| 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | |||||||||||||
| Low | 6,379 | 6,005 | 5,704 | 5,239 | 5,119 | 6,478 | 6,884 | 5,797 | 4,236 | 4,112 | 5,109 | 4,792 | 4,512 |
| Average | 6,379 | 6,005 | 5,704 | 5,239 | 5,119 | 6,478 | 6,884 | 5,797 | 4,236 | 4,112 | 5,109 | 4,792 | 4,512 |
| High | 6,379 | 6,005 | 5,704 | 5,239 | 5,119 | 6,478 | 6,884 | 5,797 | 4,236 | 4,112 | 5,109 | 4,792 | 4,512 |
| Estimated EBITDA | |||||||||||||
| Low | 852.2 | 802.3 | 762.1 | 699.9 | 683.9 | 1,007 | 1,070 | 901.3 | 658.7 | 639.3 | 794.4 | 745.1 | 701.5 |
| Average | 852.2 | 802.3 | 762.1 | 699.9 | 683.9 | 1,007 | 1,070 | 901.3 | 658.7 | 639.3 | 794.4 | 745.1 | 701.5 |
| High | 852.2 | 802.3 | 762.1 | 699.9 | 683.9 | 1,007 | 1,070 | 901.3 | 658.7 | 639.3 | 794.4 | 745.1 | 701.5 |
| Estimated EBIT | |||||||||||||
| Low | 575.7 | 542 | 514.8 | 472.9 | 462 | 751.4 | 798.5 | 672.3 | 491.4 | 476.9 | 592.6 | 555.8 | 523.3 |
| Average | 575.7 | 542 | 514.8 | 472.9 | 462 | 751.4 | 798.5 | 672.3 | 491.4 | 476.9 | 592.6 | 555.8 | 523.3 |
| High | 575.7 | 542 | 514.8 | 472.9 | 462 | 751.4 | 798.5 | 672.3 | 491.4 | 476.9 | 592.6 | 555.8 | 523.3 |
| Estimated Net Income | |||||||||||||
| Low | 426.7 | 354.6 | 279.1 | 214.7 | 297.3 | 606 | 675 | 551.4 | 321.6 | 287 | 316.3 | 259.5 | 233.7 |
| Average | 426.7 | 354.6 | 279.1 | 214.7 | 297.3 | 606 | 675 | 551.4 | 321.6 | 287 | 316.3 | 259.5 | 233.7 |
| High | 426.7 | 354.6 | 279.1 | 214.7 | 297.3 | 606 | 675 | 551.4 | 321.6 | 287 | 316.3 | 259.5 | 233.7 |
| Estimated SGA Expenses | |||||||||||||
| Low | 868.3 | 817.5 | 776.5 | 713.2 | 696.9 | 825.3 | 877 | 738.4 | 539.6 | 523.8 | 650.9 | 610.5 | 574.7 |
| Average | 868.3 | 817.5 | 776.5 | 713.2 | 696.9 | 825.3 | 877 | 738.4 | 539.6 | 523.8 | 650.9 | 610.5 | 574.7 |
| High | 868.3 | 817.5 | 776.5 | 713.2 | 696.9 | 825.3 | 877 | 738.4 | 539.6 | 523.8 | 650.9 | 610.5 | 574.7 |
| Estimated EPS | |||||||||||||
| Low | 6.47 | 5.38 | 4.24 | 3.26 | 4.51 | 8.99 | 10.02 | 8.18 | 4.77 | 4.26 | 4.69 | 3.85 | 3.47 |
| Average | 6.47 | 5.38 | 4.24 | 3.26 | 4.51 | 8.99 | 10.02 | 8.18 | 4.77 | 4.26 | 4.69 | 3.85 | 3.47 |
| High | 6.47 | 5.38 | 4.24 | 3.26 | 4.51 | 8.99 | 10.02 | 8.18 | 4.77 | 4.26 | 4.69 | 3.85 | 3.47 |
