| Period Ending: | 2028 09-30 |
2027 09-30 |
2026 09-30 |
2025 09-30 |
2024 09-30 |
2023 09-30 |
2022 09-29 |
2021 09-29 |
2020 09-29 |
2019 09-29 |
2018 09-29 |
2017 09-29 |
2016 09-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 4 | 10 | 9 | 8 | 8 | 4 | 2 | 3 | 4 | 2 | 3 | 4 | 2 |
| Estimated Revenue | |||||||||||||
| Low | 2,476 | 2,148 | 2,032 | 1,647 | 1,607 | 1,471 | 3,510 | 2,841 | 2,219 | 2,281 | 2,180 | 1,972 | 1,836 |
| Average | 2,497 | 2,259 | 2,042 | 1,711 | 1,617 | 1,528 | 3,673 | 2,973 | 2,323 | 2,387 | 2,282 | 2,064 | 1,921 |
| High | 2,519 | 2,329 | 2,052 | 1,721 | 1,653 | 1,562 | 3,789 | 3,067 | 2,396 | 2,462 | 2,354 | 2,129 | 1,982 |
| Estimated EBITDA | |||||||||||||
| Low | 706.2 | 612.8 | 579.7 | 469.8 | 458.3 | 419.7 | 580.2 | 519.3 | 431.5 | 294.9 | 375.7 | 431.2 | 518.3 |
| Average | 712.4 | 644.3 | 582.5 | 488 | 461.2 | 436 | 725.2 | 649.1 | 539.4 | 368.7 | 469.7 | 539 | 542.5 |
| High | 718.6 | 664.3 | 585.4 | 490.8 | 471.5 | 445.7 | 870.2 | 778.9 | 647.2 | 442.4 | 563.6 | 646.8 | 559.5 |
| Estimated EBIT | |||||||||||||
| Low | 582.7 | 505.6 | 478.3 | 387.6 | 378.2 | 346.3 | 405.1 | 362.4 | 341.8 | 284.4 | 333.6 | 389.2 | 426.7 |
| Average | 587.8 | 531.6 | 480.7 | 402.6 | 380.5 | 359.7 | 506.3 | 453.1 | 427.2 | 355.5 | 417 | 486.5 | 446.6 |
| High | 592.9 | 548.1 | 483 | 405 | 389 | 367.8 | 607.6 | 543.7 | 512.7 | 426.6 | 500.4 | 583.8 | 460.7 |
| Estimated Net Income | |||||||||||||
| Low | 298.7 | 246.2 | 214.2 | 205 | 192.5 | 189.1 | 347.5 | 298.1 | 222.2 | 158.7 | 194.1 | 169 | 162.3 |
| Average | 310.8 | 253.4 | 217.5 | 208.2 | 195.7 | 196.8 | 434.3 | 372.7 | 277.7 | 198.4 | 242.6 | 216.1 | 172.3 |
| High | 323 | 277.8 | 220.7 | 211.4 | 198.9 | 204.5 | 521.2 | 447.2 | 333.3 | 238.1 | 291.1 | 263.2 | 179.3 |
| Estimated SGA Expenses | |||||||||||||
| Low | 425.9 | 369.6 | 349.6 | 283.3 | 276.4 | 253.1 | 432.5 | 371.7 | 300.5 | 317 | 347.5 | 294.7 | 315.8 |
| Average | 429.6 | 388.6 | 351.3 | 294.3 | 278.1 | 262.9 | 540.7 | 464.6 | 375.6 | 396.2 | 434.3 | 368.4 | 330.6 |
| High | 433.4 | 400.6 | 353 | 296 | 284.4 | 268.8 | 648.8 | 557.5 | 450.8 | 475.4 | 521.2 | 442 | 340.9 |
| Estimated EPS | |||||||||||||
| Low | 2.32 | 1.91 | 1.67 | 1.59 | 1.5 | 1.47 | 1.96 | 1.79 | 1.31 | 1.25 | 1.22 | 1.31 | 1.26 |
| Average | 2.44 | 2 | 1.7 | 1.61 | 1.53 | 1.55 | 2.08 | 1.9 | 1.39 | 1.33 | 1.29 | 1.39 | 1.34 |
| High | 2.51 | 2.16 | 1.72 | 1.64 | 1.55 | 1.59 | 2.17 | 1.98 | 1.45 | 1.38 | 1.34 | 1.45 | 1.39 |
