| Period Ending: | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | ||||||||||||
| Low | 5,850 | 5,540 | 5,236 | 5,119 | 6,478 | 6,884 | 5,797 | 4,236 | 4,112 | 5,109 | 4,792 | 4,512 |
| Average | 5,850 | 5,540 | 5,236 | 5,119 | 6,478 | 6,884 | 5,797 | 4,236 | 4,112 | 5,109 | 4,792 | 4,512 |
| High | 5,850 | 5,540 | 5,236 | 5,119 | 6,478 | 6,884 | 5,797 | 4,236 | 4,112 | 5,109 | 4,792 | 4,512 |
| Estimated EBITDA | ||||||||||||
| Low | 909.5 | 861.4 | 814.1 | 796 | 1,007 | 1,070 | 901.3 | 658.7 | 639.3 | 794.4 | 745.1 | 701.5 |
| Average | 909.5 | 861.4 | 814.1 | 796 | 1,007 | 1,070 | 901.3 | 658.7 | 639.3 | 794.4 | 745.1 | 701.5 |
| High | 909.5 | 861.4 | 814.1 | 796 | 1,007 | 1,070 | 901.3 | 658.7 | 639.3 | 794.4 | 745.1 | 701.5 |
| Estimated EBIT | ||||||||||||
| Low | 678.5 | 642.6 | 607.3 | 593.8 | 751.4 | 798.5 | 672.3 | 491.4 | 476.9 | 592.6 | 555.8 | 523.3 |
| Average | 678.5 | 642.6 | 607.3 | 593.8 | 751.4 | 798.5 | 672.3 | 491.4 | 476.9 | 592.6 | 555.8 | 523.3 |
| High | 678.5 | 642.6 | 607.3 | 593.8 | 751.4 | 798.5 | 672.3 | 491.4 | 476.9 | 592.6 | 555.8 | 523.3 |
| Estimated Net Income | ||||||||||||
| Low | 365.9 | 282.8 | 219.3 | 304.1 | 606 | 675 | 551.4 | 321.6 | 287 | 316.3 | 259.5 | 233.7 |
| Average | 365.9 | 282.8 | 219.3 | 304.1 | 606 | 675 | 551.4 | 321.6 | 287 | 316.3 | 259.5 | 233.7 |
| High | 365.9 | 282.8 | 219.3 | 304.1 | 606 | 675 | 551.4 | 321.6 | 287 | 316.3 | 259.5 | 233.7 |
| Estimated SGA Expenses | ||||||||||||
| Low | 745.2 | 705.8 | 667 | 652.2 | 825.3 | 877 | 738.4 | 539.6 | 523.8 | 650.9 | 610.5 | 574.7 |
| Average | 745.2 | 705.8 | 667 | 652.2 | 825.3 | 877 | 738.4 | 539.6 | 523.8 | 650.9 | 610.5 | 574.7 |
| High | 745.2 | 705.8 | 667 | 652.2 | 825.3 | 877 | 738.4 | 539.6 | 523.8 | 650.9 | 610.5 | 574.7 |
| Estimated EPS | ||||||||||||
| Low | 5.43 | 4.2 | 3.25 | 4.51 | 8.99 | 10.02 | 8.18 | 4.77 | 4.26 | 4.69 | 3.85 | 3.47 |
| Average | 5.43 | 4.2 | 3.25 | 4.51 | 8.99 | 10.02 | 8.18 | 4.77 | 4.26 | 4.69 | 3.85 | 3.47 |
| High | 5.43 | 4.2 | 3.25 | 4.51 | 8.99 | 10.02 | 8.18 | 4.77 | 4.26 | 4.69 | 3.85 | 3.47 |
