| 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 |
1997 06-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 2 | 2 | 6 | 2 | 2 | 1 | 1 | 1 | 1 | 6 | 6 | 5 | 8 | 10 | 8 | 7 | 19 | 19 | 18 | 12 | 13 | 11 | 17 | 15 | 7 | 12 | 17 | 11 | 10 | 19 | 10 |
| Estimated Revenue | ||||||||||||||||||||||||||||||||||
| Low | 20,800 | 19,553 | 18,417 | 14,914 | 18,172 | 10,563 | 9,782 | 10,846 | 11,269 | 12,066 | 9,328 | 6,646 | 7,881 | 7,773 | 8,409 | 7,741 | 9,416 | 12,337 | 11,509 | 7,866 | 5,904 | 6,316 | 4,387 | 3,890 | 1,960 | 1,821 | 1,796 | 1,631 | 1,068 | 994 | 1,266 | 973.5 | 1,011 | 1,160 |
| Average | 23,326 | 21,928 | 20,654 | 16,725 | 18,888 | 11,374 | 9,894 | 10,874 | 11,880 | 12,721 | 9,834 | 7,006 | 8,309 | 8,195 | 8,866 | 9,677 | 11,770 | 15,421 | 14,386 | 9,833 | 7,380 | 7,895 | 5,484 | 4,862 | 2,450 | 2,276 | 2,245 | 2,039 | 1,335 | 1,242 | 1,582 | 1,217 | 1,263 | 1,450 |
| High | 26,293 | 24,716 | 23,281 | 18,852 | 19,589 | 12,178 | 10,005 | 10,903 | 12,691 | 13,589 | 10,505 | 7,484 | 8,876 | 8,754 | 9,471 | 11,612 | 14,123 | 18,505 | 17,263 | 11,799 | 8,857 | 9,474 | 6,581 | 5,835 | 2,939 | 2,731 | 2,694 | 2,447 | 1,602 | 1,491 | 1,898 | 1,460 | 1,516 | 1,740 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||||||
| Low | 434.4 | 408.4 | 384.7 | 311.5 | 379.5 | 220.6 | 204.3 | 4,303 | 4,169 | 4,087 | 5,187 | 1,254 | 4,348 | 2,723 | -318.5 | -876.1 | -9,087 | -11.07 | 6,695 | 4,569 | -3,325 | 2,018 | 1,675 | 1,798 | 683.9 | 449.3 | 584.6 | 552.5 | 630.6 | -889 | 736.4 | 498.3 | -38.49 | 422 |
| Average | 487.2 | 458 | 431.4 | 349.3 | 394.5 | 237.6 | 206.6 | 5,379 | 5,212 | 5,109 | 6,484 | 1,567 | 5,436 | 3,404 | 366.2 | 14.98 | -6,590 | 1,873 | 8,369 | 5,711 | -2,059 | 2,538 | 2,094 | 2,247 | 854.9 | 561.6 | 730.8 | 690.6 | 788.2 | -589.8 | 920.5 | 622.9 | 98.9 | 527.5 |
| High | 549.2 | 516.2 | 486.2 | 393.7 | 409.1 | 254.4 | 209 | 6,455 | 6,254 | 6,130 | 7,780 | 1,881 | 6,523 | 4,085 | 1,051 | 906.1 | -4,093 | 3,758 | 10,042 | 6,853 | -793.1 | 3,058 | 2,513 | 2,697 | 1,026 | 673.9 | 877 | 828.8 | 945.9 | -290.6 | 1,105 | 747.5 | 236.3 | 633 |
| Estimated EBIT | ||||||||||||||||||||||||||||||||||
| Low | 395.4 | 371.7 | 350.1 | 283.5 | 345.5 | 200.8 | 186 | 3,267 | 3,142 | 2,929 | 1,548 | 975.9 | 1,903 | 1,788 | 1,031 | 1,895 | 3,325 | 5,041 | 5,848 | 3,540 | 1,960 | 1,757 | 967.6 | 1,063 | 384.4 | 161.4 | 122.9 | 222.1 | 189.3 | 257.5 | 392.3 | 294.8 | 267.6 | 290.5 |
| Average | 443.5 | 416.9 | 392.7 | 318 | 359.1 | 216.2 | 188.1 | 4,083 | 3,927 | 3,661 | 1,935 | 1,220 | 2,378 | 2,236 | 1,289 | 2,369 | 4,156 | 6,301 | 7,310 | 4,425 | 2,450 | 2,196 | 1,211 | 1,329 | 480.6 | 201.7 | 153.7 | 277.7 | 236.7 | 321.9 | 490.4 | 368.5 | 334.5 | 363.1 |
