| Period Ending: | 2030 09-30 |
2029 09-30 |
2028 09-30 |
2027 09-30 |
2026 09-30 |
2025 09-30 |
2024 09-30 |
2023 09-29 |
2022 09-29 |
2021 09-29 |
2020 09-29 |
2019 09-29 |
2018 09-29 |
2017 09-29 |
2016 09-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 6 | 3 | 4 | 7 | 7 | 9 | 8 | 4 | 3 | 4 | 4 | 3 | 4 | 4 | 3 |
| Estimated Revenue | |||||||||||||||
| Low | 2,235 | 2,874 | 2,747 | 2,626 | 2,595 | 2,374 | 2,585 | 2,324 | 1,960 | 1,910 | 1,715 | 1,784 | 1,729 | 1,555 | 1,502 |
| Average | 2,444 | 3,143 | 3,004 | 2,967 | 2,743 | 2,548 | 2,705 | 2,586 | 2,181 | 2,125 | 1,908 | 1,984 | 1,923 | 1,729 | 1,671 |
| High | 2,755 | 3,542 | 3,386 | 3,423 | 3,011 | 2,732 | 2,799 | 2,915 | 2,458 | 2,396 | 2,150 | 2,237 | 2,168 | 1,949 | 1,883 |
| Estimated EBITDA | |||||||||||||||
| Low | 664.8 | 854.8 | 817.1 | 781.2 | 771.9 | 706.2 | 768.8 | 691.4 | 583 | 568.2 | 510.1 | 530.5 | 514.2 | 462.4 | 446.7 |
| Average | 727.1 | 934.9 | 893.6 | 882.5 | 815.8 | 758 | 804.5 | 769.1 | 648.6 | 632.2 | 567.5 | 590.2 | 572.1 | 514.4 | 497 |
| High | 819.4 | 1,054 | 1,007 | 1,018 | 895.5 | 812.7 | 832.5 | 866.9 | 731 | 712.5 | 639.6 | 665.2 | 644.8 | 579.8 | 560.2 |
| Estimated EBIT | |||||||||||||||
| Low | 429.4 | 552.1 | 527.7 | 504.5 | 498.5 | 456.2 | 496.5 | 446.5 | 376.5 | 367 | 329.5 | 342.7 | 332.1 | 298.6 | 288.5 |
| Average | 469.6 | 603.8 | 577.2 | 570 | 526.9 | 489.6 | 519.6 | 496.8 | 418.9 | 408.3 | 366.5 | 381.2 | 369.5 | 332.2 | 321 |
| High | 529.2 | 680.5 | 650.5 | 657.7 | 578.4 | 524.9 | 537.7 | 559.9 | 472.2 | 460.2 | 413.1 | 429.7 | 416.5 | 374.5 | 361.8 |
| Estimated Net Income | |||||||||||||||
| Low | 367.2 | 339.1 | 325.2 | 299.2 | 270.6 | 235.7 | 219.2 | 213 | 197.8 | 228.1 | 190.6 | 191 | 188.4 | 182.1 | 174 |
| Average | 413.2 | 381.6 | 365.9 | 336.7 | 304.5 | 265.2 | 246.7 | 245.3 | 227.8 | 262.6 | 219.4 | 220 | 217 | 209.7 | 200.3 |
| High | 481.5 | 444.5 | 426.4 | 392.3 | 354.7 | 309 | 287.4 | 285.8 | 265.4 | 306 | 255.7 | 256.3 | 252.8 | 244.3 | 233.5 |
| Estimated SGA Expenses | |||||||||||||||
| Low | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Average | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| High | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Estimated EPS | |||||||||||||||
| Low | 6.26 | 5.78 | 5.54 | 5.1 | 4.61 | 4.01 | 3.73 | 3.63 | 3.37 | 3.89 | 3.25 | 3.25 | 3.21 | 3.1 | 2.96 |
| Average | 7.04 | 6.5 | 6.23 | 5.74 | 5.19 | 4.52 | 4.2 | 4.18 | 3.88 | 4.47 | 3.74 | 3.75 | 3.7 | 3.57 | 3.41 |
| High | 8.2 | 7.57 | 7.26 | 6.68 | 6.04 | 5.26 | 4.9 | 4.87 | 4.52 | 5.21 | 4.36 | 4.37 | 4.31 | 4.16 | 3.98 |
