| Period Ending: | 2028 03-31 |
2027 03-31 |
2026 03-31 |
2024 03-31 |
2023 03-30 |
2022 03-30 |
2021 03-30 |
2020 03-30 |
2019 03-30 |
2018 03-30 |
2017 03-30 |
2016 03-30 |
2015 03-30 |
2014 03-30 |
2013 03-30 |
2012 03-30 |
2011 03-30 |
2010 03-30 |
2009 03-30 |
2008 03-30 |
2007 03-30 |
2006 03-30 |
2005 03-30 |
2004 03-30 |
2003 03-30 |
2002 03-30 |
2001 03-30 |
2000 03-30 |
1999 03-30 |
1998 03-30 |
1997 03-30 |
1996 03-30 |
1994 03-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 18 | 14 | 6 | 4 | 9 | 9 | 16 | 17 | 13 | 6 | 12 | 18 | 14 | 13 | 12 | 17 | 18 | 13 | 16 | 17 | 9 | 7 | 15 | 20 | 8 | 11 | 12 | 9 | 13 | 14 |
| Estimated Revenue | |||||||||||||||||||||||||||||||||
| Low | 2,998 | 2,940 | 2,937 | 14,706 | 13,369 | 2,340 | 2,465 | 10,044 | 9,131 | 8,301 | 7,547 | 2,340 | 2,465 | 5,670 | 5,154 | 4,686 | 4,260 | 3,873 | 3,521 | 3,200 | 2,910 | 2,645 | 2,405 | 2,186 | 1,726 | 1,842 | 2,633 | 3,183 | 3,102 | 2,999 | 2,430 | 2,828 | 2,789 |
| Average | 2,998 | 2,940 | 2,937 | 18,383 | 16,711 | 2,340 | 2,465 | 12,556 | 11,414 | 10,376 | 9,433 | 2,340 | 2,465 | 7,087 | 6,443 | 5,857 | 5,325 | 4,841 | 4,401 | 4,001 | 3,637 | 3,306 | 3,006 | 2,732 | 2,158 | 2,302 | 3,291 | 3,978 | 3,877 | 3,749 | 3,037 | 3,535 | 3,486 |
| High | 2,998 | 2,940 | 2,937 | 22,059 | 20,054 | 2,340 | 2,465 | 15,067 | 13,697 | 12,452 | 11,320 | 2,340 | 2,465 | 8,505 | 7,732 | 7,029 | 6,390 | 5,809 | 5,281 | 4,801 | 4,364 | 3,968 | 3,607 | 3,279 | 2,589 | 2,763 | 3,949 | 4,774 | 4,652 | 4,499 | 3,645 | 4,241 | 4,184 |
| Estimated EBITDA | |||||||||||||||||||||||||||||||||
| Low | 304.7 | 298.9 | 298.6 | 916.9 | 833.5 | 757.7 | 688.8 | 626.2 | 569.3 | 517.5 | 470.5 | 427.7 | 388.8 | 353.5 | 321.4 | 292.1 | 265.6 | 241.4 | 219.5 | 199.5 | 181.4 | 164.9 | 149.9 | 136.3 | 108.1 | 120.8 | 144.2 | 147.7 | 153 | 137.5 | 85.78 | 59.35 | 52.77 |
| Average | 304.7 | 298.9 | 298.6 | 1,146 | 1,042 | 947.2 | 861.1 | 782.8 | 711.6 | 646.9 | 588.1 | 534.7 | 486 | 441.9 | 401.7 | 365.2 | 332 | 301.8 | 274.4 | 249.4 | 226.7 | 206.1 | 187.4 | 170.4 | 135.1 | 151 | 180.3 | 184.6 | 191.3 | 171.8 | 107.2 | 74.19 | 68.02 |
| High | 304.7 | 298.9 | 298.6 | 1,375 | 1,250 | 1,137 | 1,033 | 939.3 | 853.9 | 776.3 | 705.7 | 641.6 | 583.3 | 530.2 | 482 | 438.2 | 398.4 | 362.2 | 329.2 | 299.3 | 272.1 | 247.4 | 224.9 | 204.4 | 162.1 | 181.3 | 216.4 | 221.5 | 229.5 | 206.2 | 128.7 | 89.03 | 83.26 |
| Estimated EBIT | |||||||||||||||||||||||||||||||||
| Low | 238 | 233.4 | 233.2 | 1,016 | 924.1 | 840.1 | 763.7 | 694.3 | 631.1 | 573.8 | 521.6 | 474.2 | 431.1 | 391.9 | 356.3 | 323.9 | 294.4 | 267.7 | 243.3 | 221.2 | 201.1 | 182.8 | 166.2 | 151.1 | 128.4 | 156.1 | 204.4 | 185.6 | 187.1 | 179.6 | 128.5 | 124.1 | 132.2 |
| Average | 238 | 233.4 | 233.2 | 1,271 | 1,155 | 1,050 | 954.6 | 867.8 | 788.9 | 717.2 | 652 | 592.7 | 538.9 | 489.9 | 445.3 | 404.8 | 368 | 334.6 | 304.2 | 276.5 | 251.4 | 228.5 | 207.8 | 188.9 | 160.5 | 195.1 | 255.5 | 232.1 | 233.9 | 224.5 | 160.6 | 155.1 | 165.2 |