| High | 499.9 | 469.9 | 442.6 | 358.4 | 372.4 | 231.5 | 190.2 | 4,900 | 4,713 | 4,393 | 2,322 | 1,464 | 2,854 | 2,683 | 1,547 | 2,843 | 4,987 | 7,561 | 8,771 | 5,309 | 2,939 | 2,636 | 1,454 | 1,595 | 576.7 | 242 | 184.4 | 333.2 | 284 | 386.3 | 588.4 | 442.2 | 401.4 | 435.7 |
| Estimated Net Income | ||||||||||||||||||||||||||||||||||
| Low | 144.7 | 120.3 | 98.7 | 75.04 | 59.69 | 16.34 | 56.17 | 1,466 | 1,439 | 1,511 | 2,462 | -1,792 | 1,064 | 446.8 | -2,198 | -3,084 | -11,398 | -1,238 | 3,595 | 2,521 | -4,712 | 528.6 | 734.3 | 1,046 | 310 | 210.5 | 170.2 | 185.8 | 216.4 | -938 | 294.1 | 227.6 | -228.1 | 194.3 |
| Average | 168.4 | 140 | 116.1 | 87.8 | 67.5 | 20.36 | 61.05 | 1,832 | 1,799 | 1,888 | 3,078 | -1,445 | 1,485 | 595.8 | -1,807 | -2,506 | -9,180 | -127.1 | 4,493 | 3,152 | -3,614 | 879.2 | 974.6 | 1,308 | 387.5 | 263.1 | 212.7 | 232.3 | 270.5 | -715.8 | 367.6 | 284.5 | -127.6 | 242.9 |
| High | 196.2 | 163.2 | 133.9 | 101.8 | 80.96 | 24.39 | 64.96 | 2,198 | 2,158 | 2,266 | 3,693 | -1,097 | 1,906 | 744.8 | -1,416 | -1,927 | -6,963 | 983.9 | 5,392 | 3,782 | -2,515 | 1,230 | 1,215 | 1,569 | 465 | 315.8 | 255.3 | 278.7 | 324.6 | -493.7 | 441.1 | 341.4 | -27.11 | 291.5 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||||
| Low | 194.8 | 183.1 | 172.5 | 139.6 | 170.2 | 98.91 | 91.6 | 127.5 | 108.1 | 118.5 | 141.1 | 224 | 211.6 | 197.5 | 180.3 | 314 | 265.3 | 385.3 | 312 | 113.1 | 127 | 622.7 | 345.7 | 248.1 | 54.29 | 65.51 | 67.51 | 53.69 | 39.44 | 23.54 | 30.9 | 37.84 | 28.53 | 29.36 |
| Average | 218.4 | 205.3 | 193.4 | 156.6 | 176.9 | 106.5 | 92.64 | 159.4 | 135.1 | 148.1 | 176.4 | 280.1 | 264.4 | 246.9 | 225.4 | 392.5 | 331.6 | 481.7 | 390 | 141.4 | 158.8 | 778.4 | 432.1 | 310.1 | 67.86 | 81.88 | 84.38 | 67.12 | 49.3 | 29.42 | 38.62 | 47.3 | 35.66 | 36.7 |
| High | 246.2 | 231.4 | 218 | 176.5 | 183.4 | 114 | 93.69 | 191.3 | 162.1 | 177.7 | 211.6 | 336.1 | 317.3 | 296.2 | 270.4 | 471 | 398 | 578 | 467.9 | 169.7 | 190.5 | 934.1 | 518.5 | 372.1 | 81.44 | 98.26 | 101.3 | 80.54 | 59.17 | 35.31 | 46.35 | 56.76 | 42.79 | 44.04 |
| Estimated EPS | ||||||||||||||||||||||||||||||||||
| Low | 5.92 | 4.92 | 4.04 | 3.07 | 2.44 | 0.669 | 2.3 | 0.686 | 1.04 | 1.06 | 0.459 | 0.334 | 0.698 | 0.616 | 0.251 | 0.48 | 1.74 | 3.46 | 3.81 | 2.07 | 1.26 | 1.58 | 1.14 | 1.13 | 0.43 | 0.22 | 0.22 | 0.34 | 0.55 | 0.58 | 0.74 | 0.56 | 0.54 | 0.7 |
| Average | 6.89 | 5.73 | 4.7 | 3.57 | 2.84 | 0.777 | 2.5 | 0.743 | 1.11 | 1.14 | 0.492 | 0.357 | 0.748 | 0.66 | 0.269 | 0.6 | 2.17 | 4.33 | 4.77 | 2.59 | 1.58 | 1.98 | 1.42 | 1.42 | 0.54 | 0.275 | 0.27 | 0.42 | 0.69 | 0.72 | 0.92 | 0.71 | 0.68 | 0.88 |
| High | 8.03 | 6.68 | 5.48 | 4.16 | 3.31 | 0.998 | 2.66 | 0.8 | 1.21 | 1.24 | 0.536 | 0.389 | 0.815 | 0.719 | 0.293 | 0.72 | 2.6 | 5.2 | 5.73 | 3.11 | 1.9 | 2.38 | 1.7 | 1.71 | 0.65 | 0.33 | 0.32 | 0.5 | 0.83 | 0.86 | 1.1 | 0.86 | 0.82 | 1.06 |