| 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 7 | 7 | 8 | 4 | 3 | 2 | 3 | 3 | 2 |
| Estimated Revenue | ||||||||||
| Low | 9,367 | 8,948 | 8,439 | 7,876 | 6,989 | 6,851 | 6,364 | 3,713 | 3,492 | 4,018 |
| Average | 9,448 | 9,030 | 8,518 | 7,886 | 6,999 | 6,915 | 6,482 | 3,782 | 3,557 | 4,092 |
| High | 9,528 | 9,101 | 8,611 | 7,906 | 7,076 | 6,991 | 6,567 | 3,831 | 3,604 | 4,146 |
| Estimated EBITDA | ||||||||||
| Low | 911.4 | 870.7 | 821.1 | 766.3 | 680.1 | 666.6 | 524 | 305.7 | 287.5 | 330.8 |
| Average | 919.3 | 878.6 | 828.8 | 767.3 | 681.1 | 672.9 | 533.7 | 311.4 | 292.9 | 336.9 |
| High | 927.2 | 885.6 | 837.9 | 769.3 | 688.5 | 680.2 | 540.7 | 315.5 | 296.7 | 341.4 |
| Estimated EBIT | ||||||||||
| Low | 488.6 | 466.7 | 440.1 | 410.8 | 364.6 | 357.3 | 196 | 114.3 | 107.5 | 123.7 |
| Average | 492.8 | 471 | 444.3 | 411.3 | 365.1 | 360.7 | 199.6 | 116.4 | 109.5 | 126 |
| High | 497 | 474.7 | 449.2 | 412.4 | 369.1 | 364.6 | 202.2 | 118 | 111 | 127.7 |
| Estimated Net Income | ||||||||||
| Low | 779.7 | 767.5 | 688.8 | 573.7 | 492.5 | -895.1 | 339.2 | 264.5 | 300 | 271.8 |
| Average | 783.5 | 788.5 | 692.9 | 594.8 | 503.7 | -883.5 | 347.4 | 270.9 | 307.2 | 278.4 |
| High | 800.5 | 809.5 | 697 | 615.9 | 514.8 | -871.9 | 353.4 | 275.5 | 312.5 | 283.1 |
| Estimated SGA Expenses | ||||||||||
| Low | 2,163 | 2,066 | 1,948 | 1,818 | 1,614 | 1,582 | 1,416 | 825.8 | 776.8 | 893.6 |
| Average | 2,181 | 2,085 | 1,967 | 1,821 | 1,616 | 1,597 | 1,442 | 841.1 | 791.2 | 910.2 |
| High | 2,200 | 2,101 | 1,988 | 1,825 | 1,634 | 1,614 | 1,461 | 852.2 | 801.6 | 922.2 |
| Estimated EPS | ||||||||||
| Low | 1.87 | 1.85 | 1.66 | 1.38 | 1.18 | -2.15 | 0.845 | 0.659 | 0.747 | 0.677 |
| Average | 1.9 | 1.91 | 1.67 | 1.45 | 1.22 | -2.12 | 0.865 | 0.675 | 0.765 | 0.693 |
| High | 1.92 | 1.95 | 1.68 | 1.48 | 1.24 | -2.1 | 0.88 | 0.686 | 0.778 | 0.705 |
