| Period Ending: | 2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
2021 12-30 |
2020 12-30 |
2019 12-30 |
2018 12-30 |
2017 12-30 |
2016 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 6 | 4 | 6 | 3 | 2 | 1 | 1 | 2 | 1 | 1 | 2 | 1 |
| Estimated Revenue | |||||||||||||
| Low | 19,033 | 18,172 | 17,674 | 17,524 | 16,076 | 13,112 | 10,139 | 8,603 | 6,847 | 6,046 | 4,827 | 4,326 | 4,332 |
| Average | 19,316 | 18,564 | 17,815 | 17,685 | 16,088 | 13,273 | 10,263 | 8,708 | 6,931 | 6,120 | 4,886 | 4,379 | 4,385 |
| High | 19,685 | 19,166 | 17,905 | 17,760 | 16,111 | 13,729 | 10,616 | 9,007 | 7,169 | 6,330 | 5,054 | 4,530 | 4,536 |
| Estimated EBITDA | |||||||||||||
| Low | 4,610 | 4,401 | 4,281 | 4,245 | 3,894 | 3,176 | 2,456 | 2,084 | 1,658 | 1,464 | 1,169 | 1,048 | 1,049 |
| Average | 4,679 | 4,496 | 4,315 | 4,284 | 3,897 | 3,215 | 2,486 | 2,109 | 1,679 | 1,482 | 1,183 | 1,061 | 1,062 |
| High | 4,768 | 4,642 | 4,337 | 4,302 | 3,902 | 3,325 | 2,571 | 2,182 | 1,736 | 1,533 | 1,224 | 1,097 | 1,099 |
| Estimated EBIT | |||||||||||||
| Low | 4,422 | 4,222 | 4,106 | 4,071 | 3,735 | 3,046 | 2,355 | 1,998 | 1,591 | 1,405 | 1,121 | 1,005 | 1,006 |
| Average | 4,487 | 4,313 | 4,139 | 4,108 | 3,737 | 3,083 | 2,384 | 2,023 | 1,610 | 1,422 | 1,135 | 1,017 | 1,019 |
| High | 4,573 | 4,452 | 4,160 | 4,126 | 3,743 | 3,189 | 2,466 | 2,092 | 1,665 | 1,471 | 1,174 | 1,052 | 1,054 |
| Estimated Net Income | |||||||||||||
| Low | 4,040 | 3,755 | 3,474 | 3,482 | 3,255 | 3,001 | 1,527 | 1,250 | 441.8 | 1,038 | 795.7 | 373.3 | 554.3 |
| Average | 4,118 | 3,827 | 3,541 | 3,550 | 3,318 | 3,049 | 1,552 | 1,270 | 448.8 | 1,054 | 808.4 | 379.2 | 563.2 |
| High | 4,220 | 3,922 | 3,629 | 3,638 | 3,400 | 3,185 | 1,621 | 1,327 | 468.9 | 1,102 | 844.5 | 396.1 | 588.3 |
| Estimated SGA Expenses | |||||||||||||
| Low | 164.3 | 156.9 | 152.6 | 151.3 | 138.8 | 94.77 | 73.28 | 62.18 | 49.49 | 43.7 | 34.89 | 31.27 | 31.31 |
| Average | 166.8 | 160.3 | 153.8 | 152.7 | 138.9 | 95.93 | 74.18 | 62.94 | 50.09 | 44.24 | 35.31 | 31.65 | 31.69 |
| High | 169.9 | 165.5 | 154.6 | 153.3 | 139.1 | 99.23 | 76.73 | 65.1 | 51.81 | 45.75 | 36.53 | 32.74 | 32.78 |
| Estimated EPS | |||||||||||||
| Low | 10.75 | 9.99 | 9.24 | 9.26 | 8.66 | 7.86 | 4 | 3.28 | 1.16 | 2.72 | 2.08 | 0.978 | 1.45 |
| Average | 10.96 | 10.18 | 9.42 | 9.44 | 8.83 | 7.99 | 4.06 | 3.33 | 1.18 | 2.76 | 2.12 | 0.993 | 1.48 |
| High | 11.23 | 10.43 | 9.65 | 9.68 | 9.05 | 8.34 | 4.25 | 3.48 | 1.23 | 2.89 | 2.21 | 1.04 | 1.54 |
