| Period Ending: | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 3 | 4 | 4 | 3 | 8 | 9 | 17 |
| Estimated Revenue | |||||||||||||||
| Low | 3,540 | 3,136 | 2,429 | 1,949 | 1,919 | 1,629 | 1,878 | 1,270 | 1,174 | 999.3 | 853.1 | 652.7 | 594.7 | 321.3 | 245.8 |
| Average | 3,570 | 3,156 | 2,450 | 1,959 | 1,933 | 1,636 | 1,885 | 1,275 | 1,179 | 1,003 | 856.4 | 655.3 | 597 | 401.6 | 307.3 |
| High | 3,600 | 3,176 | 2,470 | 1,967 | 1,947 | 1,641 | 1,891 | 1,279 | 1,182 | 1,006 | 859 | 657.3 | 598.8 | 481.9 | 368.7 |
| Estimated EBITDA | |||||||||||||||
| Low | 1,112 | 984.8 | 762.9 | 612.1 | 545.6 | 568.3 | 362.7 | 315.4 | 257.7 | 238.2 | 203.4 | 128.5 | 153.9 | 105.2 | 77.59 |
| Average | 1,121 | 991.1 | 769.3 | 615.3 | 681.9 | 710.4 | 453.4 | 394.2 | 322.1 | 297.7 | 254.2 | 160.7 | 192.4 | 131.5 | 96.98 |
| High | 1,131 | 997.4 | 775.6 | 617.6 | 818.3 | 852.5 | 544.1 | 473.1 | 386.5 | 357.3 | 305.1 | 192.8 | 230.9 | 157.7 | 116.4 |
| Estimated EBIT | |||||||||||||||
| Low | 1,082 | 958.9 | 742.8 | 596 | 535.3 | 556.7 | 361.4 | 328.3 | 262.4 | 237.5 | 201.2 | 125.3 | 151.9 | 104.1 | 77.17 |
| Average | 1,092 | 965 | 749 | 599.1 | 669.1 | 695.9 | 451.8 | 410.3 | 327.9 | 296.8 | 251.5 | 156.7 | 189.9 | 130.2 | 96.47 |
| High | 1,101 | 971.2 | 755.2 | 601.3 | 802.9 | 835 | 542.1 | 492.4 | 393.5 | 356.2 | 301.8 | 188 | 227.9 | 156.2 | 115.8 |
| Estimated Net Income | |||||||||||||||
| Low | 1,141 | 970.1 | 581.3 | 353.6 | 321.8 | 459.7 | 294.7 | 257.4 | 243 | 81.63 | 180.2 | 110.7 | 137.3 | 91.74 | 65.72 |
| Average | 1,147 | 974.8 | 584.2 | 355.3 | 402.2 | 574.7 | 368.4 | 321.7 | 303.7 | 131.5 | 225.2 | 138.3 | 171.6 | 114.7 | 82.15 |
| High | 1,152 | 979.6 | 587 | 357.1 | 482.7 | 689.6 | 442.1 | 386 | 364.5 | 181.4 | 270.3 | 166 | 205.9 | 137.6 | 98.58 |
| Estimated SGA Expenses | |||||||||||||||
| Low | 135.5 | 120 | 93 | 74.62 | 69.94 | 54.69 | 26.36 | 28.79 | 35.91 | 29.89 | 26.46 | 19.33 | 17.85 | 16.34 | 10.91 |
| Average | 136.7 | 120.8 | 93.77 | 75 | 87.43 | 68.36 | 32.95 | 35.99 | 44.88 | 37.36 | 33.08 | 24.16 | 22.31 | 20.43 | 13.63 |
| High | 137.8 | 121.6 | 94.54 | 75.28 | 104.9 | 82.03 | 39.53 | 43.18 | 53.86 | 44.83 | 39.69 | 28.99 | 26.77 | 24.52 | 16.36 |
| Estimated EPS | |||||||||||||||
| Low | 18.85 | 16.03 | 9.6 | 5.84 | 6.86 | 5.8 | 9.6 | 5.81 | 4.89 | 3.65 | 3.02 | 2.33 | 1.92 | 0.94 | 0.68 |
| Average | 18.94 | 16.1 | 9.65 | 5.87 | 6.9 | 5.83 | 9.65 | 5.84 | 4.92 | 3.67 | 3.04 | 2.34 | 1.93 | 1.17 | 0.85 |
| High | 19.04 | 16.18 | 9.7 | 5.9 | 6.92 | 5.85 | 9.69 | 5.86 | 4.94 | 3.68 | 3.05 | 2.35 | 1.94 | 1.4 | 1.02 |
