| Period Ending: |
2028
12-31 |
2028
09-30 |
2028
06-30 |
2028
03-31 |
2027
12-31 |
2027
09-30 |
2027
06-30 |
2027
03-31 |
2026
12-31 |
2026
09-30 |
2026
06-30 |
2026
03-31 |
2025
12-31 |
2025
09-30 |
2025
06-30 |
2025
03-31 |
2024
12-31 |
2024
09-30 |
2024
06-30 |
2024
03-31 |
2023
12-30 |
2023
09-29 |
2023
06-29 |
2023
03-29 |
2022
12-29 |
2022
09-29 |
2022
06-29 |
2022
03-29 |
2021
12-29 |
2021
09-29 |
2021
06-29 |
2021
03-29 |
2020
12-29 |
2020
09-29 |
2020
06-29 |
2020
03-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
6 | 3 | 3 | 2 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | |||||||||||
| Estimated Revenue | ||||||||||||||||||||||||||||||||||||
| Low |
1234
|
4,051 | 4,508 | 4,350 | 4,508 | 4,003 | 3,910 | 3,855 | 3,751 | 3,309 | 3,203 | 3,143 | 3,047 | 2,388 | 2,417 | 2,415 | 2,629 | 2,058 | 2,187 | 1,851 | 2,215 | 1,613 | 1,696 | 1,634 | 1,572 | |||||||||||
| Average |
1234
|
4,194 | 4,523 | 4,357 | 4,561 | 4,015 | 3,925 | 3,870 | 3,766 | 3,356 | 3,249 | 3,188 | 3,090 | 2,422 | 2,451 | 2,449 | 2,666 | 2,087 | 2,218 | 1,877 | 2,246 | 1,636 | 1,720 | 1,657 | 1,594 | |||||||||||
| High |
1234
|
4,251 | 4,550 | 4,365 | 4,615 | 4,038 | 3,940 | 3,885 | 3,780 | 3,409 | 3,300 | 3,238 | 3,138 | 2,460 | 2,490 | 2,488 | 2,708 | 2,120 | 2,253 | 1,907 | 2,282 | 1,662 | 1,747 | 1,684 | 1,619 | |||||||||||
| Estimated EBITDA | ||||||||||||||||||||||||||||||||||||
| Low |
1234
|
981.3 | 1,092 | 1,053 | 1,092 | 969.7 | 947 | 933.6 | 908.6 | 801.5 | 775.9 | 761.4 | 737.9 | 578.4 | 585.4 | 584.9 | 636.8 | 498.4 | 529.8 | 448.3 | 536.5 | 390.7 | 410.8 | 395.8 | 380.8 | |||||||||||
| Average |
1234
|
1,016 | 1,096 | 1,055 | 1,105 | 972.6 | 950.8 | 937.3 | 912.2 | 812.9 | 786.8 | 772.1 | 748.3 | 586.6 | 593.7 | 593.2 | 645.8 | 505.5 | 537.3 | 454.6 | 544.1 | 396.3 | 416.6 | 401.4 | 386.2 | |||||||||||
| High |
1234
|
1,030 | 1,102 | 1,057 | 1,118 | 978.1 | 954.4 | 940.9 | 915.7 | 825.7 | 799.2 | 784.3 | 760.1 | 595.8 | 603.1 | 602.5 | 656 | 513.4 | 545.8 | 461.8 | 552.7 | 402.5 | 423.2 | 407.8 | 392.3 | |||||||||||
| Estimated EBIT | ||||||||||||||||||||||||||||||||||||
| Low |
1234
|
941.2 | 1,047 | 1,010 | 1,047 | 930 | 908.3 | 895.5 | 871.4 | 768.8 | 744.1 | 730.2 | 707.7 | 554.7 | 561.5 | 561 | 610.8 | 478 | 508.2 | 430 | 514.6 | 374.8 | 394 | 379.7 | 365.2 | |||||||||||
| Average |
1234
|
