| 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 |
2015 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 5 | 12 | 11 | 13 | 10 | 12 | 4 | 5 | 5 | 4 | 5 | 5 | 4 | 5 |
| Estimated Revenue | ||||||||||||||
| Low | 9,998 | 9,211 | 8,789 | 7,904 | 8,014 | 8,051 | 8,047 | 7,817 | 6,152 | 5,988 | 5,695 | 5,533 | 5,213 | 4,666 |
| Average | 10,027 | 9,591 | 9,021 | 7,934 | 8,113 | 8,143 | 8,347 | 8,109 | 6,382 | 6,212 | 5,908 | 5,739 | 5,407 | 4,840 |
| High | 10,056 | 9,879 | 9,162 | 7,954 | 8,183 | 8,301 | 8,661 | 8,414 | 6,621 | 6,445 | 6,130 | 5,955 | 5,610 | 5,022 |
| Estimated EBITDA | ||||||||||||||
| Low | 2,427 | 2,236 | 2,134 | 1,919 | 1,945 | 5,628 | 5,116 | 4,046 | 4,651 | 1,591 | 1,513 | 4,548 | 1,385 | 1,240 |
| Average | 2,434 | 2,328 | 2,190 | 1,926 | 1,969 | 7,035 | 6,395 | 5,058 | 5,813 | 1,650 | 1,570 | 5,686 | 1,437 | 1,286 |
| High | 2,441 | 2,398 | 2,224 | 1,931 | 1,986 | 8,442 | 7,674 | 6,069 | 6,976 | 1,712 | 1,629 | 6,823 | 1,491 | 1,334 |
| Estimated EBIT | ||||||||||||||
| Low | 1,521 | 1,401 | 1,337 | 1,203 | 1,219 | 1,298 | 1,297 | 1,260 | 991.9 | 965.5 | 918.2 | 892 | 840.4 | 752.3 |
| Average | 1,525 | 1,459 | 1,373 | 1,207 | 1,234 | 1,313 | 1,346 | 1,307 | 1,029 | 1,001 | 952.5 | 925.3 | 871.8 | 780.3 |
| High | 1,530 | 1,503 | 1,394 | 1,210 | 1,245 | 1,338 | 1,396 | 1,356 | 1,067 | 1,039 | 988.2 | 960.1 | 904.5 | 809.6 |
| Estimated Net Income | ||||||||||||||
| Low | 1,807 | 1,654 | 1,372 | 1,148 | 880.5 | 2,229 | 2,026 | 1,742 | -208.8 | 1,307 | 890.9 | 678.3 | 840.9 | 914.1 |
| Average | 2,021 | 1,870 | 1,567 | 1,189 | 991.8 | 2,786 | 2,533 | 2,177 | 116.3 | 1,633 | 1,114 | 847.9 | 1,051 | 1,143 |
| High | 2,472 | 2,124 | 1,776 | 1,230 | 1,103 | 3,343 | 3,039 | 2,612 | 441.4 | 1,960 | 1,336 | 1,017 | 1,261 | 1,371 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 2,347 | 2,162 | 2,063 | 1,855 | 1,881 | 2,116 | 1,924 | 1,187 | 1,713 | 1,319 | 1,153 | 1,141 | 1,146 | 1,013 |
| Average | 2,353 | 2,251 | 2,117 | 1,862 | 1,904 | 2,645 | 2,405 | 1,484 | 2,141 | 1,649 | 1,441 | 1,426 | 1,432 | 1,267 |
| High | 2,360 | 2,319 | 2,151 | 1,867 | 1,921 | 3,174 | 2,886 | 1,781 | 2,570 | 1,979 | 1,729 | 1,712 | 1,719 | 1,520 |
| Estimated EPS | ||||||||||||||
| Low | 5.75 | 5.26 | 4.37 | 3.65 | 2.8 | 2.93 | 5.7 | 8.12 | 2.33 | 3.54 | 3.09 | 2.2 | 2 | 1.93 |
| Average | 7.09 | 6.35 | 5.28 | 3.75 | 2.99 | 3.04 | 5.98 | 8.52 | 2.44 | 3.71 | 3.24 | 2.31 | 2.1 | 2.03 |
| High | 7.86 | 6.76 | 5.65 | 3.91 | 3.51 | 3.17 | 6.27 | 8.94 | 2.56 | 3.89 | 3.4 | 2.42 | 2.2 | 2.13 |
