| Period Ending: | 2028 03-31 |
2027 03-31 |
2026 03-31 |
2025 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 4 | 6 | 6 | 4 | 4 | 3 | 2 | 3 | 3 | 2 | 3 | 3 | 2 | 3 |
| Estimated Revenue | ||||||||||||||
| Low | 3,658 | 3,228 | 2,996 | 2,875 | 2,762 | 2,979 | 2,671 | 1,929 | 1,634 | 1,362 | 1,301 | 1,225 | 1,263 | 1,143 |
| Average | 3,658 | 3,424 | 3,026 | 2,947 | 2,832 | 3,023 | 2,711 | 1,958 | 1,658 | 1,382 | 1,321 | 1,243 | 1,282 | 1,160 |
| High | 3,659 | 3,538 | 3,046 | 3,005 | 2,888 | 3,106 | 2,786 | 2,012 | 1,704 | 1,420 | 1,357 | 1,278 | 1,317 | 1,191 |
| Estimated EBITDA | ||||||||||||||
| Low | 987.2 | 871.2 | 808.3 | 775.7 | 745.4 | 551.6 | 490.2 | 364.5 | -1,650 | 146.2 | 93.84 | 330.6 | 340.9 | 308.3 |
| Average | 987.2 | 924.1 | 816.5 | 795.4 | 764.3 | 689.4 | 612.7 | 455.6 | -1,294 | 182.8 | 131.6 | 335.5 | 345.9 | 312.9 |
| High | 987.2 | 954.7 | 821.9 | 810.9 | 779.3 | 827.3 | 735.3 | 546.7 | -938.1 | 219.4 | 169.5 | 344.7 | 355.4 | 321.5 |
| Estimated EBIT | ||||||||||||||
| Low | 775.8 | 684.6 | 635.3 | 609.6 | 585.8 | 389.8 | 349.3 | 228.9 | -1,913 | 85.73 | 46.67 | 259.8 | 267.9 | 242.3 |
| Average | 775.8 | 726.2 | 641.6 | 625.1 | 600.7 | 487.2 | 436.6 | 286.1 | -1,545 | 110.5 | 71.8 | 263.7 | 271.9 | 245.9 |
| High | 775.9 | 750.3 | 645.9 | 637.3 | 612.4 | 584.7 | 524 | 343.3 | -1,177 | 135.2 | 96.94 | 270.9 | 279.3 | 252.7 |
| Estimated Net Income | ||||||||||||||
| Low | 591.5 | 494.2 | 457 | 458.4 | 473.1 | 261.8 | 235 | 147.7 | -2,261 | 49.27 | 27.02 | 54.71 | 49.28 | 42.68 |
| Average | 601.9 | 525.2 | 460.5 | 459.9 | 497.7 | 327.3 | 293.7 | 184.6 | -1,871 | 65.44 | 44.12 | 55.77 | 50.24 | 43.51 |
| High | 612.2 | 551.2 | 485.9 | 461.4 | 501.2 | 392.7 | 352.5 | 221.5 | -1,481 | 81.6 | 61.23 | 57.76 | 52.03 | 45.06 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 454.7 | 401.2 | 372.3 | 357.2 | 343.3 | 361.9 | 314.6 | 219.7 | 1,120 | 160.2 | 171.3 | 152.3 | 157 | 142 |
| Average | 454.7 | 425.6 | 376 | 366.3 | 352 | 452.3 | 393.3 | 274.7 | 1,400 | 200.3 | 214.1 | 154.5 | 159.3 | 144.1 |
| High | 454.7 | 439.7 | 378.5 | 373.5 | 358.9 | 542.8 | 471.9 | 329.6 | 1,680 | 240.3 | 256.9 | 158.8 | 163.7 | 148.1 |
| Estimated EPS | ||||||||||||||
| Low | 7.57 | 6.32 | 5.84 | 5.86 | 6.05 | 5.8 | 3.64 | 3.04 | -0.795 | 1.17 | 0.873 | 0.7 | 0.63 | 0.546 |
| Average | 7.7 | 6.8 | 6.09 | 5.88 | 6.25 | 5.91 | 3.72 | 3.1 | -0.767 | 1.19 | 0.89 | 0.713 | 0.642 | 0.556 |
| High | 7.83 | 7.05 | 6.21 | 5.9 | 6.41 | 6.13 | 3.85 | 3.21 | -0.753 | 1.23 | 0.921 | 0.739 | 0.665 | 0.576 |
