| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 9 | 16 | 15 | 13 | 11 | 5 | 4 | 5 | 10 | 8 | 8 | 7 | 5 | 5 |
| Estimated Revenue | ||||||||||||||
| Low | 2,059 | 1,858 | 1,718 | 1,568 | 1,385 | 1,132 | 835.2 | 625.5 | 553 | 461.3 | 371.1 | 295.4 | 226.7 | 149.7 |
| Average | 2,065 | 1,878 | 1,738 | 1,583 | 1,395 | 1,168 | 841.7 | 630.4 | 557.3 | 464.9 | 374 | 297.7 | 228.5 | 150.9 |
| High | 2,070 | 1,918 | 1,748 | 1,593 | 1,420 | 1,203 | 857 | 641.8 | 567.4 | 473.4 | 380.8 | 303.1 | 232.6 | 153.7 |
| Estimated EBITDA | ||||||||||||||
| Low | 761.2 | 686.8 | 635.3 | 579.6 | 512.2 | 59.89 | 61.75 | 56.99 | 63.12 | 47.18 | 38.31 | 6.26 | 5.12 | -10.01 |
| Average | 763.3 | 694.2 | 642.7 | 585.2 | 515.9 | 74.86 | 77.18 | 71.23 | 78.91 | 58.97 | 47.89 | 8.92 | 8.4 | -5.29 |
| High | 765.4 | 709.1 | 646.4 | 589 | 525.1 | 89.83 | 92.62 | 85.48 | 94.69 | 70.77 | 57.47 | 11.57 | 11.68 | -0.574 |
| Estimated EBIT | ||||||||||||||
| Low | 647.3 | 584 | 540.2 | 492.8 | 435.6 | 41.34 | 37 | 37.74 | 40.1 | 17.15 | -14.11 | -11.8 | -20.97 | -22.73 |
| Average | 649.1 | 590.3 | 546.5 | 497.6 | 438.7 | 51.67 | 46.26 | 47.18 | 50.13 | 24.23 | -6.82 | -8.69 | -17.11 | -17.24 |
| High | 650.9 | 603 | 549.7 | 500.9 | 446.6 | 62.01 | 55.51 | 56.61 | 60.16 | 31.31 | 0.467 | -5.59 | -13.24 | -11.74 |
| Estimated Net Income | ||||||||||||||
| Low | 412.8 | 444.7 | 418.5 | 382.9 | 354.9 | 116 | 45.82 | 37.73 | 38.02 | 39.84 | -17.1 | -12.62 | -20.61 | -24.99 |
| Average | 504.8 | 478.7 | 442.1 | 412.4 | 360.8 | 145 | 57.28 | 47.17 | 47.52 | 50.64 | -9.27 | -9.39 | -16.79 | -19.9 |
| High | 596.8 | 512.7 | 465.6 | 441.9 | 366.8 | 174 | 68.73 | 56.6 | 57.03 | 61.44 | -1.43 | -6.15 | -12.98 | -14.82 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 841.3 | 759 | 702.1 | 640.5 | 566.1 | 167.9 | 179.9 | 120.2 | 143.2 | 157 | 263.4 | 106.8 | 157 | 78.92 |
| Average | 843.6 | 767.2 | 710.3 | 646.7 | 570.1 | 209.8 | 224.9 | 150.2 | 179 | 196.2 | 329.3 | 133.5 | 196.3 | 98.66 |
| High | 846 | 783.6 | 714.3 | 650.9 | 580.4 | 251.8 | 269.9 | 180.3 | 214.8 | 235.4 | 395.1 | 160.2 | 235.5 | 118.4 |
| Estimated EPS | ||||||||||||||
| Low | 7.3 | 7.86 | 7.4 | 6.77 | 6.28 | 4.93 | 2.96 | 1.93 | 1.66 | 1.27 | 1.23 | 0.578 | 0.266 | -0.026 |
| Average | 9.4 | 8.36 | 7.78 | 7.02 | 6.36 | 4.98 | 2.99 | 1.95 | 1.68 | 1.28 | 1.24 | 0.584 | 0.269 | -0.026 |
| High | 10.55 | 9.07 | 8.23 | 7.81 | 6.49 | 5.09 | 3.06 | 1.99 | 1.72 | 1.31 | 1.27 | 0.598 | 0.275 | -0.025 |
