| 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 |
2015 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 5 | 10 | 10 | 11 | 10 | 4 | 5 | 5 | 4 | 5 | 5 | 4 | 5 |
| Estimated Revenue | |||||||||||||
| Low | 16,527 | 16,200 | 15,990 | 16,305 | 16,885 | 17,406 | 15,627 | 14,606 | 14,397 | 13,927 | 13,076 | 12,313 | 12,035 |
| Average | 16,778 | 16,445 | 16,217 | 16,449 | 17,165 | 17,661 | 15,857 | 14,821 | 14,608 | 14,131 | 13,268 | 12,494 | 12,212 |
| High | 17,214 | 16,873 | 16,310 | 16,512 | 17,555 | 17,942 | 16,109 | 15,057 | 14,841 | 14,356 | 13,479 | 12,692 | 12,406 |
| Estimated EBITDA | |||||||||||||
| Low | 1,926 | 1,888 | 1,864 | 1,901 | 1,968 | 2,029 | 1,822 | 1,703 | 1,678 | 1,623 | 1,524 | 1,435 | 1,403 |
| Average | 1,956 | 1,917 | 1,890 | 1,917 | 2,001 | 2,059 | 1,848 | 1,728 | 1,703 | 1,647 | 1,547 | 1,456 | 1,423 |
| High | 2,006 | 1,967 | 1,901 | 1,925 | 2,046 | 2,091 | 1,878 | 1,755 | 1,730 | 1,673 | 1,571 | 1,479 | 1,446 |
| Estimated EBIT | |||||||||||||
| Low | 1,617 | 1,585 | 1,564 | 1,595 | 1,652 | 1,703 | 1,529 | 1,429 | 1,408 | 1,362 | 1,279 | 1,205 | 1,177 |
| Average | 1,641 | 1,609 | 1,586 | 1,609 | 1,679 | 1,728 | 1,551 | 1,450 | 1,429 | 1,382 | 1,298 | 1,222 | 1,195 |
| High | 1,684 | 1,651 | 1,596 | 1,615 | 1,717 | 1,755 | 1,576 | 1,473 | 1,452 | 1,404 | 1,319 | 1,242 | 1,214 |
| Estimated Net Income | |||||||||||||
| Low | 825.5 | 690.3 | 671.8 | 676.6 | 610.5 | 927.6 | 940.2 | 617.4 | 707.2 | 643.8 | 571.4 | 502.3 | 432.5 |
| Average | 841.8 | 775.3 | 730.6 | 714 | 664.2 | 945.4 | 958.2 | 629.2 | 720.8 | 656.2 | 582.4 | 511.9 | 440.8 |
| High | 870.3 | 862.5 | 789.4 | 746.5 | 698.9 | 965 | 978 | 642.3 | 735.7 | 669.8 | 594.4 | 522.5 | 449.9 |
| Estimated SGA Expenses | |||||||||||||
| Low | 3,453 | 3,384 | 3,341 | 3,406 | 3,528 | 3,636 | 3,265 | 3,051 | 3,008 | 2,909 | 2,732 | 2,572 | 2,514 |
| Average | 3,505 | 3,436 | 3,388 | 3,436 | 3,586 | 3,690 | 3,313 | 3,096 | 3,052 | 2,952 | 2,772 | 2,610 | 2,551 |
| High | 3,596 | 3,525 | 3,407 | 3,450 | 3,668 | 3,748 | 3,365 | 3,146 | 3,101 | 2,999 | 2,816 | 2,652 | 2,592 |
| Estimated EPS | |||||||||||||
| Low | 14.8 | 12.38 | 12.05 | 12.13 | 10.95 | 16.63 | 16.86 | 11.07 | 12.68 | 11.55 | 10.25 | 9.01 | 7.76 |
| Average | 15.1 | 13.9 | 13.1 | 12.8 | 11.91 | 16.95 | 17.18 | 11.28 | 12.93 | 11.77 | 10.44 | 9.18 | 7.9 |
| High | 15.61 | 15.47 | 14.16 | 13.39 | 12.53 | 17.3 | 17.54 | 11.52 | 13.19 | 12.01 | 10.66 | 9.37 | 8.07 |
