| Period Ending: | 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 |
2005 06-29 |
2004 06-29 |
2003 06-29 |
2002 06-29 |
1999 06-29 |
1998 06-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 4 | 7 | 7 | 6 | 7 | 3 | 2 | 6 | 3 | 7 | 15 | 11 | 7 | 8 | 17 | 18 | 10 | 12 | 9 | 14 | 9 | 8 | 7 | 12 | 15 | 14 | 9 | 18 |
| Estimated Revenue | ||||||||||||||||||||||||||||
| Low | 5,327 | 5,219 | 5,165 | 5,184 | 5,775 | 4,468 | 3,439 | 3,313 | 3,079 | 2,877 | 2,740 | 2,208 | 1,813 | 1,847 | 1,069 | 984.6 | 905.3 | 706.3 | 641.7 | 563.5 | 460.9 | 336.9 | 203.1 | 155.3 | 111.4 | 123.4 | 54 | 45.77 |
| Average | 5,329 | 5,268 | 5,213 | 5,203 | 5,829 | 4,518 | 3,477 | 3,350 | 3,113 | 2,909 | 2,771 | 2,233 | 1,833 | 1,867 | 1,336 | 1,231 | 1,132 | 882.9 | 802.1 | 704.4 | 576.2 | 421.2 | 253.9 | 194.2 | 139.2 | 154.3 | 67.5 | 57.21 |
| High | 5,331 | 5,306 | 5,251 | 5,233 | 5,839 | 4,545 | 3,498 | 3,369 | 3,131 | 2,926 | 2,787 | 2,245 | 1,844 | 1,878 | 1,603 | 1,477 | 1,358 | 1,059 | 962.5 | 845.2 | 691.4 | 505.4 | 304.6 | 233 | 167 | 185.2 | 81 | 68.65 |
| Estimated EBITDA | ||||||||||||||||||||||||||||
| Low | 1,735 | 1,700 | 1,683 | 1,689 | 1,881 | 1,016 | 970.4 | 757 | 833.1 | 781.8 | 659.9 | 517.8 | 405.8 | 437 | 298.2 | 254.2 | 235.5 | 190.3 | 151.5 | 116 | 85.3 | 61.7 | 46.96 | 31.67 | 22.01 | 17.51 | 11.32 | -8.48 |
| Average | 1,736 | 1,716 | 1,699 | 1,695 | 1,899 | 1,270 | 1,213 | 946.2 | 1,041 | 977.2 | 824.9 | 647.3 | 507.3 | 546.2 | 372.7 | 317.7 | 294.3 | 237.9 | 189.3 | 144.9 | 106.6 | 77.13 | 58.7 | 39.59 | 27.51 | 21.88 | 14.7 | -6.84 |
| High | 1,737 | 1,729 | 1,711 | 1,705 | 1,902 | 1,524 | 1,456 | 1,135 | 1,250 | 1,173 | 989.8 | 776.8 | 608.8 | 655.5 | 447.2 | 381.3 | 353.2 | 285.5 | 227.2 | 173.9 | 127.9 | 92.55 | 70.44 | 47.51 | 33.01 | 26.26 | 18.08 | -5.19 |
| Estimated EBIT | ||||||||||||||||||||||||||||
| Low | 980.5 | 960.6 | 950.7 | 954.2 | 1,063 | 555 | 535.8 | 384.4 | 470.6 | 406.6 | 315.1 | 295.2 | 232 | 286.3 | 167.3 | 128.5 | 114.1 | 111.9 | 67.03 | 139.5 | 51.32 | 31.36 | 24.31 | 23.61 | 13.07 | 7.47 | 5.64 | -43.91 |
| Average | 980.9 | 969.7 | 959.6 | 957.8 | 1,073 | 693.7 | 669.7 | 480.6 | 588.2 | 508.2 | 393.9 | 369 | 290 | 357.9 | 209.2 | 160.7 | 142.6 | 139.9 | 83.79 | 174.4 | 64.15 | 39.2 | 30.7 | 29.51 | 16.34 | 9.34 | 7.05 | -36.59 |
