,507 | 1,218 | 932.2 | 744.7 | 514 | 768.7 | 438.4 | 1,933 | 90.42 | 1,310 | 1,145 | 678.7 | 791.1 | 768.3 | 803.2 | 713.8 | 728.5 | 596.3 | 387.4 | 278.1 | 311.1 | 365.6 | 209.6 | 246.7 | 292.9 | 219.8 | 146.6 | 216.7 | 265.7 | 236.3 | 206.9 | 163.4 |
| Average | 2,010 | 1,531 | 1,305 | 1,086 | 780.8 | 549.7 | 806.7 | 548 | 2,416 | 297.9 | 1,637 | 1,432 | 848.4 | 988.8 | 960.3 | 1,004 | 892.2 | 910.6 | 745.4 | 484.2 | 356.6 | 388.9 | 457 | 262 | 308.4 | 366.1 | 274.8 | 194.5 | 270.8 | 332.2 | 295.3 | 258.6 | 204.3 |
| High | 2,043 | 1,556 | 1,392 | 1,226 | 817 | 585.4 | 844.8 | 657.6 | 2,899 | 505.4 | 1,965 | 1,718 | 1,018 | 1,187 | 1,152 | 1,205 | 1,071 | 1,093 | 894.5 | 581 | 435.1 | 466.7 | 548.4 | 314.4 | 370.1 | 439.3 | 329.7 | 242.5 | 325 | 398.6 | 354.4 | 310.3 | 245.1 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||||
| Low | 10,764 | 10,149 | 9,736 | 9,252 | 8,894 | 8,558 | 9,292 | 6,770 | 6,054 | 4,299 | 6,415 | 6,125 | 5,194 | 5,382 | 4,618 | 4,989 | 4,486 | 4,909 | 4,175 | 3,758 | 2,397 | 3,755 | 4,028 | 2,473 | 3,174 | 2,789 | 2,476 | 2,335 | 2,452 | 2,349 | 2,173 | 1,998 | 1,667 |
| Average | 10,893 | 10,271 | 9,770 | 9,342 | 8,996 | 8,600 | 9,346 | 8,463 | 7,568 | 5,373 | 8,019 | 7,657 | 6,493 | 6,728 | 5,772 | 6,236 | 5,608 | 6,136 | 5,219 | 4,698 | 2,996 | 4,694 | 5,035 | 3,091 | 3,967 | 3,486 | 3,095 | 2,919 | 3,065 | 2,937 | 2,716 | 2,498 | 2,084 |
| High | 11,032 | 10,402 | 9,805 | 9,493 | 9,056 | 8,666 | 9,394 | 10,156 | 9,081 | 6,448 | 9,623 | 9,188 | 7,791 | 8,073 | 6,927 | 7,483 | 6,729 | 7,363 | 6,263 | 5,637 | 3,595 | 5,633 | 6,042 | 3,709 | 4,761 | 4,183 | 3,714 | 3,503 | 3,678 | 3,524 | 3,259 | 2,997 | 2,501 |
| Estimated EPS | |||||||||||||||||||||||||||||||||
| Low | 5.5 | 4.18 | 3.38 | 2.59 | 2.07 | 1.43 | 2.13 | 3.28 | 6.96 | 6.02 | 4.35 | 5.11 | 4.36 | 3.31 | 3.08 | 2.71 | 1.67 | 1.8 | 1.44 | 0.92 | 0.65 | 0.74 | 0.9 | 0.56 | 0.7 | 0.6 | 0.48 | 0.38 | 0.47 | 0.52 | 0.45 | 0.38 | 0.3 |
| Average | 5.58 | 4.25 | 3.64 | 2.95 | 2.19 | 1.49 | 2.23 | 3.36 | 7.14 | 6.18 | 4.47 | 5.24 | 4.47 | 3.4 | 3.16 | 2.78 | 2.1 | 2.26 | 1.79 | 1.15 | 0.815 | 0.93 | 1.12 | 0.685 | 0.87 | 0.75 | 0.6 | 0.48 | 0.59 | 0.64 | 0.56 | 0.49 | 0.37 |
| High | 5.67 | 4.32 | 3.87 | 3.41 | 2.27 | 1.63 | 2.35 | 3.43 | 7.28 | 6.3 | 4.55 | 5.35 | 4.56 | 3.47 | 3.23 | 2.83 | 2.53 | 2.72 | 2.14 | 1.38 | 0.98 | 1.12 | 1.35 | 0.81 | 1.04 | 0.9 | 0.72 | 0.58 | 0.71 | 0.76 | 0.67 | 0.6 | 0.44 |