| High | 238 | 233.4 | 233.2 | 1,525 | 1,386 | 1,260 | 1,146 | 1,041 | 946.7 | 860.7 | 782.4 | 711.3 | 646.6 | 587.8 | 534.4 | 485.8 | 441.7 | 401.5 | 365 | 331.8 | 301.7 | 274.2 | 249.3 | 226.6 | 192.6 | 234.2 | 306.6 | 278.5 | 280.6 | 269.4 | 192.7 | 186.2 | 198.2 |
| Estimated Net Income | |||||||||||||||||||||||||||||||||
| Low | 115.8 | 110.6 | 104.8 | 529.6 | 481.4 | 437.7 | 397.9 | 361.7 | 328.8 | 298.9 | 271.8 | 247.1 | 224.6 | 204.2 | 185.6 | 168.7 | 153.4 | 139.5 | 126.8 | 115.3 | 104.8 | 95.25 | 86.59 | 78.72 | 69.3 | 76.82 | 90.35 | 93.48 | 92.94 | 82.04 | 50.46 | 30.74 | 19.78 |
| Average | 115.8 | 110.6 | 104.8 | 662 | 601.8 | 547.1 | 497.4 | 452.1 | 411 | 373.7 | 339.7 | 308.8 | 280.7 | 255.2 | 232 | 210.9 | 191.8 | 174.3 | 158.5 | 144.1 | 131 | 119.1 | 108.2 | 98.4 | 86.62 | 96.03 | 112.9 | 116.8 | 116.2 | 102.6 | 63.08 | 40.22 | 32.17 |
| High | 115.8 | 110.6 | 104.8 | 794.4 | 722.2 | 656.5 | 596.8 | 542.6 | 493.2 | 448.4 | 407.6 | 370.6 | 336.9 | 306.3 | 278.4 | 253.1 | 230.1 | 209.2 | 190.2 | 172.9 | 157.2 | 142.9 | 129.9 | 118.1 | 103.9 | 115.2 | 135.5 | 140.2 | 139.4 | 123.1 | 75.69 | 49.7 | 44.56 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||||
| Low | 329 | 322.7 | 322.3 | 1,701 | 1,547 | 1,406 | 1,278 | 1,162 | 1,056 | 960.3 | 873 | 793.6 | 721.5 | 655.9 | 596.3 | 542 | 492.8 | 448 | 407.2 | 370.2 | 336.6 | 306 | 278.2 | 252.9 | 201.2 | 177.3 | 279.9 | 295.8 | 234.4 | 220 | 183 | 234 | 261.1 |
| Average | 329 | 322.7 | 322.3 | 2,126 | 1,933 | 1,757 | 1,598 | 1,452 | 1,320 | 1,200 | 1,091 | 992 | 901.8 | 819.8 | 745.3 | 677.6 | 616 | 560 | 509.1 | 462.8 | 420.7 | 382.5 | 347.7 | 316.1 | 251.5 | 221.7 | 349.9 | 369.8 | 293 | 275 | 228.8 | 292.5 | 326.4 |
| High | 329 | 322.7 | 322.3 | 2,552 | 2,320 | 2,109 | 1,917 | 1,743 | 1,584 | 1,440 | 1,309 | 1,190 | 1,082 | 983.8 | 894.4 | 813.1 | 739.2 | 672 | 610.9 | 555.3 | 504.9 | 459 | 417.2 | 379.3 | 301.8 | 266 | 419.8 | 443.7 | 351.6 | 330 | 274.5 | 351 | 391.7 |
| Estimated EPS | |||||||||||||||||||||||||||||||||
| Low | 4.61 | 4.4 | 4.17 | 20.6 | 18.73 | 4.51 | 5.05 | 14.06 | 12.78 | 11.62 | 10.56 | 4.51 | 5.05 | 7.93 | 7.21 | 6.56 | 5.97 | 5.42 | 4.92 | 4.47 | 4.06 | 3.69 | 3.36 | 3.05 | 2.28 | 2.53 | 3.29 | 3.16 | 2.54 | 2.09 | 1.16 | 1.06 | 2.46 |
| Average | 4.61 | 4.4 | 4.17 | 25.75 | 23.41 | 4.51 | 5.05 | 17.59 | 15.99 | 14.54 | 13.21 | 4.51 | 5.05 | 9.92 | 9.02 | 8.2 | 7.46 | 6.77 | 6.15 | 5.58 | 5.08 | 4.61 | 4.19 | 3.81 | 2.84 | 3.16 | 4.1 | 3.95 | 3.17 | 2.61 | 1.45 | 1.32 | 3.07 |
| High | 4.61 | 4.4 | 4.17 | 30.91 | 28.1 | 4.51 | 5.05 | 21.13 | 19.21 | 17.46 | 15.87 | 4.51 | 5.05 | 11.91 | 10.83 | 9.84 | 8.94 | 8.12 | 7.38 | 6.7 | 6.09 | 5.53 | 5.02 | 4.56 | 3.4 | 3.79 | 4.91 | 4.74 | 3.8 | 3.13 | 1.73 | 1.59 | 3.68 |