| High | 981.2 | 976.6 | 966.5 | 963.2 | 1,075 | 832.5 | 803.7 | 576.7 | 705.9 | 609.9 | 472.7 | 442.8 | 347.9 | 429.5 | 251 | 192.8 | 171.1 | 167.9 | 100.5 | 209.2 | 76.97 | 47.04 | 37.09 | 35.41 | 19.61 | 11.2 | 8.46 | -29.27 |
| Estimated Net Income | ||||||||||||||||||||||||||||
| Low | 1,238 | 1,141 | 1,078 | 970.1 | 1,109 | 278.6 | 375.6 | 20.07 | 251 | 202.4 | 138 | 911.5 | 156.7 | 200.9 | 117.9 | 91.69 | 113 | 89.26 | 45.74 | 35.78 | 19.99 | 18.35 | 16.18 | 20.28 | 15.87 | 7.77 | -18.6 | -39.04 |
| Average | 1,445 | 1,153 | 1,090 | 981.9 | 1,120 | 348.2 | 469.5 | 53.97 | 313.8 | 253 | 172.5 | 1,139 | 195.9 | 251.1 | 147.4 | 114.6 | 141.2 | 111.6 | 57.18 | 44.72 | 24.99 | 22.94 | 20.77 | 25.35 | 19.84 | 9.72 | -14.4 | -32.53 |
| High | 1,653 | 1,165 | 1,102 | 993.8 | 1,130 | 417.9 | 563.5 | 87.88 | 376.5 | 303.6 | 207 | 1,367 | 235.1 | 301.3 | 176.9 | 137.5 | 169.5 | 133.9 | 68.62 | 53.66 | 29.99 | 27.53 | 25.35 | 30.42 | 23.81 | 11.66 | -10.2 | -26.03 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||
| Low | 1,529 | 1,498 | 1,482 | 1,488 | 1,657 | 833.6 | 716.9 | 543.6 | 577 | 578.9 | 530.1 | 429 | 390.6 | 385.4 | 326.5 | 288.5 | 289.9 | 205.8 | 204.9 | 188.4 | 150.9 | 117.7 | 116.8 | 57.81 | 42.71 | 48.6 | 27.89 | 32.92 |
| Average | 1,529 | 1,512 | 1,496 | 1,493 | 1,673 | 1,042 | 896.1 | 679.5 | 721.2 | 723.7 | 662.6 | 536.3 | 488.2 | 481.7 | 408.1 | 360.6 | 362.4 | 257.2 | 256.1 | 235.5 | 188.7 | 147.2 | 146 | 72.27 | 53.39 | 60.75 | 34.86 | 41.16 |
| High | 1,530 | 1,523 | 1,507 | 1,502 | 1,676 | 1,250 | 1,075 | 815.3 | 865.5 | 868.4 | 795.1 | 643.5 | 585.9 | 578.1 | 489.7 | 432.7 | 434.9 | 308.7 | 307.3 | 282.6 | 226.4 | 176.6 | 175.2 | 86.72 | 64.06 | 72.9 | 41.83 | 49.39 |
| Estimated EPS | ||||||||||||||||||||||||||||
| Low | 4.69 | 4.33 | 4.09 | 3.68 | 4.21 | 3.24 | 3.13 | 3.28 | 2.68 | 2.75 | 2.45 | 1.91 | 1.78 | 1.65 | 1.08 | 0.91 | 0.83 | 0.65 | 0.48 | 0.39 | 0.27 | 0.2 | 0.18 | 0.12 | 0.09 | 0.08 | 0.049 | -0.05 |
| Average | 5.36 | 4.38 | 4.14 | 3.73 | 4.24 | 3.28 | 3.18 | 3.33 | 2.72 | 2.79 | 2.48 | 1.94 | 1.8 | 1.68 | 1.34 | 1.15 | 1.03 | 0.82 | 0.59 | 0.47 | 0.32 | 0.24 | 0.21 | 0.16 | 0.11 | 0.1 | 0.05 | -0.035 |
| High | 6.27 | 4.42 | 4.18 | 3.77 | 4.29 | 3.31 | 3.2 | 3.36 | 2.74 | 2.81 | 2.5 | 1.95 | 1.82 | 1.69 | 1.6 | 1.39 | 1.23 | 0.99 | 0.7 | 0.55 | 0.37 | 0.28 | 0.24 | 0.2 | 0.13 | 0.12 | 0.05 | -0.02 |
