| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | |||||||||
| Low | 21,909 | 1,121 | 952.5 | 793.5 | 779.3 | 13,411 | 586.5 | 518.4 | 352 |
| Average | 22,082 | 1,130 | 960 | 840.2 | 785.5 | 13,517 | 587.7 | 519.5 | 352.8 |
| High | 22,256 | 1,139 | 967.6 | 886.9 | 791.6 | 13,623 | 589 | 520.7 | 353.5 |
| Estimated EBITDA | |||||||||
| Low | 4,175 | 213.6 | 181.5 | 151.2 | 148.5 | 2,555 | 111.7 | 98.78 | 67.07 |
| Average | 4,208 | 215.3 | 182.9 | 160.1 | 149.7 | 2,576 | 112 | 99 | 67.22 |
| High | 4,241 | 217 | 184.4 | 169 | 150.8 | 2,596 | 112.2 | 99.21 | 67.36 |
| Estimated EBIT | |||||||||
| Low | 3,755 | 192.1 | 163.2 | 136 | 133.6 | 2,298 | 100.5 | 88.85 | 60.33 |
| Average | 3,785 | 193.7 | 164.5 | 144 | 134.6 | 2,317 | 100.7 | 89.04 | 60.46 |
| High | 3,814 | 195.2 | 165.8 | 152 | 135.7 | 2,335 | 100.9 | 89.23 | 60.59 |
| Estimated Net Income | |||||||||
| Low | 2,285 | 113 | 89.03 | 83.1 | 73.69 | 1,188 | 1,187 | 106 | 72.37 |
| Average | 2,308 | 114.2 | 89.95 | 83.96 | 74.45 | 1,198 | 1,484 | 106.3 | 72.57 |
| High | 2,332 | 115.4 | 90.86 | 84.82 | 75.21 | 1,213 | 1,781 | 106.6 | 72.78 |
| Estimated SGA Expenses | |||||||||
| Low | 8,995 | 460.3 | 391.1 | 325.8 | 320 | 5,506 | 240.8 | 212.8 | 144.5 |
| Average | 9,066 | 463.9 | 394.2 | 345 | 322.5 | 5,550 | 241.3 | 213.3 | 144.8 |
| High | 9,138 | 467.6 | 397.3 | 364.1 | 325 | 5,593 | 241.8 | 213.8 | 145.1 |
| Estimated EPS | |||||||||
| Low | 61.21 | 3.03 | 2.39 | 2.23 | 1.97 | 31.84 | 0.877 | 2.84 | 1.94 |
| Average | 61.84 | 3.06 | 2.41 | 2.25 | 1.99 | 32.17 | 0.88 | 2.85 | 1.94 |
| High | 62.48 | 3.09 | 2.43 | 2.27 | 2.02 | 32.5 | 0.882 | 2.86 | 1.95 |