974.4 | 1,051 | 1,012 | 1,060 | 932.8 | 911.9 | 899 | 874.9 | 779.6 | 754.7 | 740.6 | 717.7 | 562.6 | 569.5 | 568.9 | 619.4 | 484.8 | 515.4 | 436 | 521.8 | 380.1 | 399.6 | 385 | 370.4 | |||||||||||
| High |
1234
|
987.5 | 1,057 | 1,014 | 1,072 | 938.1 | 915.4 | 902.5 | 878.2 | 791.9 | 766.6 | 752.2 | 729.1 | 571.5 | 578.4 | 577.9 | 629.2 | 492.4 | 523.5 | 442.9 | 530.1 | 386 | 405.9 | 391.1 | 376.2 | |||||||||||
| Estimated Net Income | ||||||||||||||||||||||||||||||||||||
| Low |
1234
|
946.2 | 823 | 839.4 | 482.2 | 661.2 | 729.8 | 808.1 | 761 | 748.8 | 595.3 | 595.4 | 536.2 | 493.7 | 73.5 | 401.4 | 392.6 | 368.9 | 131.5 | 312.5 | 168.3 | 140.2 | 58.37 | -70.25 | 178.5 | |||||||||||
| Average |
1234
|
951.1 | 827.2 | 843.7 | 484.7 | 664.6 | 733.6 | 812.3 | 764.9 | 762.6 | 606.3 | 606.4 | 546.1 | 502.9 | 74.86 | 408.8 | 399.9 | 375.7 | 134 | 318.2 | 171.4 | 142.8 | 59.45 | -68.84 | 181.8 | |||||||||||
| High |
1234
|
955.8 | 831.3 | 848 | 487.1 | 667.9 | 737.3 | 816.4 | 768.7 | 778.3 | 618.7 | 618.8 | 557.3 | 513.2 | 76.39 | 417.2 | 408.1 | 383.4 | 136.7 | 324.8 | 174.9 | 145.7 | 60.66 | -67.59 | 185.6 | |||||||||||
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||||||
| Low |
1234
|
34.98 | 38.92 | 37.55 | 38.92 | 34.56 | 33.76 | 33.28 | 32.39 | 23.92 | 23.15 | 22.72 | 22.02 | 17.26 | 17.47 | 17.45 | 19 | 14.87 | 15.81 | 13.38 | 16.01 | 11.66 | 12.26 | 11.81 | 11.36 | |||||||||||
| Average |
1234
|
36.21 | 39.05 | 37.62 | 39.38 | 34.67 | 33.89 | 33.41 | 32.51 | 24.26 | 23.48 | 23.04 | 22.33 | 17.5 | 17.72 | 17.7 | 19.27 | 15.08 | 16.03 | 13.57 | 16.24 | 11.82 | 12.43 | 11.98 | 11.52 | |||||||||||
| High |
1234
|
36.7 | 39.28 | 37.68 | 39.84 | 34.86 | 34.02 | 33.54 | 32.64 | 24.64 | 23.85 | 23.4 | 22.68 | 17.78 | 18 | 17.98 | 19.57 | 15.32 | 16.29 | 13.78 | 16.49 | 12.01 | 12.63 | 12.17 | 11.71 | |||||||||||
| Estimated EPS | ||||||||||||||||||||||||||||||||||||
| Low |
1234
|
2.58 | 2.24 | 2.29 | 1.32 | 1.8 | 1.99 | 2.2 | 2.08 | 1.99 | 1.58 | 1.58 | 1.43 | 1.31 | 0.195 | 1.07 | 1.04 | 0.981 | 0.35 | 0.831 | 0.447 | 0.373 | 0.155 | -0.187 | 0.475 | |||||||||||
| Average |
1234
|
2.59 | 2.26 | 2.3 | 1.32 | 1.81 | 2 | 2.22 | 2.09 | 2.03 | 1.61 | 1.61 | 1.45 | 1.34 | 0.199 | 1.09 | 1.06 | 0.999 | 0.356 | 0.846 | 0.456 | 0.38 | 0.158 | -0.183 | 0.483 | |||||||||||
| High |
1234
|
2.61 | 2.27 | 2.31 | 1.33 | 1.82 | 2.01 | 2.23 | 2.1 | 2.07 | 1.65 | 1.65 | 1.48 | 1.36 | 0.203 | 1.11 | 1.09 | 1.02 | 0.363 | 0.864 | 0.465 | 0.388 | 0.161 | -0.18 | 0.493 | |||||||||||
